share_log

Journey Posts $15.8 Million of Net Income for 2023 and $66.1 Million of Adjusted Funds Flow

Journey Posts $15.8 Million of Net Income for 2023 and $66.1 Million of Adjusted Funds Flow

Journey公布2023年净收入为1,580万美元,调整后的资金流为6,610万美元
newsfile ·  03/12 17:16

Calgary, Alberta--(Newsfile Corp. - March 12, 2024) - Journey Energy Inc. (TSX: JOY) (OTCQX: JRNGF) ("Journey" or the "Company") is pleased to announce its financial and operating results for the three and twelve month periods ending December 31, 2023. The complete set of financial statements and management discussion and analysis for the periods ended December 31, 2023 and 2022 are posted on and on the Company's website .

艾伯塔省卡尔加里--(Newsfile Corp.,2024 年 3 月 12 日)-Journey Energy Inc.(多伦多证券交易所股票代码:JOY)(场外交易代码:JRNGF)(”旅程“或者”公司“)很高兴地宣布其截至2023年12月31日的三个月和十二个月期间的财务和经营业绩。截至2023年12月31日和2022年12月31日止期间的全套财务报表以及管理层的讨论和分析已在公司网站上发布。

Highlights for 2023 are as follows:

2023 年的亮点如下:

  • Generated net income of $15.8 million for 2023. On a basic, weighted average per share basis, this amounted to $0.26 and $0.24 per diluted share.
  • Realized Adjusted Funds Flow of $66.1 million for the year. On a basic, weighted average per share basis, this amounted to $1.10 and $1.00 per diluted share.
  • Achieved sales volumes of 12,595 boe/d in the fourth quarter of 2023 and 12,415 boe/d for the entire year. Liquids volumes (crude oil and natural gas liquids) accounted for 6,912 boe/d or 55% of total volumes during the quarter and 6,765 boe/d or 54% for the entire year.
  • On March 18, 2023 Journey closed a bought-deal flow-through share financing to issue 3.04 million flow-through shares at a price of $6.62/share resulting in gross proceeds of $20.1 million.
  • Proved developed producing and proved plus probable developed producing reserve life index of 8.4 and 10.8 years respectively, are testaments to Journey's low decline asset base, and the YoY increase in reserve life index demonstrates Journey's ability to grow our base production base while simultaneously reducing our corporate decline rate.
  • Achieved attractive F&D and FD&A recycle ratios of 2.4 and 2.5 respectively for proven reserves, and 8.9 and 8.5 respectively for proven plus probable reserves.
  • The Company continued to advance the emerging power generation business:
    • Generated 24,723 MWH of electricity in 2023 at an average price of $155.69/MWH.
    • Started construction of the 15.1 MW power generation facility in Gilby Alberta, which is currently forecast to be on stream by the fourth quarter of 2024.
    • Purchased a 16.5 MW power generation facility, the land it sits upon and the gas supply pipeline.
  • Continued work on decommissioning non-producing sites. Journey spent $1.2 million in the fourth quarter and $4.9 million for the entire year.
  • 2023年净收入为1,580万美元。按基本的加权每股平均值计算,分别为0.26美元和摊薄后每股0.24美元。
  • 该年度的调整后已实现资金流6,610万美元。按基本的加权每股平均值计算,分别为1.10美元和摊薄后每股1.00美元。
  • 2023年第四季度的销售量达到12,595桶当量/日,全年销售量为12,415桶桶/日。液体量(原油和液化天然气)在本季度占6,912桶油当量/日,占总交易量的55%,全年占6,765桶油当量/日,占总量的54%。
  • 2023年3月18日,Journey完成了收购交易的流通式股票融资,以每股6.62美元的价格发行了304万股流通股,总收益为2,010万美元。
  • 已证明的发达产量和已证实的已开发生产储备寿命指数分别为8.4和10.8年,这证明了Journey的资产基础下降幅度较低,储备寿险指数的同比增长表明Journey有能力扩大我们的基础生产基地,同时降低公司衰退率。
  • 探明储量的F&D和FD&A回收率分别为2.4和2.5,探明储量和可能储量的回收率分别为8.9和8.5。
  • 该公司继续推进新兴的发电业务:
    • 2023 年发电了 24,723 兆瓦时,平均价格为 155.69 美元/兆瓦时。
    • 开始在艾伯塔省吉尔比建设15.1兆瓦的发电设施,目前预计该发电设施将于2024年第四季度投产。
    • 购买了一座16.5兆瓦的发电设施、其所在的土地和天然气供应管道。
  • 继续开展非生产场所的退役工作。Journey在第四季度花费了120万美元,全年花费了490万美元。

2024 Highlight:

2024 年亮点:

On March 6, 2024, Journey announced a $38 million convertible debenture bought-deal financing. The debentures have a coupon rate of 10.25% interest and are convertible into Journey shares at the option of the holder at the exercise price of $5.00/share. The closing of this offering is anticipated to be on or about March 20, 2024. Journey has chosen to defer updating 2024 corporate guidance until that time. In addition to providing greater financial flexibility for the Company, proceeds from this debenture will be utilized to:

2024年3月6日,Journey宣布了3,800万美元的可转换债券收购交易融资。这些债券的票面利率为10.25%,可由持有人选择以每股5.00美元的行使价转换为Journey股票。本次发行预计将于2024年3月20日左右结束。Journey选择将2024年企业指导方针的更新推迟到该时间。除了为公司提供更大的财务灵活性外,该债券的收益还将用于:

  • Ramp up expenditures to complete our Gilby power facility in October 2024 (see power business update);
  • Provide for a minor expansion to 2024 capital, including a second Medicine Hat drilling program;
  • Provide funds to drill two Duvernay wells in 2025.
  • 增加支出,在2024年10月完成我们的吉尔比电力设施(见电力业务最新情况);
  • 规定对2024年的资本进行小规模扩张,包括第二个梅迪辛哈特钻探计划;
  • 提供资金,在2025年钻探两口杜弗奈油井。

Financial & Operating Highlights

财务和运营亮点



Three months ended
December 31,


Twelve months ended
December 31,
Financial ($000's except per share amounts)
2023

2022

%
change


2023

2022

%
change
Sales revenue
55,914

67,531

(17)
225,149

235,583

(4)
Net income
3,440

97,753

(96)
15,819

155,198

(90)
Basic ($/share)
0.06

1.73

(97)
0.26

2.95

(91)
Diluted ($/share)
0.05

1.55

(97)
0.24

2.64

(91)
Adjusted Funds Flow
18,376

24,890

(26)
66,140

101,387

(35)
Basic ($/share)
0.30

0.44

(32)
1.10

1.93

(43)
Diluted ($/share)
0.27

0.40

(33)
1.00

1.73

(42)
Cash flow provided by operating activities
31,278

25,346

23

66,643

106,623

(37)
Basic ($/share)
0.51

0.45

13

1.11

2.02

(45)
Diluted ($/share)
0.47

0.40

18

1.01

1.81

(44)
Capital expenditures, including A&D
17,029

121,376

(86)
40,856

181,026

(77)
Net debt
61,676

98,768

(38)
61,676

98,768

(38)













Share Capital (000's)










Basic, weighted average
61,197

56,638

8

60,310

52,658

15
Diluted, weighted average
66,955

62,912

6

66,170

58,773

13
Basic, end of period
61,350

62,912

6

61,350

57,882

6
Fully diluted
68,378

64,839

5

68,378

64,839

5













Daily Sales Volumes










Natural gas (Mcf/d)










