CALGARY, AB, June 24, 2021 /CNW/ - Journey Energy Inc. (TSX;
JOY) (OTCQX: JRNGF) ("Journey" or the "Company")
reports that it has today entered into a definitive agreement for
the acquisition of a private company.
ACQUISITION OF PRIVATE COMPANY
Journey today entered into a definitive agreement to purchase a
private company producing approximately 610 boe/d (76% natural gas)
primarily in the Nordegg and
Grande Cache areas of Alberta. The acquisition price will be
paid for through the issuance of 3.5 million Journey shares plus
$2.9 million of cash. The
acquisition comes with significant development drilling upside over
an extensive land base. In addition, the acquisition comes
with a projected working capital surplus at closing of
approximately $0.8 million. As
part of the definitive agreement, the private company will provide
lock-up agreements so that all officers and directors of the
company will vote in favor of the transaction. A customary
reciprocal break-fee has also been agreed to and will be payable if
either party terminates the arrangement under specified
circumstances. The acquisition will require the private
company to obtain a two-thirds majority shareholder approval and is
currently anticipated to close in mid-August. A summary of
the relevant metrics for the acquisition are as follows:
Gross purchase price
1
|
$6.6
million
|
Working capital
surplus projected at closing
|
$0.8
million
|
Net purchase
price
|
$5.8
million
|
June 2021 average
daily sales volumes
|
610 boe/d
|
Annual decline
rate
|
15%
|
Net
wellbores
|
33.2
|
Liability Management
Rating (June 2021)
|
~6.0
|
Undeveloped
land
|
285,211 gross
(195,028 net) acres
|
Forecast 2021
operating netback
|
$10.00/boe
|
Reserves
2
|
|
PDP
|
1,781 mboe
|
Proved
|
2,252 mboe
|
Proved plus
Probable
|
2,924 mboe
|
Acquisition cost
metrics
|
|
Multiple of 12 months
future operating income
|
2.6x
|
Flowing
barrel
|
$9,508/boe/d
|
Cost per PDP
reserves
|
$3.26/boe
|
Cost per Proved
reserves
|
$2.58/boe
|
Notes:
- Excludes transaction costs. Journey share consideration is
based on the 20 day, volume weighted average price per share
preceding todays date or $1.06/share.
- Reserve volumes are based on the private company's independent
reserve evaluator's report with an effective date of December 31, 2020 and adjusted by Journey to
reflect estimated production and other adjustments to May 31, 2021.
AMENDMENTS AND REPAYMENT OF AIMCO TERM DEBT
Journey has executed an amendment to its credit agreement with
Alberta Investment Management Corporation ("AIMCo") to
facilitate the acquisition. AIMCo has consented to the
acquisition and has also agreed to extend the maturity date of the
$15 million tranche of term debt from
June 30, 2021 to December 31, 2021. In further support of
the transaction, AIMCo has agreed to capitalize the interest that
would normally be payable on June 30,
2021 for four of the six tranches of term debt.
Contemporaneously with the capitalization of interest on certain
tranches of term debt, Journey will be making a principal repayment
of $4 million with respect to the
$15 million tranche on June 30, 2021. This payment, along with the
$6.75 million in payments already
made to date in 2021, will bring the amount owing on this tranche
to $4.25 million as at June 30.
Given the strong performance from Journey's existing production
base; its electricity generation assets running at or near their
full capacity of 4 MW/H; cash flows from the acquired assets; and
the stronger commodity prices so far to date in 2021, Journey
forecasts sufficient funds from operations to repay all of the
$25 million of AIMCo term debt that
is due in 2021. This positions Journey to return to growth, through
an active drilling program, beginning in January 2022.
2021 GUIDANCE
Journey has updated its 2021 guidance to take into account the
corporate acquisition and projected term debt repayments. Journey's
updated 2021 guidance is presented in the table below:
Metric
|
Previous
|
Revised
|
Annual average sales
volumes
|
7,300–7,600 boe/d
(46% crude oil and NGL)
|
7,600 – 7,900 boe/d
(45% crude oil and NGL)
|
Adjusted Funds
Flow
|
$27 - $30
million
|
$32 - $34
million
|
Adjusted Funds Flow
per basic weighted average share
|
$0.61 -
$0.68
|
$0.71 -
$0.74
|
Capital
spending
|
$4 - $5
million
|
$5 - $6
million
|
Year-end net
debt
|
$65 - $68
million
|
$64 - $66
million
|
Corporate annual
decline rate
|
14%
|
14%
|
Journey's 2021 forecasted funds flow is based upon the following
revised assumed annual, average prices: WTI of $63/bbl USD; Company differentials of
$4.50/bbl USD for oil from
Edmonton light sweet prices;
realized natural gas price of CDN$2.95/mcf CDN; and a foreign exchange rate of
$0.81 US$/CDN$. Previously,
Journey's annual, average prices were: WTI of $59/bbl USD; Company differentials of
$5/bbl USD for oil from Edmonton light sweet prices; realized natural
gas price of CDN$2.70/mcf CDN; and a
foreign exchange rate of $0.80
US$/CDN$.
