EARNINGS / PanCanadian Petroleum 1997 Results (Part 2)
COMPARATIVE HIGHLIGHTS
Three Months Ended Year Ended FINANCIAL December 31 December 31 ------------------ ------------------ (millions of dollars, except amounts per share) 1997 1996 1997 1996 -------------------------------------------------------------------------
Revenues $ 918.7 $ 951.6 $ 3,258.3 $ 2,786.0 Cash flow 254.5 337.5 961.4 1,000.8 Per share 1.01 1.35 3.82 3.99 Net income 69.4 122.2 329.7 345.8 Per share 0.27 0.49 1.31 1.38 Capital expenditures 382.3 224.2 1,136.2 755.5 (excludes net acquisitions)
DAILY PRODUCTION (before royalty) ------------------------------------------------------------------------- Crude oil (barrels) Conventional Canada 133,085 138,878 124,912 128,829 Russia - 3,351 1,898 3,894 ------- ------- ------- ------- 133,085 142,229 126,810 132,723 Field natural gas liquids (barrels) 15,025 13,924 13,213 13,608 ------- ------- ------- ------- Total crude oil and field natural gas liquids 148,110 156,153 140,023 146,331 ------- ------- ------- ------- ------- ------- ------- ------- Empress plants (barrels) Production 13,996 12,135 13,184 11,577 Sales 14,219 18,892 12,675 12,432 ------- ------- ------- ------- ------- ------- ------- ------- Natural gas (million cubic feet) Production 808 697 744 722 (x)Sales 787 694 725 717 ------- ------- ------- ------- ------- ------- ------- ------- Synthetic (barrels) - - - 8,724 ------- ------- ------- -------
(x)Sales represent total gas production, less a portion that is upgraded and sold as natural gas liquids. >>
OPERATIONAL HIGHLIGHTS
Canada:
Load Retention Service rate decision
In November, the Alberta Energy and Utilities Board (EUB) approved the new Load Retention Service (LRS) rates on the NOVA Pipeline System for natural gas transmission services in southeastern Alberta effective January 1, 1998. This ruling impacts 600 million cubic feet per day of natural gas for PanCanadian, and will result in annual gas transmission savings of up to $23 million.
Alliance Pipeline
In November, PanCanadian sold its remaining four percent ownership in the Alliance Pipeline Limited Partnership to IPL Energy Inc. PanCanadian invested in Alliance to secure increased natural gas pipeline capacity out of Western Canada. PanCanadian believes Alliance is now well positioned to achieve that goal.
Copan Project
In October, upon completion of the scheduled inspection and re-configuration, the rig returned offshore to the Panuke field and resumed production. In November, an unanticipated mechanical problem forced a shutdown in production, and a diving support vessel was brought in from the Gulf of Mexico to replace the damaged equipment. Production resumed very late in the year. As a result of these two separate events, East Coast production was down for the majority of the quarter. PanCanadian's share of production averaged approximately 13,000 barrels per day through the first half of January this year.
Gulf of Mexico:
The Company is encouraged by the progress made at the Llano prospect, in which PanCanadian holds a 20 percent interest. In December, several hydrocarbon bearing intervals were encountered in the well between depths of 23,000 feet and 25,340 feet. Drilling was suspended at a depth of 25,342 feet due to equipment limitations of the semi-submersible rig. The well has been temporarily suspended to facilitate the evaluation of additional seismic information and to assess options utilizing a larger drilling rig with greater depth capabilities. Further information on this well is expected in the second quarter.
International:
In December, PanCanadian and its partner were given approval from Britain's Department of Trade and Industry for the development plan for the Waveney gas field in the UK North Sea. The Waveney field holds estimated recoverable reserves of 84 billion cubic feet of natural gas and is scheduled to start production in the fourth quarter of this year. PanCanadian holds a 14.29 percent interest in the project, which will be operated by ARCO British Ltd. The field is located 250 kilometres northeast of London with pipeline and processing infrastructure nearby.
Also in December, the first Woollybutt appraisal well was spudded on Australia's Northwest Shelf. The initial discovery was made in May of 1997 and PanCanadian holds a 40 percent interest.
