EARNINGS / Pacalta Resources Ltd. Third Quarter Results - Part 2
H I G H L I G H T S ------------------------------------------------------------------------ Three months ended Nine months ended Sept. 30, Sept. 30, 1998 1997 1998 1997 ------------------------------------------------------------------------ F i n a n c i a l (U.S.$) (U.S.$) (U.S.$) (U.S.$) (Thousands of US dollars, except where noted)
Oil and natural gas sales, net of inventory adjustment 19,993 16,614 56,507 42,925 EBITDA (1) 9,313 8,528 27,487 18,735 Ecuador netback per barrel of oil (1) 4.78 6.57 5.46 5.87 Cash flow 6,378 3,193 20,196 10,507 Basic per share 0.12 0.06 0.38 0.20 Fully diluted per share 0.12 0.06 0.37 0.20 Net income 925 974 3,096 3,697 Basic per share 0.02 0.02 0.06 0.07 Fully diluted per share 0.02 0.02 0.06 0.07 Capital expenditures 44,292 38,324 105,137 72,891 Total assets 310,017 288,431 310,017 288,431 Long-term debt 120,000 120,000 120,000 120,000 Shareholders' equity 142,750 125,930 142,750 125,930
Average number of common shares outstanding 54,032,553 53,063,903 53,724,680 50,544,849 Number of common shares outstanding at the end of the period 54,045,223 53,272,713 54,045,223 53,272,713 Fully diluted number of common shares at the end of the period 57,268,123 55,755,213 57,268,123 55,755,213
O p e r a t i n g
Ecuador crude oil production Barrels 2,038,589 1,192,531 5,278,254 2,849,358 Barrels per day 22,159 12,962 19,334 10,437
Canada crude oil and natural gas production Barrels of oil equivalent - 99,431 - 323,367 Barrels of oil equivalent per day - 1,081 - 1,185
Total Company Barrels of oil equivalent 2,038,589 1,291,962 5,278,254 3,172,725 Barrels of oil equivalent per day 22,159 14,043 19,334 11,622
Average Ecuador crude oil price at Esmeraldas ($/Bbl) 9.56 14.44 10.41 15.46
Number of wells drilled in Ecuador Oil 7 7 17 13 Dry 1 - 1 - Injection - - - 1 ------------------------------------------------------------------------ (1) Oil and natural gas sales net of inventory adjustment less royalties, operating expenses and general and administrative expenses.
CONSOLIDATED BALANCE SHEETS
(Thousands of U.S. dollars) ------------------------------------------------------------------------ September 30, December 31, 1998 1997 ------------------------------------------------------------------------ (Unaudited)
A s s e t s Current assets Cash and short-term investments $ 13,345 $ 104,900 Accounts receivable 14,471 8,132 Inventory 2,405 2,417 ------------ ------------ 30,221 115,449
Other assets 9,199 12,468 Deferred income taxes - 605 Property, plant and equipment, net 270,597 176,158 ------------ ------------ $ 310,017 $ 304,680 ------------ ------------ ------------ ------------
L i a b i l i t i e s a n d S h a r e h o l d e r s' E q u i t y Current liabilities Accounts payable and accrued liabilities $ 38,007 $ 38,515 Current portion of long-term liability 2,249 1,467 ------------ ------------ 40,256 39,982
Long-term debt 120,000 120,000 Long-term liability 6,747 5,869 Site restoration and abandonment 264 150 ------------ ------------ 167,267 166,001 Shareholders' equity Share capital 119,726 118,751 Retained earnings 23,024 19,928 ------------ ------------ 142,750 138,679 ------------ ------------ $ 310,017 $ 304,680 ------------ ------------ ------------ ------------
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited) (Thousands of U.S. dollars, except per share amounts) ------------------------------------------------------------------------ Three months ended Nine months ended Sept. 30, Sept. 30, 1998 1997 1998 1997 ------------------------------------------------------------------------ R e v e n u e s Oil and natural gas sales $ 19,993 $ 23,097 $ 56,507 $ 52,298 Other income and expense 81 1,785 2,500 2,779 -------- -------- -------- -------- 20,074 24,882 59,007 55,077 -------- -------- -------- --------
E x p e n s e s Royalties 5,435 5,128 15,334 14,257 Operating 3,126 2,092 8,223 6,623 Inventory adjustment - 6,483 - 9,373 General and administrative 2,119 866 5,463 3,310 Labour settlement costs - 565 - 565 Interest expense 3,879 3,755 11,494 4,958 Depletion and depreciation 4,309 3,037 10,812 7,367 Change in estimate of long-term liability - - 3,969 - -------- -------- -------- -------- 18,868 21,926 55,295 46,453 -------- -------- -------- --------
I n c o m e b e f o r e t a x e s 1,206 2,956 3,712 8,624 Income taxes Current - 3,150 11 6,254 Deferred (recovery) 281 (1,168) 605 (1,327) -------- -------- -------- -------- 281 1,982 616 4,927 -------- -------- -------- --------
N e t i n c o m e $ 925 $ 974 $ 3,096 $ 3,697 -------- -------- -------- -------- -------- -------- -------- -------- Net income per share, basic $ 0.02 $ 0.02 $ 0.06 $ 0.07 -------- -------- -------- -------- -------- -------- -------- -------- Net income per share, fully diluted $ 0.02 $ 0.02 $ 0.06 $ 0.07 -------- -------- -------- -------- -------- -------- -------- --------
CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited) (Thousands of U.S. dollars, except per share amounts) ------------------------------------------------------------------------ Three months ended Nine months ended Sept. 30, Sept. 30, 1998 1997 1998 1997 ------------------------------------------------------------------------ O p e r a t i o n s Net income $ 925 $ 974 $ 3,096 $ 3,697 Items not affecting cash: Depletion and depreciation 4,309 3,037 10,812 7,367 Amortization of deferred financing costs 443 350 1,294 770 Deferred income taxes (recovery) 281 (1,168) 605 (1,327) Change in estimate of long-term liability - - 3,969 - Other 420 - 420 - -------- -------- -------- -------- Cash flow from operations 6,378 3,193 20,196 10,507 Change in non-cash working capital (8,827) 16,132 (7,755) 24,215 -------- -------- -------- -------- (2,449) 19,325 12,441 34,722 -------- -------- -------- --------
F i n a n c i n g A c t i v i t i e s Issue of 10 3/4% senior notes - - - 120,000 Decrease in long-term debt - - - (4,492) Decrease in long-term liability - - (2,309) - Issue of common shares and special warrants 32 3,913 975 38,520 Decrease (increase) in other assets (613) 516 (943) (2,235) -------- -------- -------- -------- (581) 4,429 (2,277) 151,793 -------- -------- -------- -------- |