share_log

Hemisphere Energy Announces 2023 Fourth Quarter and Year-End Financial and Operating Results

Hemisphere Energy Announces 2023 Fourth Quarter and Year-End Financial and Operating Results

半球能源公布2023年第四季度和年终财务和经营业绩
newsfile ·  04/18 08:00

Vancouver, British Columbia--(Newsfile Corp. - April 18, 2024) - Hemisphere Energy Corporation (TSXV: HME) (OTCQX: HMENF) ("Hemisphere" or the "Company") is pleased to provide its financial and operating results for the fourth quarter and year ended December 31, 2023.

不列颠哥伦比亚省温哥华--(Newsfile Corp.,2024 年 4 月 18 日)-半球能源公司 (TSXV: 主页) (OTCQX: HMENF) (“半球” 或 “公司”)很高兴提供截至2023年12月31日的第四季度和年度的财务和经营业绩。

2023 Highlights

2023 年亮点

  • Increased fourth quarter production by 16% to a record of 3,386 boe/d (99% heavy oil), and annual production by 11% to 3,125 boe/d (99% heavy oil), as compared to 2022.
  • Achieved annual revenue of $84.5 million, with adjusted funds flow from operations ("AFF")(1) of $39.4 million.
  • Invested $16.9 million to drill eight successful Atlee Buffalo wells, one unsuccessful exploration well, upgrade facilities, purchase land and seismic, and pre-purchase materials for the 2024 development program.
  • Generated $22.5 million of free funds flow ("FFF")(1).
  • Distributed $10.1 million in quarterly dividends to shareholders.
  • Distributed $3.0 million in special dividends to shareholders.
  • Purchased and cancelled 3.2 million shares at an average price of $1.28 per share under the Company's normal course issuer bid ("NCIB"), returning $4.1 million to shareholders.
  • Exited the year with a positive working capital(1) position of $3.6 million compared to a net debt(1) position of $0.8 million at December 31, 2022.
  • Increased Proved Developed Producing (PDP) NPV10 BT reserve value by 9% to $248 million and maintained reserve volumes at 8.2 MMboe (99.6% heavy oil).
  • Increased Proved (1P) NPV10 BT reserve value by 5% to $325 million and maintained reserve volumes at 12.1 MMboe (99.4% heavy oil).
  • Increased Proved plus Probable (2P) NPV10 BT reserve value by 5% to $416 million and maintained reserve volumes at 16.3 MMboe (99.4% heavy oil).
  • 与2022年相比,第四季度的产量增长了16%,达到创纪录的3,386桶当量/日(99%重油),年产量增长了11%,达到3,125桶桶油/日(99%重油)。
  • 通过调整后的运营资金流(“AFF”),实现年收入8,450万美元(1) 3,940万美元。
  • 投资1690万美元,成功钻探了八口Atlee Buffalo油井,一口未成功的勘探井,升级设施,购买土地和地震以及为2024年开发计划预购材料。
  • 创造了2,250万美元的自由资金流(“FFF”)(1)
  • 向股东分发了1,010万美元的季度股息。
  • 向股东分发了300万美元的特别股息。
  • 根据公司的正常发行人出价(“NCIB”),以平均每股1.28美元的价格购买和取消了320万股股票,向股东返还了410万澳元。
  • 以正数的营运资金退出本年(1) 与净负债相比,头寸为360万美元(1) 截至2022年12月31日,头寸为80万美元。
  • 将探明开发产量(PDP)NPV10 BT储备值提高了9%,达到2.48亿美元,并将储量维持在820万英国央行(99.6%重油)。
  • 探明(1P)NPV10 BT储量增加了5%,达到3.25亿美元,并将储量维持在12.1百万英镑(99.4%重油)。
  • 已探明加上可能的(2P)NPV10 英国电信储备值增加了5%,达到4.16亿美元,并将储量维持在1630万英镑英国央行(99.4%重油)。

Note:
(1) Non-IFRS financial measure that is not a standardized financial measure under International Financial Reporting Standards ("IFRS") and may not be comparable to similar financial measures disclosed by other issuers. Refer to "Non-IFRS and Other Financial Measures" section below.

注意:
(1) 非国际财务报告准则财务指标,不是《国际财务报告准则》(“IFRS”)下的标准化财务指标,可能无法与其他发行人披露的类似财务指标进行比较。请参阅下面的 “非国际财务报告准则和其他财务指标” 部分。

Financial and Operating Summary

财务和运营摘要

Selected financial and operational highlights should be read in conjunction with Hemisphere's audited annual financial statements and related Management's Discussion and Analysis for the year ended December 31, 2023. These reports, including the Company's Annual Information Form for the year ended December 31, 2023, are available on SEDAR+ at and on Hemisphere's website at . All amounts are expressed in Canadian dollars unless otherwise noted.