Conventional
29,754

27,929

7

29,661

25,492

16
Coal bed methane 4,343

4,011

8

4,238

4,293

(1)
Total natural gas volumes 34,097

31,940

7

33,899

29,785

14
Crude oil (Bbl/d)











Light/medium 3,317

3,378

(2)
3,343

2,922

14
Heavy 2,313

1,616

43

2,148

904

138
Total crude oil volumes 5,630

4,994

13

5,491

3,826

44
Natural gas liquids (Bbl/d) 1,282

1,179

9

1,274

988

29
Barrels of oil equivalent (boe/d) 12,595

11,496

10

12,415

9,778

27













Average Realized Prices (including hedging)










Natural gas ($/mcf)
2.29

6.49

(65)
2.70

5.97

(55)
Crude Oil ($/bbl)
83.93

91.09

(8)
85.21

105.50

(19)
Natural gas liquids ($/bbl)
44.61

60.90

(27)
45.16

64.69

(30)
Barrels of oil equivalent ($/boe)
48.26

63.85

(24)
49.68

66.01

(25)













Operating Netback ($/boe)










Realized prices
48.26

63.85

(24)
49.68

66.01

(25)
Royalties
(10.45)
(12.77)
(18)
(10.37)
(13.16)
(21)
Operating expenses
(17.02)
(23.64)
(28)
(20.20)
(20.27)
-
Transportation expenses (1.87)
(0.86)
117

(1.13)
(0.70)
61
Operating netback 18.92

26.58

(29)
17.98

31.88

(44)


三个月已结束
十二月三十一日


十二个月已结束
十二月三十一日
财务(每股金额除外,000美元)
2023

2022

%
改变


2023

2022

%
改变
销售收入
55,914

67,531

(17)
225,149

235,583

(4)
净收入
3,440

97,753

(96)
15,819

155,198

(90)
基本(美元/股)
0.06

1.73

(97)
0.26

2.95

(91)
摊薄(美元/股)
0.05

1.55

(97)
0.24

2.64

(91)
调整后的资金流
18,376

24,890

(26)
66,140

101,387

(35)
基本(美元/股)
0.30

0.44

(32)
1.10

1.93

(43)
摊薄(美元/股)
0.27

0.40

(33)
1.00

1.73

(42)
经营活动提供的现金流
31,278

25,346

23

66,643

106,623

(37)
基本(美元/股)
0.51

0.45

13

1.11

2.02

(45)
摊薄(美元/股)
0.47

0.40

18

1.01

1.81

(44)
资本支出,包括 A&D
17,029

121,376

(86)
40,856

181,026

(77)
净负债
61,676

98,768

(38)
61,676

98,768

(38)













股本 (000)










基本、加权平均值
61,197

56,638

8

60,310

52,658

15
稀释后的加权平均值
66,955

62,912

6

66,170

58,773

13
基本,期末
61,350

62,912

6

61,350

57,882

6
完全稀释
68,378

64,839

5

68,378

64,839

5













每日销量










天然气 (mcf/D)










常规
29,754

27,929

7

29,661

25,492

16
煤层甲烷 4,343

4,011

8

4,238

4,293

(1)
天然气总量 34,097

31,940

7

33,899

29,785

14
原油 (bbl/d)











轻/中 3,317

3,378

(2)
3,343

2,922

14
沉重的 2,313

1,616

43

2,148

904

138
原油总量 5,630

4,994

13

5,491

3,826

44
液化天然气 (bbl/d) 1,282

1,179

9

1,274

988

29
桶石油当量(boe/d) 12,595

11,496

10

12,415

9,778

27













平均已实现价格(包括套期保值)










天然气 ($/mcf)
2.29

6.49

(65)
2.70

5.97

(55)
原油(美元/桶)
83.93

91.09

(8)
85.21

105.50

(19)
液化天然气(美元/桶)
44.61

60.90

(27)
45.16

64.69

(30)
桶石油当量(美元/桶油)
48.26

63.85

(24)
49.68

66.01

(25)













运营净回报(美元/boe)










已实现价格
48.26

63.85

(24)
49.68

66.01

(25)
特许权使用费
(10.45)
(12.77)
(18)
(10.37)
(13.16)
(21)
运营费用
(17.02)
(23.64)
(28)
(20.20)
(20.27)
-
交通费用 (1.87)
(0.86)
117

(1.13)
(0.70)
61
运营净回报 18.92

26.58

(29)
17.98

31.88

(44)

OPERATIONS

运营

During the third quarter, Journey began its 2023 exploration and development program, starting with a drilling program in the Medicine Hat pool. This pool was a cornerstone of the assets acquired from Enerplus Corporation (the "Acquisition") that closed on October 31, 2022. Journey drilled 4.0 gross (2.9 net) wells in Medicine Hat in the fourth quarter. These wells have markedly exceeded expectations with respect to both costs and results. Based upon these results, both Journey and its partner have executed a second program in this pool during the first quarter of 2024. Well costs and geological indicators are similar to or better than the first program. All of these wells will be on stream prior to mid-March. Journey is reviewing the potential for additional second half, 2024 Medicine Hat drilling and polymer flood expansion utilizing the proceeds from our recent financing. With over thirty future locations, along with future waterflood and polymer flood expansion potential, Journey expects this field to continue to provide increasing shareholder value for years to come.

在第三季度,Journey开始了其2023年的勘探和开发计划,首先是梅迪辛哈特矿池的钻探计划。该资金池是从Enerplus公司收购的资产的基石(”收购“) 于 2022 年 10 月 31 日关闭。Journey在第四季度在梅迪辛哈特总钻探了4.0口(净钻孔2.9口)的油井。这些油井在成本和业绩方面都明显超出了预期。基于这些结果,Journey及其合作伙伴已在2024年第一季度在该项目中执行了第二个项目。油井成本和地质指标与第一个项目相似或更好。所有这些油井都将在3月中旬之前投产。Journey正在利用我们最近融资的收益,审查下半年再进行2024年的梅迪辛哈特钻探和聚合物洪水扩建的可能性。Journey预计该领域未来将有三十多个分支机构,以及未来的水洪和聚合物洪水扩张潜力,预计该领域将在未来几年继续为股东提供不断增加的价值。

In addition to the Medicine Hat drilling program, Journey drilled 3.0 gross (3.0 net) wells in Matziwin. Similar to Medicine Hat, the total program costs were significantly below forecast. On November 7, 2023 Journey moved a drilling rig to the Cherhill field where the Company drilled 3.0 gross (2.7 net) wells. The Cherhill program was followed up with 2.0 gross (1.7 net) wells drilled in Poplar Creek.

除了梅迪辛哈特的钻探计划外,Journey还在马齐温钻探了总油井3.0口(净钻3.0口)。与梅迪辛哈特类似,项目总成本大大低于预期。2023 年 11 月 7 日,Journey 将一台钻机移到了切尔希尔油田,该公司在那里钻探了总计 3.0 个(净重 2.7 个)的油井。继Cherhill项目之后,在Poplar Creek总钻探了2.0口井(净钻孔1.7口)。

The 2023/2024 drilling program was funded with the proceeds of a flow through share issuance completed in the spring of 2023. Journey has now completed the required expenditures under this program.

2023/2024年的钻探计划由2023年春季完成的直通式股票发行的收益提供资金。Journey 现已完成该计划所需的支出。

In the fourth quarter of 2023, Journey had sales volumes of 12,595 boe/d. These volumes reflect preliminary additions from the drilling program as well as the return of previously disclosed shut-in volumes in Kiskiu.

2023年第四季度,Journey的销售量为12,595桶桶/日,这些销量反映了钻探计划的初步增加以及先前披露的基斯基乌关闭量的回报。

Throughout 2023, Journey has maintained a conservative posture with respect to capital expenditures. The Company continues to prioritize its balance sheet strength along with the expansion of the power business, due to the extensive regulatory timelines associated with adding power to the grid. In the first of half of 2023 Journey did not drill any wells. In its previous guidance, Journey reduced its 2023 capital budget to $46 million from $63 million. Actual 2023 capital expenditures, including end-of-life costs, totaled $45.7 million, which was consistent with forecasted guidance.

