EARNINGS / Blue Range Resources Annual Report (PartI)
BLUE RANGE RESOURCE CORPORATION ANNOUNCES 1998 YEAR END RESULTS
CALGARY, July 15 /CNW/ - Blue Range Resource Corporation (''BRRC'') today announced its 1998 year end results. Comparative information for the previous two years is also provided as follows:
Twelve Months ended March 31 1998 1997 1996 Financial ($ thousand) ------------------------------------------------------------------------- Oil and gas revenues 86,878 76,453 57,130 Funds flow from operations 43,124 43,808 32,602 Net earnings 2,973 9,868 4,976 Capital expenditures 100,057 109,833 117,932 Working capital 5,939 3,270 17,658 Long-term debt 123,464 91,361 56,872 Shareholders' equity 230,233 209,116 185,765 Common shares outstanding 33,285 30,299 27,749 Avg. shares outstanding 31,784 28,688 22,970
Operations ------------------------------------------------------------------------- Gas production (mmcf/d) 108.1 93.1 79.1 Average gas price ($/mcf) 1.66 1.57 1.40 NGL production (bbl/d) 1,592 1,500 1,382 Average NGL price ($/bbl) 20.38 22.54 16.67 Oil production (bbl/d) 1,111 1,149 974 Average oil price ($/bbl) 23.05 25.92 23.66 Average Production (BOE/d) 13,513 11,963 10,266
Land ------------------------------------------------------------------------- Net land holdings (thousand acres) Undeveloped 399.0 347.1 220.1 Developed 163.1 166.5 115.7 ------ ------ ------ Total 562.1 513.6 335.8 ______ ______ ______ ------ ------ ------
Per Share ($ basic) ------------------------------------------------------------------------- Funds flow per share 1.36 1.53 1.42 Earnings per share 0.09 0.34 0.22
Drilling Results - Gross Wells ------------------------------------------------------------------------- Gas Wells 32 34 49 Oil Wells 15 20 25 Dry & Abandoned 17 12 10 -- -- -- Total 64 66 84 __ __ __ -- -- -- Reserves ------------------------------------------------------------------------- Natural gas - BCF Proven 304.6 352.7 278.4 Probable 190.7 168.8 116.9 ------ ------ ------ Total 495.3 521.5 395.3 ______ ______ ______ ------ ------ ------ Oil & NGL - MStb Proven 9,772 11,949 10,520 Probable 5,832 4,934 5,563 ------ ------ ------ Total 15,604 16,883 16,083 ______ ______ ______ ------ ------ ------
Reserve Value ($million) - 15% DCF ------------------------------------------------------------------------- Total Proven & Probable 381.1 377.9 348.0 ______ ______ ______ ------ ------ ------ ------------------------------------------------------------------------- The following represents the Audited Consolidated Statements of Earnings for the years ended March 31, 1998, and 1997 and the Unaudited Consolidated Statements of Earnings for the Three Month Periods ended March 31, 1998, and 1997.
Twelve Months Three Months ----------------- ---------------- 1998 1997 1998 1997 ($000) ($000) ($000) ($000) REVENUE Petroleum and natural gas sales 86,878 76,453 24,175 22,398 Royalties (12,950) (9,299) (5,238) (3,445) Alberta royalty tax credit 1,191 1,625 (13) (14) -------- -------- -------- -------- 75,119 68,779 18,924 18,939 Other 5,283 5,066 3,712 3,120 -------- -------- -------- -------- 80,402 73,845 22,636 22,059 -------- -------- -------- -------- EXPENSES Production 26,978 20,860 6,572 5,413 General and administrative 2,748 3,261 226 827 Interest on long-term debt 6,472 5,078 1,731 1,113 Depletion and depreciation 35,260 27,619 11,392 7,401 -------- -------- -------- -------- 71,458 56,818 19,921 14,754 -------- -------- -------- --------
NET EARNINGS BEFORE INCOME TAXES 8,944 17,027 2,715 7,305
Current income taxes 1,016 765 427 155 Deferred income taxes 4,955 6,394 2,619 3,542 -------- -------- -------- -------- NET EARNINGS (LOSS) 2,973 9,868 (331) 3,608 -------- -------- -------- -------- -------- -------- -------- --------
Funds flow from operations 43,124 43,808 13,653 14,553 -------- -------- -------- -------- -------- -------- -------- --------
Funds flow from operations per share 1.36(x) 1.53(xx) 0.41 0.48 -------- -------- -------- -------- -------- -------- -------- -------- Earnings (loss) per share 0.09(x) 0.34(xx) (0.01) 0.12 -------- -------- -------- -------- -------- -------- -------- --------
(x) 1998 Fully diluted funds flow from operations per share is $1.27 and earnings per share is $0.09. (xx)1997 Fully diluted funds flow from operations per share is $1.45 and earnings per share is $0.34.
