EARNINGS / Part 2 of 2 - Renaissance Energy Third Quarter Report
CALGARY, ALBERTA--We view our business environment as very positive and expect that future commodity prices should allow for the generation of satisfactory returns for our shareholders. While the future remains uncertain, it may well be that the investment community will have positive, but more tempered expectations, of the oil and gas industry. While Renaissance's capital expenditures will be significant, available cash flows will determine overall levels. The internal scrutiny of the capital expenditure budget will result in more value for each dollar spent, thus improving our long term profitability.
Clayton H. Woitas Sheldon B. Steeves President & Executive Vice President & Chief Executive Officer Chief Operating Officer Calgary, Alberta October 29, 1998
FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEET September 30 December 31 (Thousands of dollars) 1998 1997 ------------------------------------------------------------- ASSETS Current Assets Cash $ 2,483 $ 261 Accounts receivable 66,703 80,666 ----------------------------- 69,186 80,927
Property, Plant and Equipment, at cost 6,275,724 4,748,638 Accumulated Depletion and Depreciation (1,644,178) (1,384,278) ----------------------------- 4,631,546 3,364,360 ----------------------------- $4,700,732 $3,445,287 ----------------------------- LIABILITIES Current Liabilities Accounts payable $ 20,691 $ 38,321 Accrued liabilities 69,194 126,831 --------------------------- 89,885 165,152 Site Restoration Accrual 53,641 25,277 Long-Term Debt 1,422,349 781,785 Deferred Income Taxes 426,650 372,108
SHAREHOLDERS' EQUITY Share Capital 2,130,409 1,524,510 Retained Earnings 577,798 576,455 ---------------------------- 2,708,207 2,100,965 ---------------------------- $4,700,732 $3,445,287 ----------------------------
Common Shares Outstanding (thousands) Basic 143,593 116,222 Fully diluted 154,391 125,476 --------------------------- Proceeds Due Upon the Exercise of Stock Options (thousands) $ 295,213 $ 285,405
-------------------------------------------------------------
CONSOLIDATED STATEMENT OF EARNINGS AND RETAINED EARNINGS
Three Months Ended Nine Months Ended September 30 September 30 (Thousands of dollars) 1998 1997 1998 1997 ----------------------------------------------------------- Operating Income Petroleum and natural gas revenues $ 230,211 $ 219,427 $ 585,313 $ 697,223 Royalties (29,986) (34,315) (74,524) (118,784) Royalty abatement 463 322 4,012 867 Production expenses (65,362) (49,471) (163,522) (142,076) ------------------------------------------- 135,326 135,963 351,279 437,230
Expenses General and administrative 8,716 6,296 23,502 19,149 Interest on long-term debt 20,256 8,314 44,950 23,597 Capital taxes 3,934 2,550 9,784 7,425 Depletion, depreciation and site restoration 107,000 83,300 271,900 245,900 ------------------------------------------- Income (Loss) Before Income Taxes (4,580) 35,503 1,143 141,159 Deferred income taxes (recovery) (1,400) 14,700 (200) 58,500 ------------------------------------------- Net Income (Loss) (3,180) 20,803 1,343 82,659
Retained Earnings - beginning of period 580,978 522,948 576,455 461,092 ------------------------------------------- Retained Earnings - end of period $ 577,798 $ 543,751 $ 577,798 $ 543,751 ------------------------------------------- Net Income per Common Share Basic $ (0.02) $ 0.18 $ 0.01 $ 0.71 Fully diluted $ (0.02) $ 0.18 $ 0.01 $ 0.70 ------------------------------------------- Weighted Average Number of Common Shares Outstanding (thousands) Basic 143,576 115,992 125,591 115,807 Fully Diluted 154,374 125,291 135,314 125,135 -------------------------------------------
Imputed Interest on the Deemed Exercise of Stock Options (thousands) $ 3,607 $ 3,229 $ 9,920 $ 9,406 -------------------------------------------------------------