整个 2023 年,Journey 在资本支出方面一直保持保守立场。由于与增加电网电力相关的监管时间表很长,该公司继续优先考虑其资产负债表实力以及电力业务的扩张。2023年上半年,Journey没有钻任何油井。在之前的指导中,Journey将其2023年的资本预算从6,300万美元下调至4600万美元。2023年的实际资本支出,包括报废成本,总额为4570万美元,与预测的指导一致。

Of the $46 million in 2023 capital, $15.6 million was related to drilling and completions with a focus on maintaining production volumes. Journey's capital program has shifted more towards oil-weighted opportunities by replacing natural gas weighted drilling in Westerose with oil weighted drilling in Cherhill, Matziwin and Medicine Hat. The ability to maintain production rates above 12,000 boe/d with limited capex is a testament to Journey's very low corporate decline rate. Approximately $14.8 million of capital was devoted to land, seismic, facilities, polymer, and end-of-life costs and $14.5 million of capital in 2023 is associated with the expansion of Journey's power business, including the purchase of the Mazeppa facility, building construction, and generating unit modifications for the Gilby project. In addition to all of these development projects, 2023 capital includes a final statement of adjustments from the Acquisition of $5.7 million, which was offset by $5.5 million in non-core divestments.

在2023年的4600万美元资本中,1,560万美元与钻探和完井有关,重点是维持产量。Journey的资本计划更多地转向石油加权机会,将韦斯特罗斯的天然气加权钻探改为Cherhill、Matziwin和Medicine Hat的石油加权钻探。能够在有限的资本支出下将产量维持在12,000桶桶/日以上,这证明了Journey的企业衰退率非常低。大约1480万澳元的资本用于土地、地震、设施、聚合物和报废成本,2023年的1450万美元资本与Journey电力业务的扩张有关,包括收购Mazeppa设施、建筑施工和吉尔比项目的发电机组改造。除了所有这些开发项目外,2023年的资本还包括收购570万美元的最终调整报表,该报表被550万美元的非核心资产撤资所抵消。

The Company continued to advance its repeatable plays in 2023. The Company has completed a farm-in agreement with a freehold mineral owner in the Gilby area of Alberta. This farm-in, combined with Journey's existing acreage will give the company access to approximately fifty contiguous, gross sections for Duvernay development drilling. These mineral rights are adjacent to Journey's Gilby gas processing facility. These rights are overlain by liquid-rich, Glauconite natural gas production and contain two Duvernay test wells drilled as part of Journey's previous joint venture. The primary term of the option agreement is for four years with a further option to extend the term to seven years. Journey currently plans to drill a minimum four Duvernay wells on this block during the four year primary term, with the first two wells now being planned for 2025.

该公司在2023年继续推进其可重复播放的剧本。该公司已与艾伯塔省吉尔比地区的一位永久产权矿产所有者完成了农场入驻协议。这座农场,加上Journey的现有面积,将使该公司能够进入大约五十个连续的总面积进行杜弗奈开发钻探。这些矿产权毗邻Journey的吉尔比天然气处理设施。这些权利被富含液体的Glauconite天然气生产所覆盖,其中包含作为Journey先前合资企业的一部分钻探的两口杜弗奈试井。期权协议的主要期限为四年,另一种选择是将期限延长至七年。Journey目前计划在为期四年的主要期限内在该区块上至少钻探四口杜弗奈油井,前两口油井现计划在2025年进行。

EXPANDING JOURNEY'S POWER BUSINESS

扩展 JOURNEY 的电力业务

Journey has demonstrated, through the operation of its existing Countess power plant, that it is far more profitable to convert its natural gas into electricity, than to merely sell the natural gas at current spot prices. The currently operating 4 MW Countess facility, which was originally commissioned in the fourth quarter of 2020, has already paid out the original investment. Based on Journey's realized power prices in 2022, the average, effective, net realized price for natural gas used to generate power for the year was approximately $9.41/mcf. For the first nine months of 2023, the average, effective, net realized price was $9.47/mcf. During the fourth quarter of 2023, one of the Countess generation units had a mechanical failure reducing power output and resulting in a one-time cost to repair and overhaul the generation unit. With the repair completed, the facility returned to normal operation in late Q4, 2023.

Journey通过其现有的伯爵夫人发电厂的运营表明,将其天然气转化为电能比仅按当前现货价格出售天然气要有利得多。目前运营的4兆瓦伯爵夫人发电厂最初于2020年第四季度投入使用,已经支付了最初的投资。根据Journey在2022年的已实现电价,该年度用于发电的天然气的平均有效净已实现价格约为9.41美元/立方英尺。2023年前九个月,平均有效净已实现价格为9.47美元/立方英尺。在2023年第四季度,伯爵夫人的一台发电机组出现机械故障,降低了功率输出,导致维修和大修发电机组产生了一次性费用。维修完成后,该设施于2023年第四季度末恢复正常运营。

Delays in the regulatory approval process, and a desire to prudently manage capital expenditures, led Journey to defer power expenditures scheduled for the fourth quarter. In 2023, Journey incurred costs of $14.5 million to advance its power generation business. $6.5 million of these costs were associated with the Mazeppa project, including the purchase of: the power plant; the land it resides on; the natural gas supply line; and preliminary engineering. The remaining $8 million was expended at Gilby.

监管审批程序的延误以及谨慎管理资本支出的愿望导致Journey推迟了原定于第四季度进行的电力支出。2023年,Journey承担了1,450万美元的成本来推进其发电业务。其中650万美元与Mazeppa项目有关,包括购买:发电厂;其所在土地;天然气供应线和初步工程。剩下的800万美元花在了吉尔比。

Journey budgeted $11 million to complete the Gilby power project in 2024. In the past week, Journey received a potential on-stream start-up date for Gilby of October 1, 2023. Therefore Journey forecasts spending the majority of its budgeted capital for this project between March 15 and October 1 of 2024. The building for the Gilby project will be completed in early April. Journey currently forecasts completion of the Gilby project in time for the scheduled on-stream date.

Journey的预算为1100万美元,用于在2024年完成吉尔比电力项目。在过去的一周中,Journey得知Gilby的潜在上线启动日期为2023年10月1日。因此,Journey预测,在2024年3月15日至10月1日期间,其大部分预算资本将用于该项目。吉尔比项目的建筑将于4月初完工。Journey目前预测吉尔比项目将在预定的投产日期之前及时完成。

Journey has budgeted $6.3 million for re-energizing the Mazeppa power project in 2024. In the second quarter of 2023, Journey purchased the 16.5 MW power generation facility at Mazeppa through an open auction process that started in November 2022. This facility was originally commissioned by another operator in 2015, and ran for less than one year before being shut-in. The Mazeppa facility is located near the community of High River, Alberta and consists of five, 3.3 MW generators and includes switch gear, coolers, and an export transformer. The generators, ancillary equipment, and buildings are in excellent condition as they previously had minimal run time. Journey estimates that the replacement value of this facility is in excess of five times the purchase price. Journey has now purchased the land the facility currently resides on and has also purchased the pipeline, which transports sales gas from an ATCO buy-back meter station. Although Journey continues to await regulatory approvals, all of the efforts to date have resulted in Journey being optimistic that Mazeppa will be re-energized in its current location and looks forward to providing updates in due course.

