EARNINGS / Seventh Energy - Financial and Operating Results
TSE SYMBOL: SEV.A ASE SYMBOL: SEV.B
APRIL 17, 1998
CALGARY, ALBERTA--Seventh Energy announces its financial and operating results for the quarter and five months ending December 31, 1997. From January 1, 1997 until July 31, 1997, Seventh was on a pre-production accounting basis. On August 1, 1997 Seventh merged with Westward Energy Ltd and commenced commercial production. Operating and financial results for Seventh do not account for Westward activities before the merger date.
/T/
HIGHLIGHTS
Three Months ended Five Months ended Financial ($) December 31, 1997 December 31, 1997 ------------------ ----------------- Petroleum and natural gas sales 1,166,954 1,824,181 Funds from operations 679,240 1,047,797 per Class A share (basic) 0.09 0.15 per Class A share (fully diluted) 0.08 0.13 Net income 237,997 266,346 per Class A share (basic) 0.03 0.04 per Class A share (fully diluted) 0.03 0.04 Long term debt 4,368,793 4,368,793 Working capital deficit 4,329,966 4,329,966 Capital expenditures 9,691,907 26,370,581 Class A shares outstanding weighted average 7,166,521 7,166,521 basic (includes conversion of Exchange Rights) 10,859,237 10,859,237 fully diluted 11,823,237 11,823,237 Operating Oil production Barrels 53,708 82,567 Barrels per day 583 539 Average selling price $ 19.18 $ 19.13 Gas production Thousand cubic feet 70,556 90,735 Thousand cubic feet per day 596 772 Average selling price $ 1.76 $ 1.60
/T/
OPERATING AND FINANCIAL
Seventh drilled 20 wells during 1997, resulting in 10 oil wells, 1 gas well, 1 service well and 8 dry and abandoned, for an overall success rate of 55 percent. Average working interest was 73 percent, and Seventh was operator of 80 percent of the wells drilled. Capital expenditures included $12,833,493 for the purchase of Westward Energy, $3,792,856 for producing property acquisitions, and $9,744,232 on exploration and development costs, for a total of $26,370,581. Year end proven and probable reserves totaled 3,289,000 barrels of crude oil and 4.73 billion cubic feet of natural gas, or a total of 3,762,000 barrels of oil equivalent. Reserve replacement costs on a per barrel of oil equivalent basis were $7.94 for the Westward acquisition and $5.91 for the property acquisition and exploration and development program, for an overall average of $6.75. Year end reserve life based on the December, 1997 production rate of 752 barrels of oil equivalent per day was 9.4 years based on proven reserves and 13.7 years based on proven plus probable reserves. Approximately 90 percent of Seventh's 1997 production (on a 10:1 equivalent basis) was crude oil, averaging 28 degrees API gravity. At year end, Seventh held an average 58 percent working interest in 126,400 gross undeveloped acres of land.
Corporate netbacks, computed on a barrel of oil equivalent basis, were as follows:
/T/
Three Five Months Months
Sales price $ 19.22 $ 18.94 Royalties (2.00) (2.01) Operating expenses (6.10) (5.49) ARTC 0.85 0.75 -------- --------- Netback $ 11.97 $ 12.19 -------- --------- -------- ---------
/T/
CORPORATE
At year end 1997, the sum of Seventh's long term debt of $4,368,793 and working capital deficiency of $4,329,966 amounted to $8,698,759. This total exceeded our bank line of credit by $3,198,759 and created a serious negative short term financial situation for the Company. The overage was for the most part unexpected and was due to a combination of year end cost overruns on our drilling program, and a re-evaluation of the actual working capital position arising from non-capital costs (employee severance and dissenting shareholder buybacks) associated with the Westward merger.
To reduce the working capital deficiency, the Company has entered into agreements to sell non-operated oil producing properties at Gift and Grand Forks for total proceeds of $1,940,000. These transactions will both be completed by May 15, 1998. Further asset dispositions are being considered to reduce the overall indebtedness to within our bank line of credit.
The potential reduction in operating revenue due to producing property dispositions will be partially offset by increased production from two existing Arcs member oilwells at Hays, which should receive good production practice during the second quarter, and through the tie in of our one remaining 30 percent working interest Gilwood oil well at Gift. Although it is crude oil, Seventh has a long life reserve base and individual well decline rates this year are anticipated to be minimal. Seventh also has a current inventory of 12 development and 9 exploration locations on Company lands and we are currently analyzing several joint venture structures to exploit this potential. Current production after allowing for the above two property sales is averaging 700 barrels of oil equivalent per day.
Based on the above, Seventh has revised its production and revenue forecasts. The new forecasts for 1998 are to average 800 barrels of oil equivalent per day, and, based on WTI averaging $US17.00 for the rest of the year, reported cash flow is projected to be $2,000,000 or $0.17 per share fully diluted.
/T/
CONDENSED FINANCIAL STATEMENTS
Balance Sheet as at December 31, 1997
Current assets $ 2,441,692 Investment 416,823 Capital 23,613,893 ------------ 26,472,408 ------------ ------------
Current liabilities 6,771,658 Long term debt 4,368,793 Site restoration & abandonment 45,720
Deferred tax 660,388 Shareholders equity 14,625,849 ------------ $ 26,472,408 ------------ ------------
Income Statement - period ended December 31, 1997 Three months Five months ------------ ----------- Revenue $ 1,259,254 $ 1,870,757 ------------ ------------ Expenses Production 373,006 502,904 General and administration 169,202 261,511 Interest 37,805 58,545 Depletion and amortization 229,628 544,628 Deferred income tax 211,616 236,823 ---------- ----------- 1,021,257 1,604,411 ------------ ------------ Net income $ 237,997 $ 266,346 ------------ ------------ ------------ ------------
Statement of Changes in Financial Position - for the year ended December 31, 1997
Operating activities: Funds from operations $ 1,047,797 Change in non-cash working capital related to operating activities (794,645) ------------ 253,152 ------------ Financing activities Issue of Class A shares, net of issue costs 9,069,406 Issue of Exchange Rights 435,000 Increase in production loan 4,368,793 ---------- 13,873,199 ---------- Cash available for investing activities 14,126,351 Investing activities Acquisition of Westward Energy Ltd. (9,256,632) Expenditures on property and equipment (13,537,088) Change in non-cash working capital related to investing activities 1,145,310 ----------- (21,648,410) ----------- Decrease in cash (7,522,059) Cash, beginning of year 7,549,923 ----------- Cash, end of year $ 27,864 ----------- -----------
/T/
Our full report has been filed through SEDAR and should therefore be available at www.sedar.com. |