Consolidated Statement of Cash Flow Three Months Ended Nine Months Ended September 30 September 30 (Thousands of dollars) 1998 1997 1998 1997 ------------------------------------------------------------- Operating Activities Net Income (Loss) $ (3,180) $ 20,803 $ 1,343 $82,659 Add charges not affecting cash Depletion, depreciation and site restoration 107,000 83,300 271,900 245,900 Deferred income taxes (recovery) (1,400) 14,700 (200) 58,500 ------------------------------------------ Cash flow from operations 102,420 118,803 273,043 387,059 Financing Activities Increase in long-term debt 382,701 67,554 640,564 233,425 Issue of shares 2,037 2,915 6,976 13,842 Issue of shares on acquisition of Pinnacle Resources Ltd. 598,923 - 598,923 - Change in non-cash working capital 16,697 42,962 (61,304) 42,177 -------------------------------------------- 1,000,358 113,431 1,185,159 289,444
Cash Available for Investing Activities 1,102,778 232,234 1,458,202 676,503 Investing Activities Acquisition of Pinnacle Resources Ltd.(1,049,314) - (1,049,314) - Additions to property, plant and equipment (54,796) (230,665) (403,237) (668,772) Site restoration expenditures (814) (2,346) (3,429) (6,963) --------------------------------------------- (1,104,924) (233,011) (1,455,980) (675,735) ---------------------------------------------
Increase (Decrease) in Cash (2,146) (777) 2,222 768 Cash, beginning of period 4,629 1,545 261 - ---------------------------------------------- Cash, end of period $ 2,483 $ 768 $ 2,483 $ 768 ---------------------------------------------- Cash flow per common share Basic $ 0.71 $ 1.02 $ 2.17 $3.34 Fully diluted $ 0.69 $ 0.98 $ 2.09 $3.17 -------------------------------------------------------------
Note 1:
Effective July 3, 1998 the Company issued 26,954,210 common shares (with an assigned value of $598,922,544) to acquire all the issued and outstanding shares of Pinnacle Resources Ltd. (Pinnacle), a public company engaged in the exploration and development of petroleum and natural gas in Western Canada. The acquisition was accounted for by the purchase method. The Company's Consolidated Statements of Earnings and Cash Flow include operating results of Pinnacle since the effective date. The purchase price was allocated to net assets acquired based on their estimated fair values.
Net assets acquired ($000's) Property, plant and equipment $ 1,123,849 Less working capital deficiency (75,561) Less long-term debt (374,830) Less deferred income taxes (54,742) Less site restoration accrual (19,793) ----------- $ 598,923 ----------- Consideration ($000's): Shares issued $ 598,923 ----------- Note 2:
The provision for deferred income taxes differs from the result which would be obtained by applying the combined Canadian Federal and Provincial statutory income tax rates to income before income taxes. The difference results from the following:
Three Months Ended Nine Months Ended September 30 September 30 (Thousands of dollars) 1998 1997 1998 1997 -------------------------------------------------------------- Net income before tax $(4,580) $35,503 $ 1,143 $141,159 Permanent differences Non-deductible Crown royalties 22,368 24,551 50,947 88,380 Resource allowance (30,094) (33,068) (76,399) (110,673) Non-deductible depletion 8,900 700 10,400 2,300 Non-deductible capital taxes 3,934 2,550 9,784 7,425 Other (3,710) 2,670 3,710 2,481 ------------------------------------- Taxable income $(3,182) $32,906 $ (415) $131,072 --------------------------------------------------------------
As at September 30, 1998 the following deductions were available to claim against future taxable income:
Maximum Annual Rate (Thousands of dollars) Amount of Claim (percent) ---------------------------------------------------------- Canadian exploration expense $629,000 100 Canadian development expense 513,000 30 Canadian oil and gas property expense 824,000 10 Undepreciated capital cost 1,189,000 20 - 30 ---------- $3,155,000 ----------------------------------------------------------
Renaissance's effective tax rate is expected to increase significantly in 1998 as a result of the anticipated $19.4 million charge against earnings on the $540.0 million of non-tax based assets. This $540.0 million of assets with no tax basis is the difference between the $1,049.3 million paid for Pinnacle and the tax pools that Renaissance acquired. The effect of the lack of full tax pool coverage on the acquisition will diminish over time as the balance of the non-tax based assets will be reduced by depletion. |