Journey已编入630万美元的预算,用于在2024年为Mazeppa电力项目注入活力。2023年第二季度,Journey通过2022年11月开始的公开拍卖程序购买了位于马泽帕的16.5兆瓦的发电设施。该设施最初由另一家运营商于2015年投入使用,在关闭之前运行了不到一年。Mazeppa 工厂位于艾伯塔省海里弗社区附近,由五台 3.3 兆瓦的发电机组成,包括开关装置、冷却器和一台出口变压器。发电机、辅助设备和建筑物状况良好,因为它们以前的运行时间很短。Journey估计,该设施的重置价值超过购买价格的五倍。Journey现已购买了该设施目前所在的土地,还购买了该管道,该管道从ATCO回购的计量站输送销售天然气。尽管Journey仍在等待监管部门的批准,但迄今为止的所有努力都使Journey乐观地认为Mazeppa将在其当前位置恢复活力,并期待在适当的时候提供最新信息。

Journey is planning to increase its power sales to the Alberta electricity grid by over 350% when the Gilby and Mazeppa projects come on-line. As previously disclosed in our February 22, 2024 press release, the combined value of Journey's Gilby and Mazeppa projects is forecast to be $70.9 million as evaluated by GLJ Petroleum Consultants Ltd. and effective January 1, 2024. This value includes the full capital estimate to bring these projects on stream. The nature of Journey's asset base is such that it is a large power consumer with power costs representing approximately 25% of overall corporate operating costs. When the Gilby and Mazeppa power projects are on-stream, Journey will be in a position to more than offset its corporate power usage with power sales to the power grid. This will help diversify the corporate revenue stream and effectively provide a hedge against a volatile commodity pricing environment. The extreme volatility in recent in power prices continues to re-inforce the validity of this long-term strategy.

Journey计划在吉尔比和马泽帕项目上线后,将其对艾伯塔省电网的电力销售增加350%以上。正如我们在2024年2月22日的新闻稿中披露的那样,根据GLJ石油顾问有限公司的评估,Journey的吉尔比和马泽帕项目的总价值预计为7,090万美元,自2024年1月1日起生效。该价值包括启动这些项目的全部资本估算。Journey资产基础的性质使其成为一个大型电力消费者,电力成本约占公司总体运营成本的25%。当吉尔比和马泽帕电力项目投产时,Journey将能够通过向电网出售电力来抵消其企业用电量。这将有助于实现企业收入来源的多元化,并有效地对冲波动的大宗商品定价环境。最近电价的极端波动继续强化这一长期战略的有效性。

FINANCIAL

金融的

Journey achieved Adjusted Funds Flow of $18.4 million during the fourth quarter of 2023 and $66.1 million for the entire year. Commodity sales volumes were 10% higher than the comparable quarter of 2022. The higher volumes in the fourth quarter of 2023 were the result of the full integration of the asset acquisition in late 2022 as well as the placing of 8 (6.8 net) wells on-production from the fourth quarter drilling program. Journey's overall liquids weighting continued to strengthen and was 55% for the fourth quarter and 54% for the entire year. Crude oil sales volumes for the fourth quarter of 2023 represented 45% of total boe volumes but contributed 78% of total petroleum and natural gas revenues. Natural gas sales volumes contributed 45% of total boe volumes in the fourth quarter of 2023 while contributing 13% of total sales revenues. While aggregate sales volumes increased quarter to quarter, the average realized commodity prices decreased by 25% over this time period, and as a result the aggregate commodity revenues decreased by 18%.

Journey在2023年第四季度实现了1,840万美元的调整后资金流,全年实现了6,610万美元的调整后资金流。大宗商品销售量比2022年同期增长了10%。2023年第四季度产量的增加是2022年底资产收购的全面整合以及第四季度钻探计划中8口(净产6.8口)油井投入生产的结果。Journey的总体液体权重继续增强,第四季度为55%,全年为54%。2023年第四季度的原油销售量占英国央行总销量的45%,但贡献了石油和天然气总收入的78%。2023年第四季度,天然气销售量占英国央行总销量的45%,同时占总销售收入的13%。尽管总销售量逐季增长,但在此期间,已实现大宗商品的平均价格下降了25%,因此大宗商品总收入下降了18%。

On the operating expense side, aggregate royalties were higher by 10% in the fourth quarter of 2023 compared to the fourth quarter of 2022, which was mainly due to higher average royalties from the 2022 acquisition. On a per boe basis, royalties were $10.45/boe in the fourth quarter of 2023 as compared to $12.77 in the fourth quarter of 2022. Aggregate field operating expenses decrease during the fourth quarter of 2023 as the significantly lower power prices resulted in operating expenses (net of recoveries) of $19.7 million or $17.02/boe as compared to $25.0 million or $23.64 per boe in the same quarter of 2022. Included in the fourth quarter, 2023 operating expenses were $3.2 million of workover and turnaround costs while for the fourth quarter of 2022 the amount was $1.4 million.

在运营支出方面,与2022年第四季度相比,2023年第四季度的总特许权使用费增加了10%,这主要是由于2022年收购的平均特许权使用费增加。按每桶英国央行计算,2023年第四季度的特许权使用费为10.45美元,而2022年第四季度的特许权使用费为12.77美元。2023年第四季度现场运营支出总额下降,原因是电价大幅下跌导致运营支出(扣除回收额)为1,970万美元,合1702美元/桶油当量,而2022年同期为2,500万美元,合每桶23.64美元。包括第四季度,2023年的运营支出为320万美元的修理和周转成本,而2022年第四季度的运营费用为140万美元。

Journey's general and administrative ("G&A") costs were consistent for the fourth quarter of 2023 as compared to the same quarter in 2022 at $2.0 million and $2.2 million respectively. On a per boe basis, Journey's G&A costs were $1.74/boe for the fourth quarter of 2023 and $2.05/boe for the fourth quarter of 2022.

与2022年同期相比,Journey的一般和管理(“G&A”)成本在2023年第四季度保持稳定,分别为200万美元和220万美元。按每英国央行计算,Journey的并购成本在2023年第四季度为1.74美元/英国央行,2022年第四季度的并购成本为2.05美元/桶桶。

Finance expenses related to borrowings, decreased by 35% to $1.8 million in the fourth quarter of 2023 from $2.5 million in the same quarter of 2022. This decrease was mainly attributable to debt decreasing by 35% in the fourth quarter of 2023 compared to the same quarter of 2022. Repayments of both the $23.8 million of AIMCo term debt and $26.0 million of the vendor-take-back debt during 2023 resulted in a lower interest burden during the year. Subsequent to December 31, 2023 and to today's date, Journey has made an additional $6.0 million of principal repayments on this debt.

与借款相关的财务支出从2022年同期的250万美元下降了35%,至2023年第四季度的180万美元。这一下降主要归因于2023年第四季度的债务与2022年同期相比减少了35%。2023年偿还了AimCo的2380万美元定期债务和2600万美元的供应商收回债务,从而减轻了该年度的利息负担。在2023年12月31日之后和今天的日期,Journey已为这笔债务额外偿还了600万美元的本金。

Journey realized net income of $3.4 million in the fourth quarter of 2023. Net income per basic share was $0.06 and $0.05 per diluted share for the fourth quarter. Adjusted Funds Flow of $18.4 million in the fourth quarter was 26% lower in 2023 as compared to the same quarter of 2022, and was mainly due to the 25% decrease in average commodity prices during the respective periods. This resulted in $0.30 and $0.27 per basic and diluted share respectively as compared to $24.9 million, or $0.44 basic and $0.40 per diluted per share respectively in the same quarter of 2022. Cash flow from operations was $31.3 million in the fourth quarter of 2023 ($0.51 per basic share and $0.47 per diluted share) as compared to $25.3 million in the fourth quarter of 2022 ($0.45 and $0.40 per basic and diluted share respectively).