The following represents the Audited Consolidated Balance Sheets as at March 31, 1998 and 1997.
1998 1997 ---- ---- ($000) ($000) ASSETS
Current assets: Cash - - Investments 1,114 523 Accounts receivable 37,107 53,162 Inventory 2,578 721 Current portion of notes receivable 4,086 1,690 ------- ------- 44,885 56,096 Notes receivable 3,217 4,362 Capital assets 369,212 311,114 Long-term investments 556 1,481 ------- ------- 417,870 373,053 _______ _______ _______ _______
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities: Accounts payable and accrued liabilities 38,219 52,554 Current portion of long-term debt 727 272 ------- ------- 38,946 52,826 Long-term debt 123,464 91,361 Well abandonment and site restoration 3,403 2,302 Deferred income taxes 21,824 17,448 ------- ------- 187,637 163,937 Shareholders' equity: Share capital 195,329 177,185 Retained earnings 34,904 31,931 ------- ------- 230,233 209,116 ------- ------- 417,870 373,053 ------- ------- ------- ------- The following represents the Audited Consolidated Statements of Changes in Financial Position for the years ended March 31, 1998 and 1997:
1998 1997 ($000) ($000) Cash provided by (used in) Operations: Net earnings for the year 2,973 9,868 Non-cash items: Depletion and depreciation 35,260 27,619 Deferred income taxes 4,955 6,394 Equity in income of affiliate (64) (73) ------- ------- Funds flow from operations 43,124 43,808 Changes in non-cash working capital items related to operations (137) 9,323 -------- -------- 42,987 53,131
Investing:
Acquisitions - (6,707) Capital asset additions (126,141) (120,161) Proceeds on disposal of capital assets 26,084 17,035 Site restoration costs (162) (107) Investments (759) 133 Long-term investments 989 (505) Notes receivable (1,251) 4,756 ----------- ----------- (101,240) (105,556)
Financing:
Current portion of long-term debt 455 (465) Long-term debt, net 32,103 33,079 Common shares (net of issue costs) 25,695 19,807 ------ ------ 58,253 52,421 ------ ------ ------ ------
Increase (decrease) in cash - (4) Cash position, beginning of year - 4 ------ ------
Cash position, end of year - - ------ ------ COMPARISON OF ACTUAL TO ESTIMATED RESULTS FOR PERIOD ENDED MARCH 31, 1998
Actual Estimate % Difference ------ -------- ------------ Gas production (mmcf/d) 108.1 115.0 (6.0) Average gas price ($/mcf) 1.66 1.65 1.0 NGL production (bbl/d) 1,592 1,725 (7.7) Average NGL price ($/bbl) 20.38 20.00 1.9 Oil production (bbl/d) 1,111 1,100 1.0 Average oil price ($/bbl) 23.05 23.00 0.2 Funds flow from operations (000) 43,124 46,600 (7.5) Funds flow from operations ($ per share) 1.36 1.47 (7.5)
RESERVE RECONCILIATION
The following table provides a summary of the changes in reserves in the two most recent fiscal years.