Over the course of 2021, we look forward to updating you on our
progress.
FORWARD LOOKING STATEMENTS AND OTHER
ADVISORIES
Information in this press release that is not current or
historical factual information may constitute forward-looking
information within the meaning of securities laws, which involves
substantial known and unknown risks and uncertainties, most of
which are beyond the control of Journey, including, without
limitation, those listed under "Risk Factors" and "Forward Looking
Statements" in the Annual Information Form filed on www.SEDAR.com
on March 23,
2021. Forward-looking information may relate to
Journey's future outlook and anticipated events or results and may
include statements regarding the business strategy and plans and
objectives. Particularly, forward-looking information in this press
release includes, but is not limited to, information concerning
Journey's drilling and other operational plans, production rates,
and long-term objectives. Journey
cautions investors in Journey's securities about
important factors that could cause Journey's actual results to
differ materially from those projected in any forward-looking
statements included in this press release. Information in this
press release about Journey's prospective funds flows and financial
position is based on assumptions about future events, including
economic conditions and courses of action, based on management's
assessment of the relevant information currently available. Readers
are cautioned that information regarding Journey's financial
outlook should not be used for purposes other than those disclosed
herein. Forward-looking information contained in this press release
is based on current estimates, expectations and projections, which
Journey believes to be reasonable as of the current date. No
assurance can be given that the expectations set out herein will
prove to be correct and accordingly, you should not place undue
importance on forward-looking information and should not rely upon
this information as of any other date. While we may elect to, we
are under no obligation and do not undertake to update this
information at any particular time except as required by applicable
securities law.
Readers are cautioned that the above list of risks and
factors are not intended to be exhaustive. Additional information
on these and other factors that could affect operating and
financial results are, or will be, included in reports filed with
the applicable securities regulatory authorities and may be
accessed through the SEDAR website (www.sedar.com).
Non-IFRS Measures
The Company uses the following non-IFRS measures in
evaluating corporate performance. These terms do not have a
standardized meaning prescribed by International Financial
Reporting Standards and therefore may not be comparable with the
calculation of similar measures by other companies.
(1)
|
"Adjusted
Funds Flow" is calculated by taking "cash flow
provided by operating activities" from the IFRS financial
statements and adding or deducting (as required): changes in
non-cash working capital; transaction costs; and decommissioning
costs. Adjusted Funds Flow per share is calculated as
Adjusted Funds Flow divided by the weighted-average number of
shares outstanding in the period. Because Adjusted Funds Flow and
Adjusted Funds Flow per share are not impacted by fluctuations in
non-cash working capital balances, we believe these measures are
more indicative of performance than the GAAP measured "cash flow
generated from operating activities". In addition, Journey excludes
transaction costs from the definition of Funds Flow, as these
expenses are generally in respect of capital acquisition
transactions. The Company considers Adjusted Funds Flow a key
performance measure as it demonstrates the Company's ability to
generate funds necessary to repay debt and to fund future growth
through capital investment. Journey's determination of Adjusted
Funds Flow may not be comparable to that reported by other
companies. The reconciliation between cash from operating
activities on the consolidated financial statements, and Adjusted
Funds Flow can be found in the annual and quarterly management,
discussion and analysis. Journey also presents Adjusted Funds Flow
per share where per share amounts are calculated using the weighted
average shares outstanding consistent with the calculation of net
income (loss) per share, which per share amount is calculated under
IFRS and is more fully described in the notes to the audited,
year-end consolidated financial statements.
|
(2)
|
"Netback(s)". The Company uses
netbacks to help evaluate its performance, leverage, and liquidity;
comparisons with peers; as well as to assess potential
acquisitions. Management considers netbacks as a key
performance measure as it demonstrates the Company's profitability
relative to current commodity prices. Management also uses
them in operational and capital allocation decisions. Journey
uses three netbacks to assess its own performance and also
performance in relation to its peers. These netbacks are operating,
Funds Flow and net income (loss). "Operating netback"
is calculated as the average sales price of the commodities sold
(excluding financial hedging gains and losses), less royalties,
transportation costs and operating expenses. "Adjusted
Funds Flow netback" begins with the operating netback and
deducts general and administrative costs, interest costs and then
adds or deducts any realized gains or losses on derivative
contracts. To calculate the "net income (loss)
netback", Journey takes the Adjusted Funds Flow netback and
then adds or deducts: unrealized gains/losses on derivative
contracts; share-based compensation expense; depletion;
depreciation; accretion; loss and gains on dispositions; asset
impairments; exploration and evaluation expenses; PP&E
impairments and reversals; and deferred income taxes. There
is no GAAP measure that is reasonably comparable to
netbacks.