Journey在2023年第四季度实现了340万美元的净收入。第四季度每股基本股净收益为0.06美元,摊薄后每股收益为0.05美元。第四季度调整后的资金流为1,840万美元,与2022年同期相比下降了26%,这主要是由于相应时期的平均大宗商品价格下降了25%。这导致每股基本和摊薄后分别为0.30美元和0.27美元,而2022年同期为2490万美元,基本每股收益0.44美元,摊薄每股收益0.40美元。2023年第四季度的运营现金流为3,130万美元(基本每股0.51美元,摊薄每股收益0.47美元),而2022年第四季度为2530万美元(基本每股和摊薄每股分别为0.45美元和0.40美元)。

Total capital expenditures in the fourth quarter were $18.2 million including $14.3 million for the drilling, completing and equipping of the wells drilled in the fourth quarter drilling program. In addition, the Company spent $9.3 million on the continuing work on its power generation projects. Journey exited the fourth quarter of 2023 with net debt of $61.7 million, which was 38% lower than the $98.8 million of net debt at the beginning of the year. On December 21, 2023 Journey entered into an amendment to the AIMCo term debt to reduce the two major balloon payments in April and October and to take the remaining amounts and amortize them on a monthly basis. To further improve liquidity, Journey entered into a bought-deal, convertible debenture financing for gross proceeds of $38.0 million. The proceeds of the offering will have multiple purposes, which include: supporting other debt repayments, finishing the Gilby power project and for general working capital purposes. In terms of interest costs, the coupon on this new debt is 10.25% while the effective rate on all of Journey's current term debt (AIMCo and vendor-take-back) was 11.5% for the fourth quarter of 2023.

第四季度的资本支出总额为1,820万美元,其中包括用于钻探、完井和装备第四季度钻探计划中钻探的油井的1430万美元。此外,该公司还花费了930万美元用于其发电项目的持续工作。Journey于2023年第四季度退出,净负债为6,170万美元,比年初的9,880万美元净负债减少了38%。2023年12月21日,Journey对AimCo的定期债务进行了修正,以减少4月和10月的两笔巨额付款,并提取剩余的款项并按月摊还。为了进一步改善流动性,Journey达成了一项收购交易的可转换债券融资,总收益为3,800万美元。此次发行的收益将有多种用途,包括:支持其他债务偿还、完成吉尔比电力项目以及用于一般营运资金用途。就利息成本而言,这笔新债券的息票为10.25%,而Journey所有本期债务(AimCo和供应商回购)的有效利率在2023年第四季度为11.5%。

OUTLOOK & GUIDANCE

展望与指导

Journey forecasts reducing its net debt by approximately $26 million in 2024 while maintaining production and energizing a new power generation facility.

Journey预测,到2024年,其净负债将减少约2600万美元,同时维持生产并为新的发电设施供电。

Of the $41 million in planned 2024 capital, $6.2 million was devoted to drilling and completions, which has already been spent to date. Journey has drilled and completed 4.0 (2.9 net) wells in Medicine Hat during the first quarter of 2024 along with the completion of the two Poplar Creek wells drilled in the fourth quarter of 2023. The ability to maintain production rates near 12,000 boe/d with limited capex is a testament to Journey's very low corporate decline rate. Approximately $17.7 million of capital will be devoted to land, seismic, facilities, polymer, and end-of-life costs. $16.8 million of capital in 2024 is associated with the expansion of Journey's power business.

在2024年计划的4100万美元资本中,有620万美元专门用于钻探和完工,迄今为止,这笔资金已经花费了。Journey已于2024年第一季度在梅迪辛哈特钻探并完井4.0口(净钻2.9口)井,并于2023年第四季度完成了两口白杨溪钻探的油井。能够在有限的资本支出下将产量维持在12,000桶桶/日附近,这证明了Journey的企业衰退率非常低。大约1770万美元的资本将用于土地、地震、设施、聚合物和报废成本。2024年的1,680万美元资本与Journey电力业务的扩张有关。

The below 2024 guidance was initially issued on December 21, 2023 and incorporated many material underlying assumptions including but not limited to:

以下2024年指引最初于2023年12月21日发布,纳入了许多重要的基本假设,包括但不限于:

  • Forecasted commodity prices;
  • Assumptions of vendor-take-back principal payments, as these repayments are based upon realized WTI oil prices;
  • Forecast operating costs, including forecasted prices for power;
  • Forecast costs for the capital program; and
  • Forecast results and phasing in of production additions from the capital program.
  • 预测的商品价格;
  • 假设供应商收回本金支付,因为这些还款基于已实现的西德克萨斯中质原油价格;
  • 预测运营成本,包括预测的电力价格;
  • 预测资本计划的成本;以及
  • 预测结果并逐步增加资本计划的产量。

2024 Guidance
Annual average daily sales volumes 11,500-12,000 boe/d (55% crude oil & NGL's)
Adjusted Funds Flow $70 - 73 million
Adjusted Funds Flow per weighted average share $1.14 - $1.19
Capital spending $41 million
Year end 2024 Net Debt
Net Debt to Adjusted Funds Flow ratio
$28 - $31 million
0.4x
Reference commodity prices:
WTI (USD $/bbl)
MSW oil differentials (USD $/bbl)
WCS oil differentials (USD $/bbl)
AECO natural gas (CAD $/mcf)
CAD/USD foreign exchange
$75.00
$3.75
$16.50
$2.75
$0.74

2024 年指导方针
年平均每日销售量 11,500-12,000 桶油当量/日(55% 原油和液化天然气)
调整后的资金流 7000万至7300万美元
调整后的每股加权平均资金流 1.14-1.19 美元
资本支出 4100 万美元
2024 年年底净负债
净负债与调整后资金流比率
28-3100 万美元
0.4x
参考大宗商品价格:
西德克萨斯中质原油(美元/桶)
城市生活垃圾机油差价(美元/桶)
WCS 机油差价(美元/桶)
AECO 天然气(加元/立方英尺)
加元/美元外汇
75.00 美元
3.75 美元
16.50 美元
2.75 美元
0.74 美元

Notes:

注意事项:

  1. The weighting of the corporate sales volumes guidance is as follows:
    1. Heavy oil: 19%
    2. Light/medium gravity crude oil: 25%
    3. NGL's: 11%
    4. Coal-bed methane natural gas: 5%
    5. Conventional natural gas: 40%
  1. 企业销量指导的权重如下:
    1. 重油:19%
    2. 轻/中重力原油:25%
    3. NGL:11%
    4. 煤层甲烷天然气:5%
    5. 传统天然气:40%

Journey has embarked on a careful and prudent expansion of its business plan to grow the Company profitably. This includes executing on acquisitions the timing of which can be unpredictable and when executed on, can defer drilling plans. The Company plans to issue updated guidance after the closing of its bought-deal convertible debenture financing, which is currently anticipated to be on or about March 20, 2024.

Journey已开始谨慎地扩展其业务计划,以实现公司的盈利增长。这包括执行收购,其时机可能不可预测,一旦执行,可能会推迟钻探计划。该公司计划在收购交易的可转换债券融资完成后发布更新的指导方针,该融资目前预计将于2024年3月20日左右完成。

About the Company

关于本公司

Journey is a Canadian exploration and production company focused on conventional, oil-weighted operations in western Canada. Journey's strategy is to grow its production base by drilling on its existing core lands, implementing water flood projects, executing on accretive acquisitions. Journey seeks to optimize its legacy oil pools on existing lands through the application of best practices in horizontal drilling and, where feasible, with water floods.