部分财务和运营要点应与半球截至2023年12月31日止年度的经审计的年度财务报表和相关的管理层讨论和分析一起阅读。这些报告,包括公司截至2023年12月31日止年度的年度信息表,可在SEDAR+和Hemisphere的网站上查阅,网址为。除非另有说明,否则所有金额均以加元表示。

Three Months Ended December 31
Years Ended December 31
($000s except per unit and share amounts)
2023

2022

2023

2022
FINANCIAL











Petroleum and natural gas revenue $ 22,423
$ 19,564
$ 84,472
$ 96,699
Operating field netback(1)
13,517

10,926

51,843

58,270
Operating netback(1)
14,428

11,396

52,118

51,995
Cash provided by operating activities
13,496

8,995

44,241

45,091
Adjusted funds flow from operations (AFF)(1)
11,295

11,011

39,411

46,686
Per share, basic(1)
0.11

0.11

0.39

0.47
Per share, diluted(1)
0.11

0.11

0.39

0.46
Free funds flow (FFF)(1)
9,144

4,921

22,539

28,420
Net income
3,981

3,253

24,195

21,317
Per share, basic
0.04

0.03

0.24

0.21
Per share, diluted
0.04

0.03

0.24

0.21
Dividends
5,489

2,560

13,083

7,683
Per share, basic
0.025

0.025

0.130

0.075
NCIB share repurchases
2,085

1,694

4,095

3,387
Capital expenditures (1)
2,151

6,090

16,872

18,266
Working capital (Net debt)(1)
3,589

(766)
3,589

(766)
OPERATING







Average daily production







Heavy oil (bbl/d)
3,364

2,884

3,100

2,801
Natural gas (Mcf/d)
132

138

147

158
Combined (boe/d)
3,386

2,907

3,125

2,828
Oil weighting
99%

99%

99%

99%
Average sales prices







Heavy oil ($/bbl) $ 72.36
$ 73.52
$ 74.53
$ 94.29
Natural gas ($/Mcf)
2.19

4.76

2.56

5.03
Combined ($/boe) $ 71.97
$ 73.16
$ 74.07
$ 93.69
Operating netback ($/boe)







Petroleum and natural gas revenue $ 71.97
$ 73.16
$ 74.07
$ 93.69
Royalties
(14.07)
(16.50)
(14.71)
(23.71)
Operating costs
(11.49)
(13.16)
(10.87)
(11.09)
Transportation costs
(3.03)
(2.64)
(3.03)
(2.43)
Operating field netback(1)
43.38

40.86

45.46

56.46
Realized commodity hedging gain (loss)
2.92

1.76

0.24

(6.08)
Operating netback(1) $ 46.30
$ 42.62
$ 45.70
$ 50.38
General and administrative expense
(5.63)
(4.92)
(4.05)
(3.94)
Interest expense and foreign exchange (loss)
(0.44)
(0.70)
(0.58)
(1.00)
Current tax expense
(3.98)
4.18

(6.51)
(0.21)
Adjusted funds flow from operations(1) ($/boe) $ 36.25
$ 41.18
$ 34.56
$ 45.23
截至12月31日的三个月
截至 12 月 31 日的年份
(除每单位和每股金额外,000美元)
2023