|
(3)
|
"Net
debt" is calculated by taking current assets, and then
subtracting accounts payable and accrued liabilities; the principal
amount of term debt; and other liabilities. Net debt is used to
assess the capital efficiency, liquidity and general financial
strength of the Company. In addition, it is used as a
comparison tool to assess financial strength in relation to
Journey's peers.
|
(4)
|
"Net
Operating Income". Means petroleum and natural gas sales
(before realized hedging gain or losses on derivative instruments,
less royalties, transportation expenses, and operating
costs.
|
Barrel of Oil Equivalents and Volumes
Where amounts are expressed in a barrel of oil equivalent
("boe"), or barrel of oil equivalent per day ("boe/d"), natural gas
volumes have been converted to barrels of oil equivalent at six (6)
thousand cubic feet ("Mcf") to one (1) barrel. Use of the term BOE
may be misleading particularly if used in isolation. The boe
conversion ratio of 6 Mcf to 1 barrel ("Bbl") of oil or natural gas
liquids is based on an energy equivalency conversion methodology
primarily applicable at the burner tip, and does not represent a
value equivalency at the wellhead. This conversion conforms to the
Canadian Securities Regulators' National Instrument 51-101 –
Standards of Disclosure for Oil and Gas Activities.
Other than in the highlight table, where the Company uses the
term "crude oil" it is referring to the aggregate of light, medium
and heavy crude oil volumes or dollars as is required. Where the
Company uses the term "natural gas" it is referring to the
aggregate of conventional natural gas and coal-bed methane natural
gas volumes or dollars as is required.
All volumes in this press release refer to the sales volumes
of crude oil, natural gas and associated by-products measured at
the point of sale to third-party purchasers. For natural gas, this
occurs after the removal of natural gas liquids.
Oil and Gas Measures and Metrics
All reserves information in this press release was prepared
by an independent reserve evaluator, effective December 31, 2020, using the reserve evaluators
December 31, 2020 forecast prices and
costs in accordance with National Instrument 51-101 – Standards of
Disclosure of Oil and Gas Activities ("NI 51-101") and the Canadian
Oil and Gas Evaluation Handbook (the "COGE Handbook"). All reserve
references in this press release are "Company gross reserves".
Company gross reserves are the Company's total working interest
reserves before the deduction of any royalties payable by the
Company and before the consideration of the Company's royalty
interests. It should not be assumed that the present worth of
estimated future cash flow of net revenue presented herein
represents the fair market value of the reserves. There is no
assurance that the forecast prices and costs assumptions will be
attained and variances could be material. The recovery and reserve
estimates of the Oxbow Assets and Saturn's crude oil, NGLs and
natural gas reserves provided herein are estimates only and there
is no guarantee that the estimated reserves will be recovered.
Actual crude oil, natural gas and NGLs reserves may be greater than
or less than the estimates provided herein.
All future net revenues are stated prior to provision of
general and administrative expenses, interest, but after the
deduction of royalties, operating costs, estimated abandonment and
reclamation cost for wells with reserves attributed to them; and
estimated future capital expenditures to book those reserves.
Future net revenues have been presented on a before tax basis.
Estimated values of future net revenue disclosed herein are not
representative of fair market value.
The Company uses the following metrics in assessing its
performance and comparing itself to other companies in the oil and
gas industry. These terms do not have a standardized meaning
and therefore may not be comparable with the calculation of similar
measures by other companies:
Corporate decline ("Decline") is the rate at which production
from a grouping of assets falls from the beginning of a fiscal year
to the end of that year.
Select Abbreviations and Definitions
AIMCo
|
Alberta Investment
Management Corporation
|
bbl
|
barrel
|
bbls
|
barrels
|
boe
|
barrels of oil
equivalent
|
boe/d
|
barrels of oil
equivalent per day
|
gj
|
gigajoules
|
IFRS
|
International
Financial Reporting Standards
|
Mbbls
|
thousand
barrels
|
Mboe
|
thousand
boe
|
Mcf
|
thousand cubic
feet
|
Mmcf
|
million cubic
feet
|
Mmcf/d
|
million cubic feet
per day
|
MSW
|
Mixed sweet
Alberta benchmark oil price
|
MW/H
|
Megawatts of
electricity per hour
|
NGL's
|
natural gas
liquids
|
WCS
|
Western Canada
Select benchmark oil price
|
WTI
|
West Texas
Intermediate benchmark Oil price
|
No securities regulatory authority has either approved or
disapproved of the contents of this press release.
SOURCE Journey Energy Inc.