Journey是一家加拿大勘探和生产公司,专注于加拿大西部的常规石油加权业务。Journey的战略是通过在现有核心土地上钻探、实施洪水项目、执行增值收购来扩大其生产基地。Journey力求通过应用水平钻探的最佳实践,并在可行的情况下应对洪水,来优化其在现有土地上的传统油库。

For further information contact:

欲了解更多信息,请联系:

Alex G. Verge
President and Chief Executive Officer
403-303-3232
alex.verge@journeyenergy.ca

亚历克斯·G·维奇
总裁兼首席执行官
403-303-3232
alex.verge@journeyenergy.ca

or

要么

Gerry Gilewicz
Chief Financial Officer
403-303-3238
gerry.gilewicz@journeyenergy.ca

Gerry Gilewicz
首席财务官
403-303-3238
gerry.gilewicz@journeyenergy.ca

Journey Energy Inc.
700, 517 - 10th Avenue SW
Calgary, AB T2R 0A8
403-294-1635

旅程能源公司
700、517-10第四 西南大道
艾伯塔省卡尔加里 T2R 0A8
403-294-1635

ADVISORIES

公告

This press release contains forward-looking statements and forward-looking information (collectively "forward looking information") within the meaning of applicable securities laws relating to the Company's plans and other aspects of the anticipated future operations, management focus, strategies, financial, operating and production results, industry conditions, commodity prices and business opportunities. In addition, and without limiting the generality of the foregoing, this press release contains forward-looking information regarding decline rates, anticipated netbacks, drilling inventory, estimated average drill, complete and equip and tie-in costs, anticipated potential of the Assets including, but not limited to, EOR performance and opportunities, capacity of infrastructure, potential reduction in operating costs, production guidance, total payout ratio, capital program and allocation thereof, future production, decline rates, funds flow, net debt, net debt to funds flow, exchange rates, reserve life, development and drilling plans, well economics, future cost reductions, potential growth, and the source of funding Journey's capital spending. Forward-looking information typically uses words such as "anticipate", "believe", "project", "expect", "goal", "plan", "intend" or similar words suggesting future outcomes, statements that actions, events or conditions "may", "would", "could" or "will" be taken or occur in the future.

本新闻稿包含适用证券法所指的前瞻性陈述和前瞻性信息(统称为 “前瞻性信息”),这些信息涉及公司的计划以及未来预期运营、管理重点、战略、财务、经营和生产业绩、行业状况、大宗商品价格和商业机会的其他方面。此外,在不限制上述概括性的前提下,本新闻稿包含有关下降率、预期净回值、钻探库存、估计的平均钻探、完工和装备及配套成本、资产的预期潜力,包括但不限于EOR业绩和机会、基础设施容量、运营成本的潜在降低、生产指导、总支出率、资本计划及其分配、未来产量、下降率、资金流的前瞻性信息,净负债,净负债至资金流、汇率、储量寿命、开发和钻探计划、油井经济学、未来成本降低、潜在增长以及Journey资本支出的资金来源。前瞻性信息通常使用诸如 “预期”、“相信”、“项目”、“期望”、“目标”、“计划”、“打算” 等词语或类似词语来暗示未来的结果,陈述将来 “可能”、“将”、“可能” 或 “将” 采取或发生的行动、事件或条件。

The forward-looking information is based on certain key expectations and assumptions made by management, including expectations and assumptions concerning prevailing commodity prices and differentials, exchange rates, interest rates, applicable royalty rates and tax laws; future production rates and estimates of operating costs; performance of existing and future wells; reserve and resource volumes; anticipated timing and results of capital expenditures; the success obtained in drilling new wells; the sufficiency of budgeted capital expenditures in carrying out planned activities; the timing, location and extent of future drilling operations; the state of the economy and the exploration and production business; results of operations; performance; business prospects and opportunities; the availability and cost of financing, labour and services; the impact of increasing competition; the ability to efficiently integrate assets and employees acquired through acquisitions, including the Acquisition, the ability to market oil and natural gas successfully and the ability to access capital. Although we believe that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because Journey can give no assurance that they will prove to be correct. Since forward-looking information addresses future events and conditions, by its very nature they involve inherent risks and uncertainties. The actual results, performance or achievement could differ materially from those expressed in, or implied by, the forward-looking information and, accordingly, no assurance can be given that any of the events anticipated by the forward-looking information will transpire or occur, or if any of them do so, what benefits that we will derive therefrom. Management has included the above summary of assumptions and risks related to forward-looking information provided in this press release in order to provide security holders with a more complete perspective on future operations and such information may not be appropriate for other purposes.

前瞻性信息基于管理层做出的某些关键预期和假设,包括对当前大宗商品价格和差异、汇率、利率、适用的特许权使用费率和税法的预期和假设;未来产量和运营成本估计;现有和未来油井的表现;储量和资源量;资本支出的预期时间和结果;钻探新油井取得的成功;开采预算资本支出的充足性计划中的活动;未来钻探作业的时间、地点和范围;经济状况和勘探和生产业务;经营结果;业绩;商业前景和机会;融资、劳动力和服务的可用性和成本;竞争加剧的影响;有效整合通过收购(包括收购)获得的资产和员工的能力、成功销售石油和天然气的能力以及获得资本的能力。尽管我们认为此类前瞻性信息所依据的预期和假设是合理的,但不应过分依赖前瞻性信息,因为Journey无法保证这些信息将被证明是正确的。由于前瞻性信息涉及未来的事件和状况,因此就其本质而言,它们涉及固有的风险和不确定性。实际结果、业绩或成就可能与前瞻性信息所表达或暗示的结果存在重大差异,因此,无法保证前瞻性信息所预期的任何事件会发生或发生,也无法保证如果其中任何事件发生,我们将从中获得什么好处。管理层纳入了与本新闻稿中提供的前瞻性信息相关的上述假设和风险摘要,目的是让证券持有人更全面地了解未来的运营,此类信息可能不适用于其他目的。

Readers are cautioned that the foregoing lists of factors are not exhaustive. Additional information on these and other factors that could affect the operations or financial results are included in reports on file with applicable securities regulatory authorities and may be accessed through the SEDAR website (). These forward looking statements are made as of the date of this press release and we disclaim any intent or obligation to update publicly any forward-looking information, whether as a result of new information, future events or results or otherwise, other than as required by applicable securities laws.

请读者注意,上述因素清单并不详尽。有关这些因素以及其他可能影响运营或财务业绩的因素的更多信息包含在向相关证券监管机构存档的报告中,并可通过SEDAR网站进行访问()。这些前瞻性陈述自本新闻稿发布之日起作出,除非适用的证券法要求,否则我们不打算或义务公开更新任何前瞻性信息,无论这些信息是由于新信息、未来事件或业绩还是其他原因造成的。

This press release contains future-oriented financial information and financial outlook information (collectively, "FOFI") about Journeys prospective results of operations, funds flow, netbacks, debt, payout ratio well economics and components thereof, all of which are subject to the same assumptions, risk factors, limitations and qualifications as set forth in the above paragraphs. FOFI contained in this press release was made as of the date of this press release and was provided for providing further information about Journey's anticipated future business operations. Journey disclaims any intention or obligation to update or revise any FOFI contained in this press release, whether as a result of new information, future events or otherwise, unless required pursuant to applicable law. Readers are cautioned that the FOFI contained in this press release should not be used for purposes other than for which it is disclosed herein. Information in this press release that is not current or historical factual information may constitute forward-looking information within the meaning of securities laws, which involves substantial known and unknown risks and uncertainties, most of which are beyond the control of Journey, including, without limitation, those listed under "Risk Factors" and "Forward Looking Statements" in the Annual Information Form filed on on March 31, 2023. Forward-looking information may relate to the future outlook and anticipated events or results and may include statements regarding the business strategy and plans and objectives. Particularly, forward-looking information in this press release includes, but is not limited to, information concerning Journey's drilling and other operational plans, production rates, and long-term objectives. Journey cautions investors in Journey's securities about important factors that could cause Journey's actual results to differ materially from those projected in any forward-looking statements included in this press release. Information in this press release about Journey's prospective funds flows and financial position is based on assumptions about future events, including economic conditions and courses of action, based on management's assessment of the relevant information currently available. Readers are cautioned that information regarding Journey's financial outlook should not be used for purposes other than those disclosed herein. Forward-looking information contained in this press release is based on current estimates, expectations and projections, which we believe are reasonable as of the current date. No assurance can be given that the expectations set out in the Prospectus or herein will prove to be correct and accordingly, you should not place undue importance on forward-looking information and should not rely upon this information as of any other date. While we may elect to, we are under no obligation and do not undertake to update this information at any particular time except as required by applicable securities law.

