ENERGY TRUSTS / NAL Oil & Gas Trust Announces Third Quarter Results
CALGARY, Nov. 18 /CNW/ - NAL Oil & Gas Trust's third quarter results yielded increases in both distributable income earned and daily production levels. Distributable income was $0.29 per unit, a nine percent increase over the prior quarter, and daily production was 5,606 boe per day, a three percent increase over the prior quarter. NAL's cash on cash yield was 15.7% based on the closing price at the end of the third quarter, compared to 12.7% at the end of the prior quarter.
Primarily as a result of significantly lower oil prices, distributable income earned for the nine months ended September 30, 1998 was $0.84 per unit compared to $1.07 for the same period last year and distributable income earned for the quarter was $0.29 per unit compared to $0.33 for the prior year. Of the $0.84 per unit earned, NAL has distributed $0.78 per unit up to October 15, 1998. NAL will be making a special distribution on December 15, 1998 of $0.05 per unit to Unitholders of record on November 30, 1998. NAL's earned income fully supports its level of distributions and no amounts have been distributed from debt.
Daily production volume, year to date, has increased 15% over the same period last year. The increase in the average production for 1998 to 5,527 boe per day is mainly due to the Joffre D3 property acquisitions in late 1997 and early 1998, and subsequent development work. Development work at other existing properties continues to add production volumes and offset natural production declines.
Oil prices averaged $19.68 for the year to date and averaged $19.57 for the third quarter. In comparison to the same periods last year, average oil prices were 32% lower for the year to date and 24% lower for the quarter. Natural gas prices have averaged $2.17 for the year to date which is the same as 1997. On a quarterly basis, natural gas prices are 18% higher than the previous year. Natural gas prices continue to be strong and are helping to offset the decline in world oil prices.
Operating costs for NAL have averaged $4.43 per boe for the year to date compared to $5.51 per boe for the same period in 1997. NAL's operating costs are among the lowest in the conventional oil and gas royalty trust sector. NAL operates seven of its major properties which represent 70% of daily production. NAL's experienced operatorship clearly benefits its bottom line during periods of depressed commodity prices. NAL's decrease in operating costs per boe is the result of continuous improvements and a higher production volume.
The mid-year review of oil and natural gas reserves was completed effective July 1, 1998. NAL's established reserves at July 1, 1998 were 22.4 million barrels of oil equivalent, net of 1998 production. This is an increase of 17 percent over the prior year as a result of property acquisitions, development and revisions. NAL has a current reserve life index of 11 years.
NAL OIL & GAS TRUST Statements of Royalty Income Calculation and Distributable Income (thousands of dollars, except per unit amounts) (unaudited)
Quarter 9 months 9 months Ended ended ended September September September 30, 1998 30, 1998 30, 1997 NAL ENERGY INC. Revenue Oil, natural gas and liquids sales $ 10,406 $ 30,144 $ 32,474 Other 158 473 499 Proceeds on disposal of tangibles - - 401 Freehold and other royalties (272) (800) (937) --------------------------------------------------------------------- 10,292 29,817 32,437 --------------------------------------------------------------------- Expenditures Deductible operating costs 2,937 6,824 7,201 General and administrative 461 1,117 1,344 Management fees 157 505 589 Capital expenditures - - 1,540 Debt service costs 654 1,772 922 Contributions to reclamation reserve 87 263 263 Taxes 82 127 20 --------------------------------------------------------------------- 4,378 10,608 11,879 --------------------------------------------------------------------- Royalty Income $ 5,914 $ 19,209 $ 20,558 --------------------------------------------------------------------- ---------------------------------------------------------------------
NAL OIL & GAS TRUST Revenue Royalty at 99% of Royalty Income $ 5,855 $ 19,019 $ 20,352 Crown charges (1,383) (5,687) (5,673) Alberta Royalty Credits 288 497 411 --------------------------------------------------------------------- 4,760 13,829 15,090 Expenditures General and administrative 52 244 269 --------------------------------------------------------------------- Distributable Income Distributable income 4,708 13,585 14,821 Alberta Royalty Credits receivable (288) (497) (411) Alberta Royalty Credits received 5 5 530 Balance from prior period (205) 368 - --------------------------------------------------------------------- Available for distribution to Unitholders 4,220 13,461 14,940 Distributions paid (3,404) (12,645) (14,851) --------------------------------------------------------------------- Balance to be distributed $ 816 $ 816 $ 89 --------------------------------------------------------------------- Per Unit Distributable income $ 0.290 $ 0.838 $ 1.074 --------------------------------------------------------------------- --------------------------------------------------------------------- Distributions paid $ 0.270 $ 0.780 $ 1.080 --------------------------------------------------------------------- --------------------------------------------------------------------- Weighted average units outstanding 16,211,800 16,211,800 13,798,000
NAL OIL & GAS TRUST Combined Statements of Income and Unitholder's Equity (thousands of dollars, except per unit amounts) (unaudited)