------------------------------------------------------------------------- Natural Gas NGLs (BCF) (MBBL) Proved Probable Proved Probable March 31, 1996 278.4 116.9 5,412 2,182 ------------------------------------------------------------------------- Discoveries / Extensions 39.8 24.2 629 289 Acquisitions / Dispositions 91.9 24.8 1,154 433 Production (34.0) 0.0 (547) 0 Revisions (23.4) 3.0 103 300 ------------------------------------------------------------------------- March 31, 1997 352.7 168.9 6,751 3,204 ------------------------------------------------------------------------- Discoveries / Extensions 53.5 39.1 711 377 Acquisitions / Dispositions (18.5) (9.8) (439) (164) Production (39.5) 0 (581) 0 Revisions (43.6) (7.5) (1,399) (376) ------------------------------------------------------------------------- March 31, 1998 304.6 190.7 5,043 3,041 ------------------------------------------------------------------------- ------------------------------------------------------------------------- Crude Oil BOE (MBBL) (MBOE) Proved Probable Proved Probable March 31, 1996 5,108 3,381 38,357 17,253 ------------------------------------------------------------------------- Discoveries / Extensions 1,187 323 5,796 3,032 Acquisitions / Dispositions 18 27 10,362 2,940 Production (419) 0 (4,366) - Revisions (696) (2,001) (2,933) (1,401) ------------------------------------------------------------------------- March 31, 1997 5,198 1,730 47,219 21,824 ------------------------------------------------------------------------- Discoveries / Extensions 1,352 1,479 7,413 5,766 Acquisitions / Dispositions 195 132 (2,094) (1,012) Production (406) 0 (4,935) 0 Revisions (1,610) (550) (7,369) (1,676) ------------------------------------------------------------------------- March 31, 1998 4,729 2,791 40,234 24,902 ------------------------------------------------------------------------- RESERVE ALLOCATION BY AREA
The following table sets forth reserves and value by area as at March 31, 1998 and 1997. The table represents the Company's reserve allocation after consideration for discoveries/extensions, acquisitions/dispositions, production, and revisions.
1998 --------------------------- Gas Oil & NGL NPV at 15% (Pre-tax) (Bcf) (MMBL) ($000) Northeast BC/Clear Hills 343 5,365 230,665 Central Alberta 121 7,778 111,336 Valleyview 30 2,461 32,880 --- ------- ---------- 495 15,604 374,881 ARTC - - 6,183 --------------------------- TOTAL 495 15,604 381,064 --------------------------- ---------------------------
1997 --------------------------- Gas Oil & NGL NPV at 15% (Pre-tax) (Bcf) (MMBL) ($000) Northeast BC/Clear Hills 357 5,449 188,590 Central Alberta 152 11,129 173,180 Valleyview 13 305 10,435 --- ------- -------- 522 16,883 372,205 ARTC - - 5,763 -------------------------- 522 16,883 377,968 -------------------------- --------------------------
NET ASSET VALUE
The following table provides the changes to the Company's net asset value per share (''NAV'') during 1998. The 1997 NAV has been restated to account for a 50% reduction in value on account of risk for the company's probable reserves.
$ Thousands 1998 1997 Change ------------------------------------------------------------------------ Proved + Probable reserve value (15% Pre-tax discount) 381.1 377.9 3.2 50% reduction for Probable risk (15% Pre-tax discount) (63.7) (53.5) (10.2) ------ ------ ------ Net Reserve Value 317.4 324.4 (7.0) Undeveloped Land 50.3 31.2 19.1 Long Term Debt and working capital (117.5) (88.1) (29.4) ------------------------------------------------------------------------ Total 250.2 267.5 17.3 ------------------------------------------------------------------------ Common Shares Issued as of March 31, 1998 (millions) 33.3 30.3 3.0 ---- ---- ----- Net Asset Value Per Common Share ($/Share) 7.51 8.83 (1.32) ---- ---- ----- ---- ---- -----
|