本新闻稿包含面向未来的财务信息和财务展望信息(统称为 “FOFI”),内容涉及Journeys的预期经营业绩、资金流、净回值、债务、派息率以及经济学及其组成部分,所有这些都受上述段落中规定的相同假设、风险因素、限制和条件的约束。本新闻稿中包含的FOFI是截至本新闻稿发布之日发布的,旨在提供有关Journey未来预期业务运营的更多信息。除非适用法律要求,否则Journey不打算或义务更新或修改本新闻稿中包含的任何 FOFI,无论是由于新信息、未来事件还是其他原因。请读者注意,本新闻稿中包含的FOFI不得用于本文披露的目的以外的其他目的。本新闻稿中非最新或历史事实信息的信息可能构成证券法所指的前瞻性信息,其中涉及大量已知和未知的风险和不确定性,其中大多数是Journey无法控制的,包括但不限于2023年3月31日提交的年度信息表中 “风险因素” 和 “前瞻性陈述” 中列出的风险和不确定性。前瞻性信息可能与未来展望和预期事件或结果有关,可能包括有关业务战略、计划和目标的陈述。特别是,本新闻稿中的前瞻性信息包括但不限于有关Journey钻探和其他运营计划、产量和长期目标的信息。Journey提醒投资Journey证券的投资者注意一些重要因素,这些因素可能导致Journey的实际业绩与本新闻稿中包含的任何前瞻性陈述中的预测存在重大差异。本新闻稿中有关Journey预期资金流和财务状况的信息基于管理层对当前可用相关信息的评估,对未来事件的假设,包括经济状况和行动方针。提醒读者,有关Journey财务前景的信息不应用于此处披露的目的以外的其他目的。本新闻稿中包含的前瞻性信息基于当前的估计、预期和预测,我们认为截至当前日期,这些估计、预期和预测是合理的。无法保证招股说明书或此处提出的预期会被证明是正确的,因此,您不应过分重视前瞻性信息,也不应在任何其他日期依赖这些信息。尽管我们可以选择,但除非适用的证券法要求,否则我们没有义务也不承诺在任何特定时间更新这些信息。

Non-IFRS Measures

非国际财务报告准则指标

The Company uses the following non-IFRS measures in evaluating corporate performance. These terms do not have a standardized meaning prescribed by International Financial Reporting Standards and therefore may not be comparable with the calculation of similar measures by other companies.

公司使用以下非国际财务报告准则指标来评估公司业绩。这些术语不具有《国际财务报告准则》规定的标准化含义,因此可能无法与其他公司计算的类似衡量标准进行比较。

(1) "Adjusted Funds Flow" is calculated by taking "cash flow provided by operating activities" from the financial statements and adding or deducting: changes in non-cash working capital; non-recurring "other" income; transaction costs; and decommissioning costs. Adjusted Funds Flow per share was calculated as Adjusted Funds Flow divided by the weighted-average number of shares outstanding in the period. Because Adjusted Funds Flow and Adjusted Funds Flow per share are not impacted by fluctuations in non-cash working capital balances, we believe these measures are more indicative of performance than the GAAP measured "cash flow generated from operating activities". In addition, Journey excludes transaction costs from the definition of Adjusted Funds Flow, as these expenses are generally in respect of capital acquisition transactions. The Company considers Adjusted Funds Flow a key performance measure as it demonstrates the Company's ability to generate funds necessary to repay debt and to fund future growth through capital investment. Journey's determination of Adjusted Funds Flow may not be comparable to that reported by other companies. Journey also presents "Adjusted Funds Flow per basic share" where per share amounts are calculated using the weighted average shares outstanding consistent with the calculation of net income (loss) per share, which per share amount is calculated under IFRS and is more fully described in the notes to the audited, year-end consolidated financial statements. The reconciliation of GAAP measured cash flow from operations to the non-GAAP metric of Adjusted Funds Flow is as follows:

(1) “调整后的资金流” 计算方法是从财务报表中取出 “经营活动提供的现金流”,然后加上或扣除:非现金营运资金的变化;非经常性 “其他” 收入;交易成本;和退役成本。调整后的每股资金流计算方法是调整后的资金流除以该期间已发行股票的加权平均数。由于调整后的每股资金流和调整后的每股资金流不受非现金营运资本余额波动的影响,我们认为这些指标比公认会计原则衡量的 “经营活动产生的现金流” 更能说明业绩。此外,Journey将交易成本排除在调整后资金流的定义之外,因为这些费用通常与资本收购交易有关。该公司将调整后的资金流视为一项关键的绩效指标,因为它表明公司有能力筹集偿还债务所需的资金,并通过资本投资为未来增长提供资金。Journey对调整后资金流的确定可能无法与其他公司报告的结果相提并论。《旅程》还赠送了”调整后的每股基本股资金流“其中每股金额是使用加权平均已发行股票计算的,与每股净收益(亏损)的计算一致,每股金额是根据国际财务报告准则计算的,经审计的年终合并财务报表附注中有更全面的描述。GAAP计量运营现金流与调整后资金流的非公认会计准则指标的对账情况如下:



Three months ended
December 31,


Twelve months ended
December 31,


2023

2022

%
Change


2023

2022

%
Change
Cash flow provided by operating activities
31,278

25,346

23

66,643

106,623

(37)
Add (deduct):











Changes in non-cash working capital
(14,099)
(3,427)
311

(5,222)
(10,521)
(50)
Transaction costs
-

1,266

(100)
24

1,489

(98)
Decommissioning costs
1,197

1,705

(30)
4,695

3,796

24
Adjusted Funds Flow
18,376

24,890

(26)
66,140

101,387

(35)


三个月已结束
十二月三十一日


十二个月结束
十二月三十一日


2023

2022

%
改变


2023

2022

%
改变
经营活动提供的现金流
31,278

25,346

23

66,643

106,623

(37)
加(扣除):











非现金营运资金的变化
(14,099)
(3,427)
311

(5,222)
(10,521)
(50)
交易成本
-

1,266

(100)
24

1,489

(98)
退役成本
1,197

1,705

(30)
4,695

3,796

24
调整后的资金流
18,376

24,890

(26)
66,140

101,387

(35)

(2) "Net debt" is calculated by taking current assets and then subtracting accounts payable and accrued liabilities; the principal amount of term debt; other loans; and the principal amount of the contingent bank liability. Net debt is used to assess the capital efficiency, liquidity and general financial strength of the Company. In addition, net debt is used as a comparison tool to assess financial strength in relation to Journey's peers. The reconciliation of Net Debt is as follows:

(2) 净负债“计算方法是取流动资产,然后减去应付账款和应计负债;定期债务的本金;其他贷款;以及或有银行负债的本金。净负债用于评估公司的资本效率、流动性和总体财务实力。此外,净负债被用作比较工具,用于评估与Journey同行相关的财务实力。净负债的对账情况如下:



Dec. 31,
2023


Dec. 31,
2022


%
Change
Term debt
43,763

67,580

(35)
Vendor-take-back debt
17,000

43,000

(60)
Accounts payable and accrued liabilities
47,214

45,496

4
Other liability - contingent bank debt1
-

5,000

(100)
Other loans
419

419

-
Deduct:





Cash in bank
(17,715)
(31,400)
(44)
Accounts receivable
(24,734)
(29,677)
(17)
Prepaid expenses
(4,271)
(1,650)
159
Net debt
61,676

98,768

(38)