Quarter 9 months 9 months Ended ended ended September September September 30, 1998 30, 1998 30, 1997 Revenue Oil, natural gas and liquids sales $ 10,406 $ 30,144 $ 32,474 Other 158 473 499 Alberta Royalty Credit 291 502 534 Crown royalties (1,397) (5,744) (5,731) Freehold and other royalties (272) (800) (937) --------------------------------------------------------------------- $ 9,186 $ 24,575 $ 26,839 --------------------------------------------------------------------- Expenses Operating 2,864 6,689 7,221 General and administrative 513 1,360 1,613 Management fees 157 505 590 Interest on long term debt 654 1,772 922 Depletion, depreciation and amortization 5,128 15,721 15,054 Capital taxes 82 127 20 --------------------------------------------------------------------- 9,398 26,174 25,420 --------------------------------------------------------------------- Net income (212) (1,599) 1,419 Unitholders' equity, beginning of period 118,129 129,079 119,135 Dividends paid - (323) - Issue of trust units, net of issue costs 26,467 Adjustment to issue costs - - (14) Distributions paid (3,404) (12,645) (14,851) --------------------------------------------------------------------- Unitholders' equity, end of period 114,513 114,512 132,156 --------------------------------------------------------------------- --------------------------------------------------------------------- Net income per trust unit $ (0.013) $ (0.099) $ 0.103 --------------------------------------------------------------------- --------------------------------------------------------------------- Weighted average units outstanding 16,211,800 16,211,800 13,798,000 --------------------------------------------------------------------- ---------------------------------------------------------------------
NAL OIL & GAS TRUST Combined Balance Sheet (thousands of dollars) (unaudited) September 30, December 31, 1998 1997 Assets Current assets Cash and short-term investments $ 268 $ 126 Accounts receivable 6,145 6,779 --------------------------------------------------------------------- 6,413 6,905 --------------------------------------------------------------------- Deferred charges 615 664 Reclamation reserve 906 623 Property, plant and equipment, net 162,805 165,387 --------------------------------------------------------------------- $ 170,739 $ 173,579 --------------------------------------------------------------------- ---------------------------------------------------------------------
Liabilities and Unitholder's Equity Current liabilities Accounts payable $ 2,336 $ 3,438 Distributions payable to Unitholders 1,135 1,621 --------------------------------------------------------------------- 3,471 5,059 --------------------------------------------------------------------- Long term debt 50,300 37,900 Future site restoration 2,456 1,541 --------------------------------------------------------------------- 52,756 39,441 ---------------------------------------------------------------------
Share capital - - Unitholders' equity 114,512 129,079 --------------------------------------------------------------------- 114,512 129,079 --------------------------------------------------------------------- $ 170,739 $ 173,579 --------------------------------------------------------------------- --------------------------------------------------------------------- Units outstanding 16,211,800 16,211,800 --------------------------------------------------------------------- ---------------------------------------------------------------------
NAL OIL & GAS TRUST Combined Statement of Changes in Financial Position (thousands of dollars) (unaudited) 9 months ended 9 months ended September 30, September 30, 1998 1998
Operating Activities Net income $ (1,599) $ 1,419 Items not involving cash: Depletion, depreciation and amortization 15,721 15,054 ---------------------------------------------------------------------- Cash flow from operations 14,122 16,473 Decrease in non-cash working capital (684) (418) ---------------------------------------------------------------------- 13,438 16,055 ---------------------------------------------------------------------- Financing Activities Issue of trust units - 26,453 Distributions to Unitholders (13,132) (17,415) Advances from (repayment of) long term debt 12,400 (10,500) Decrease in non-cash working capital 38 346 Dividends paid (323) - ---------------------------------------------------------------------- (1,017) (1,116) ---------------------------------------------------------------------- Investing Activities Purchase of property, plant and equipment (12,225) (12,880) Reclamation reserve (283) (275) Decrease (increase) in non-cash working capital 229 (1,553) ---------------------------------------------------------------------- (12,279) (14,708) ---------------------------------------------------------------------- Increase in cash and short-term investments 142 231 ---------------------------------------------------------------------- Cash and short-term investments, beginning of period 126 1,672 ---------------------------------------------------------------------- ---------------------------------------------------------------------- Cash and short-term investments, end of period $ 268 $ 1,903 ---------------------------------------------------------------------- ----------------------------------------------------------------------
NAL OIL & GAS TRUST VOLUME AND PRICE ANALYSIS
Quarter Quarter 9 months 9 months Ended Ended ended ended September September September September 30, 1998 30, 1997 30, 1998 30, 1997 ------------------------------------------------------------------------- DAILY PRODUCTION Oil (bbl) 3,734 3,038 3,542 2,906 Natural gas (mcf) 16,845 17,126 17,466 16,648 Natural gas liquids (bbl) 188 223 238 231 ------------------------------------------------------------------------- Total - BOE(x) 5,606 4,974 5,527 4,802 ------------------------------------------------------------------------- PRICES Oil ($/bbl) 19.57 25.75 19.68 28.87 Natural gas ($/mcf) 2.27 1.92 2.17 2.17 Natural gas liquids ($/bbl) 10.63 16.98 11.90 20.45 ------------------------------------------------------------------------- (x) Gas converted to barrels of oil equivalent based on 10 mcf = 1 bbl |