CORPORATE HIGHLIGHTS
Effective January 1, 1998 PanCanadian consolidated its recently formed operations business units under a single entity, PanCanadian Resources. PanCanadian Resources is headed by G. J. Protti and is comprised of the five domestic operations business units: Palliser, South Central Alberta, Heavy Oil, Weyburn and East Coast.
PanCanadian's Board of Directors approved a dividend of 10 cents per share, payable on December 31, 1997 to shareholders of record as of December 8, 1997.
AVERAGE SALES PRICES
Three Months Ended Year Ended December 31 December 31 ------------------ ------------------ (dollars per unit) 1997 1996 1997 1996 -------------------------------------------------------------------------
Crude oil (per barrel) Conventional $ 19.64 $ 26.30 $ 21.17 $ 24.47 Hedging (1.52) (2.57) (0.91) (2.45) -------- -------- -------- -------- $ 18.12 $ 23.73 $ 20.26 $ 22.02 -------- -------- -------- -------- -------- -------- -------- -------- Field natural gas liquids (per barrel) $ 17.80 $ 23.84 $ 20.58 $ 18.08 -------- -------- -------- -------- Empress plants (per barrel) $ 21.61 $ 27.48 $ 23.18 $ 22.71 -------- -------- -------- -------- Natural gas (per thousand cubic feet) $ 2.31 $ 1.93 $ 1.99 $ 1.60 Hedging (0.01) 0.05 0.08 (0.19) -------- -------- -------- -------- $ 2.30 $ 1.98 $ 2.07 $ 1.41 -------- -------- -------- -------- -------- -------- -------- -------- Synthetic (per barrel) $ - $ - $ - $ 26.66 -------- -------- -------- -------- -------- -------- -------- --------
CONSOLIDATED STATEMENT OF INCOME
Three Months Ended Year Ended December 31 December 31 ------------------ ------------------ (Unaudited) (millions of dollars) 1997 1996 1997 1996 ------------------------------------------------------------------------- REVENUES Operating $ 458.0 $ 527.3 $1,750.9 $1,754.2 Crown royalties and similar payments (31.6) (52.6) (141.8) (171.6) Marketing 491.1 446.4 1,629.5 1,144.8 Interest 2.5 3.7 21.5 14.9 Miscellaneous (1.3) 26.8 (1.8) 43.7 --------- --------- --------- --------- 918.7 951.6 3,258.3 2,786.0 --------- --------- --------- --------- EXPENSES Operating 127.4 125.2 474.4 456.1 Purchased product 481.3 430.6 1,602.4 1,098.1 Administrative 33.2 18.3 111.0 90.4 Interest 19.5 14.3 67.4 62.7 Depletion, depreciation and amortization 158.4 181.8 552.9 611.6 --------- --------- --------- --------- 819.8 770.2 2,808.1 2,318.9 --------- --------- --------- --------- INCOME BEFORE INCOME TAXES 98.9 181.4 450.2 467.1 --------- --------- --------- ---------
PROVISION FOR INCOME TAXES Current 7.3 8.6 51.1 52.9 Deferred 22.2 50.6 69.4 68.4 --------- --------- --------- --------- 29.5 59.2 120.5 121.3 --------- --------- --------- --------- NET INCOME $ 69.4 $ 122.2 $ 329.7 $ 345.8 --------- --------- --------- --------- --------- --------- --------- ---------
Note: In 1997, the Company recognized income tax related gains of $34.1 million (1996 - $65.1 million). These reflect gains from the utilization of acquired tax losses of $40.5 million (1996 - $85.1 million), offset by other adjustments of $6.4 million (1996 - $20.0 million). The gain recognized in the fourth quarter was $3.7 million (1996 - $20.5 million).