十二月三十一日
2023


12 月 31 日
2022


%
改变
定期债务
43,763

67,580

(35)
供应商收回债务
17,000

43,000

(60)
应付账款和应计负债
47,214

45,496

4
其他负债——或有银行债务1
-

5000

(100)
其他贷款
419

419

-
扣除:





银行现金
(17,715)
(31,400)
(44)
应收账款
(24,734)
(29,677)
(17)
预付费用
(4,271)
(1,650)
159
净负债
61,676

98,768

(38)

(3) Journey uses "Capital Expenditures" to measure its capital investment level compared to the Company's annual budgeted capital expenditures for its organic capital program, excluding acquisitions or dispositions. The directly comparable GAAP measure to capital expenditures is cash used in investing activities. Journey then adjusts its capital expenditures for A&D activity to give a more complete analysis for its capital spending used for FD&A purposes. The capital spending for A&D proposes has been adjusted to reflect the non-cash component of the consideration paid (i.e. shares issued). The following table details the composition of capital expenditures and its reconciliation to cash flow used in investing activities:

(3) 旅程用途”资本支出” 以衡量其资本投资水平与公司有机资本计划(不包括收购或处置)的年度预算资本支出。与资本支出直接比较的GAAP指标是用于投资活动的现金。然后,Journey调整了其A&D活动的资本支出,以对用于FD&A目的的资本支出进行更完整的分析。对A&D提案的资本支出进行了调整,以反映已支付的对价(即已发行的股票)中的非现金部分。下表详细说明了资本支出的构成及其与投资活动所用现金流的对账:



Three months ended
Dec. 31,


Twelve months ended
Dec. 31,


2023

2022

%
Change


2023

2022

%
Change
Cash expenditures:

















Land and lease rentals
179

113

58

1,740

919

89
Geological and geophysical
73

-

-

351

63

457
Drilling and completions
11,152

5,472

104

15,620

31,260

(50)
Well equipment and facilities
3,081

3,063

1

7,758

9,335

(17)
Power generation
9,277

318

2,817

14,456

2,996

383
Total capital expenditures
23,762

8,966

165

39,925

44,573

(10)
Corporate acquisition (cash plus equity)
-

-

-

-

19,146

(100)
PP&E acquisitions
-

112,410

(100)
6,467

120,307

(95)
PP&E dispositions
(6,733)
-

-

(5,536)
(3,000)
85
Net capital expenditures
17,029

121,376

(86)
40,856

181,026

(77)
Other expenditures:











ARO costs incurred (internal plus grants)
1,197

2,509

(52)
4,862

5,035

(3)
Total capital expenditures
18,226

123,885

(85)
45,718

186,061

(75)


三个月已结束
12 月 31 日


十二个月已结束
12 月 31 日


2023

2022

%
改变


2023

2022

%
改变
现金支出:

















土地和租赁租金
179

113

58

1,740

919

89
地质和地球物理
73

-

-

351

63

457
钻探和完工
11,152

5,472

104

15,620

31,260

(50)
油井设备和设施
3,081

3,063

1

7,758

9,335

(17)
发电
9,277

318

2,817

14,456

2,996

383
资本支出总额
23,762

8,966

165

39,925

44,573

(10)
企业收购(现金加股权)
-

-

-

-

19,146

(100)
PP&E 收购
-

112,410

(100)
6,467

120,307

(95)
PP&E 处置
(6,733)
-

-

(5,536)
(3,000)
85
净资本支出
17,029

121,376

(86)
40,856

181,026

(77)
其他支出:











产生的ARO费用(内部加补助金)
1,197

2,509

(52)
4,862

5,035

(3)
资本支出总额
18,226

123,885

(85)
45,718

186,061

(75)

Measurements

测量

All dollar figures included herein are presented in Canadian dollars, unless otherwise noted.

除非另有说明,否则此处包含的所有美元数字均以加元表示。

Where amounts are expressed in a barrel of oil equivalent ("boe"), or barrel of oil equivalent per day ("boe/d"), natural gas volumes have been converted to barrels of oil equivalent at nine (6) thousand cubic feet ("Mcf") to one (1) barrel. Use of the term boe may be misleading particularly if used in isolation. The boe conversion ratio of 6 Mcf to 1 barrel ("Bbl") of oil or natural gas liquids is based on an energy equivalency conversion methodology primarily applicable at the burner tip, and does not represent a value equivalency at the wellhead. This conversion conforms to the Canadian Securities Regulators' National Instrument 51-101 - Standards of Disclosure for Oil and Gas Activities.

如果数量以桶石油当量(“boe”)或每天每桶石油当量(“boe/d”)表示,则天然气的体积已转换为桶石油当量,即九(6)千立方英尺(“Mcf”)换算成一(1)桶的石油当量。英国央行一词的使用可能会产生误导,特别是如果单独使用。英国央行6立方英尺对1桶(“Bbl”)液化石油或天然气的转换比率基于主要适用于燃烧器尖端的能量等效转换方法,并不代表井口的等值值。这种转换符合加拿大证券监管机构的国家仪器51-101——石油和天然气活动披露标准。

Abbreviations

缩略语

The following abbreviations are used throughout these MD&A and have the ascribed meanings:

这些 MD&A 中使用了以下缩写,其含义如下:

AIMCo Alberta Investment Management Corporation
API American Petroleum Institute
bbl Barrel
bbls Barrels
boe barrels of oil equivalent (see conversion statement below)
boe/d barrels of oil equivalent per day
gj Gigajoules
GAAP Generally Accepted Accounting Principles
IFRS International Financial Reporting Standards
Mbbls thousand barrels
Mboe thousand boe
Mcf thousand cubic feet
Mmcf million cubic feet
Mmcf/d million cubic feet per day
MSW Mixed sweet Alberta benchmark oil price at Edmonton Alberta
MW One million watts of power
NGL's natural gas liquids (ethane, propane, butane and condensate)
VTB Vendor-take-back term debt issued by Journey to Enerplus Corporation as partial payment of the purchase price for the asset acquisition on October 31, 2022
WCS Western Canada Select benchmark oil price. This crude oil is heavy/sour with API gravity of 19-22 degrees and sulphur content of 1.8-3.2%.
WTI West Texas Intermediate benchmark Oil price. This crude oil is light/sweet with API gravity of 39.6 degrees and sulfur content of 0.24%.
AimCo 艾伯塔省投资管理公司
API 美国石油学会
bbl
bbls
英国央行 桶石油当量(见下面的换算表)
boe/d 每天的桶石油当量
gj 千兆焦耳
GAAP 公认会计原则
国际财务报告准则 国际财务报告准则
mbbls 千桶
Mboe 千桶油
Mcf 千立方英尺
mmcf 百万立方英尺
mmcf/D 每天百万立方英尺
MSW 艾伯塔省埃德蒙顿的艾伯塔基准油价涨跌互
兆瓦 一百万瓦的功率
NGL 液态天然气(乙烷、丙烷、丁烷和冷凝水)
VTB 2022年10月31日,Journey to Enerplus Corporation发行的供应商收购定期债务,作为资产收购价的部分支付
WCS 加拿大西部精选基准油价。这种原油是重质/酸性的,API重力为19-22度,硫含量为1.8-3.2%。
WTI 西德克萨斯中质原油基准价格。这种原油是轻质/甜的,API重力为39.6度,硫含量为0.24%。

All volumes in this press release refer to the sales volumes of crude oil, natural gas and associated by-products measured at the point of sale to third-party purchasers. For natural gas, this occurs after the removal of natural gas liquids.

本新闻稿中的所有销量均指在向第三方购买者销售时测得的原油、天然气和相关副产品的销售量。对于天然气,这种情况发生在去除液态天然气之后。

No securities regulatory authority has either approved or disapproved of the contents of this press release.

没有任何证券监管机构批准或不批准本新闻稿的内容。

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发