CONSOLIDATED STATEMENT OF CHANGES IN CASH POSITION
Three Months Ended Year Ended December 31 December 31 ------------------ ------------------ (Unaudited) (millions of dollars) 1997 1996 1997 1996 ------------------------------------------------------------------------- OPERATING ACTIVITIES Net income $ 69.4 $ 122.2 $ 329.7 $ 345.8 Amounts not requiring a current outlay of cash 185.1 215.3 631.7 655.0 --------- --------- --------- --------- Cash flow 254.5 337.5 961.4 1,000.8 Net change in deferred items (47.9) 19.0 (77.0) 42.3 Net change in non-cash working capital 115.5 (190.4) 285.7 (305.2) --------- --------- --------- --------- Cash from operating activities 322.1 166.1 1,170.1 737.9 --------- --------- --------- ---------
FINANCING ACTIVITIES Increase in long-term debt 100.6 39.2 223.8 33.6 Issue of common shares 0.1 1.0 9.4 5.4 Dividends (25.1) (25.1) (100.6) (100.4) Net change in non-cash working capital 1.2 - 44.3 - --------- --------- --------- --------- 76.8 15.1 176.9 (61.4) --------- --------- --------- ---------
INVESTING ACTIVITIES Conventional Petroleum, natural gas and mineral properties (273.6) (152.8) (828.1) (499.9) Plant, production and other equipment (108.7) (71.4) (308.1) (248.7) Synthetic - - - (6.9) --------- --------- --------- --------- (382.3) (224.2) (1,136.2) (755.5) Net (acquisitions) dispositions 1.8 (18.1) (421.9) 314.9 Net change in non-cash working capital (28.4) 148.3 (33.5) 64.9 Net change in other assets (2.6) (14.1) (21.0) (26.7) --------- --------- --------- --------- (411.5) (108.1) (1,612.6) (402.4) --------- --------- --------- ---------
INCREASE (DECREASE) IN CASH (12.6) 73.1 (265.6) 274.1 CASH AT BEGINNING OF PERIOD 102.2 282.1 355.2 81.1 --------- --------- --------- --------- CASH AT END OF PERIOD $ 89.6 $ 355.2 $ 89.6 $ 355.2 --------- --------- --------- --------- --------- --------- --------- ---------
CONSOLIDATED CONDENSED BALANCE SHEET
(Unaudited) As at December 31 (millions of dollars) 1997 1996 ------------------------------------------------------------------------- ASSETS Cash and short-term investments $ 89.6 $ 355.2 Other current assets 517.8 741.3 Property, plant and equipment - net 4,800.2 3,741.8 Deferred charges and other assets 202.2 113.3 --------- --------- $5,609.8 $4,951.6 --------- --------- --------- ---------
LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities $ 571.2 $ 504.3 Long-term debt 1,133.7 897.8 Deferred credits and liabilities 192.3 156.2 Deferred income taxes 1,093.2 1,002.1 Shareholders' equity 2,619.4 2,391.2 --------- --------- $5,609.8 $4,951.6 --------- --------- --------- ---------
Weighted average number of shares outstanding (millions) 251.5 251.0
1997 OPERATING REVENUE VARIANCES FROM 1996
Three Months Ended Year Ended December 31 December 31 ------------------ ------------------ (millions of dollars) Price Volume Price Volume -------------------------------------------------------------------------
Crude oil Conventional $ (69.0) $ (19.6) $ (82.9) $ (49.0) Synthetic - - - (85.2) --------- --------- --------- --------- (69.0) (19.6) (82.9) (134.2) Field natural gas liquids (8.5) 2.6 12.1 (2.9) Empress plants (7.3) (11.3) 5.8 1.6 Natural gas 22.9 17.0 175.5 3.5 Other 3.9 - 18.4 (0.2) --------- --------- --------- --------- Total operating revenue $ (58.0) $ (11.3) $ 128.9 $ (132.2) --------- --------- --------- --------- --------- --------- --------- ---------
DRILLING SUMMARY
Three Months Ended Year Ended December 31 December 31 (gross number of working ------------------ ------------------ interest wells drilled) 1997 1996 1997 1996 -------------------------------------------------------------------------
Crude oil 246 137 771 638 Natural gas 180 53 707 372 Service 38 4 116 21 Dry 83 59 226 190 -------- -------- ------- ------- 547 253 1,820 1,221 -------- -------- ------- ------- -------- -------- ------- -------
Success ratio 85% 77% 88% 84%
Average working interest 87% 86% 92% 90%
SELECTED FINANCIAL INFORMATION
Year Ended December 31 ----------------- 1997 1996 ------------------------------------------------------------------------- Net debt to cash flow 1.1 0.5 Return on average shareholders' equity 13.2% 15.3% Return on average invested capital 10.4% 12.1% Net interest coverage 10.8x 10.8x |