2022

2023

2022
金融的











石油和天然气收入 $ 22,423
$ 19,564
$ 84,472
$ 96,699
操作现场净返回(1)
13,517

10,926

51,843

58,270
运营净回报(1)
14,428

11,396

52,118

51,995
经营活动提供的现金
13,496

8,995

44,241

45,091
调整后的运营资金流 (AFF)(1)
11,295

11,011

39,411

46,686
每股,基本(1)
0.11

0.11

0.39

0.47
每股,摊薄(1)
0.11

0.11

0.39

0.46
自由资金流 (FFF)(1)
9,144

4,921

22,539

28,420
净收入
3,981

3,253

24,195

21,317
每股,基本
0.04

0.03

0.24

0.21
每股,摊薄
0.04

0.03

0.24

0.21
分红
5,489

2,560

13,083

7,683
每股,基本
0.025

0.025

0.130

0.075
NCIB股票回购
2,085

1,694

4,095

3,387
资本支出 (1)
2,151

6,090

16,872

18,266
营运资金(净负债)(1)
3,589

(766)
3,589

(766)
操作的







平均日产量







重油 (bbl/d)
3,364

2,884

3,100

2,801
天然气 (mcf/D)
132

138

147

158
合并(boe/d)
3,386

2,907

3,125

2,828
石油权重
99%

99%

99%

99%
平均销售价格







重油(美元/桶) $ 72.36
$ 73.52
$ 74.53
$ 94.29
天然气(美元/立方英尺)
2.19

4.76

2.56

5.03
合并(美元/boe) $ 71.97
$ 73.16
$ 74.07
$ 93.69
运营净回报(美元/boe)







石油和天然气收入 $ 71.97
$ 73.16
$ 74.07
$ 93.69
特许权使用费
(14.07)
(16.50)
(14.71)
(23.71)
运营成本
(11.49)
(13.16)
(10.87)
(11.09)
运输成本
(3.03)
(2.64)
(3.03)
(2.43)
操作现场净返回(1)
43.38

40.86

45.46

56.46
已实现的大宗商品套期保值收益(亏损)
2.92

1.76

0.24

(6.08)
运营净回报(1) $ 46.30
$ 42.62
$ 45.70
$ 50.38
一般和管理费用
(5.63)
(4.92)
(4.05)
(3.94)
利息支出和外汇(损失)
(0.44)
(0.70)
(0.58)
(1.00)
当期税收支出
(3.98)
4.18

(6.51)
(0.21)
调整后的运营资金流(1) ($/boe) $ 36.25
$ 41.18
$ 34.56
$ 45.23

Note:
(1) Non-IFRS financial measure that is not a standardized financial measure under IFRS Accounting Standards ("IFRS") and may not be comparable to similar financial measures disclosed by other issuers. Refer to "Non-IFRS and Other Financial Measures" section of the MD&A.

注意:
(1) 非国际财务报告准则财务指标,不是《国际财务报告准则》(“IFRS”)下的标准化财务指标,可能无法与其他发行人披露的类似财务指标进行比较。请参阅 MD&A 的 “非国际财务报告准则和其他财务指标” 部分。

COMMON SHARES
April 17,
2024


December 31,
2023


December 31,
2022

Common shares issued and outstanding
97,951,239

99,340,339

101,978,939
Stock options
7,563,000

7,563,000

6,075,000
Total fully diluted shares outstanding
105,514,239

106,903,339

108,053,939
普通股
四月 17,
2024


十二月三十一日
2023


十二月 31,
2022

已发行和流通的普通股
97,951,239

99,340,339

101,978,939
股票期权
7,563,000

7,563,000

6,075,000
完全摊薄后的已发行股票总额
105,514,239

106,903,339

108,053,939

Operations Update and Outlook

运营更新和展望

2023 was another rewarding year for Hemisphere, resulting in production growth of 11%, significant shareholder returns of $0.17 per share paid in dividends and NCIB purchases (representing a FFF payout ratio(2) of 76%), and the transformation from a net debt to a cash position.

对于半球来说,2023年又是丰收的一年,产量增长了11%,股东回报率为每股0.17美元,股息和NCIB的收购(相当于FFF的派息率)。(2) 占76%),以及从净负债向现金状况的转变。

Additionally, Hemisphere purchased mineral rights in a Saskatchewan oil resource play during the year, and kicked off the first quarter of 2024 by successfully drilling a 5-well pad (3 producers and 2 injectors) into the pool. The Company anticipates bringing the wells on production in the third quarter of the year, after commissioning a new polymer flood facility and oil treating battery in the area. The remainder of Hemisphere's 2024 capital development program will be spent in its core Atlee Buffalo property later this summer.

此外,Hemisphere在年内购买了萨斯喀彻温省一家石油资源开发区的矿产权,并成功地在矿池中钻探了一个5口井垫(3个生产商和2个喷油器),拉开了2024年第一季度的序幕。该公司预计,在该地区投产新的聚合物防洪设施和石油处理电池后,该油井将在今年第三季度投产。Hemisphere2024年资本开发计划的其余部分将在今年夏天晚些时候用于其Atlee Buffalo的核心房产。

Following significant downtime due to extreme cold weather in January and early February, Hemisphere's corporate production during the latter half of the quarter has reached all-time highs of over 3,500 boe/d (February 15 - March 31, 2024 field estimates, 99% heavy oil), bringing average first quarter production to 3,135 boe/d.

在1月和2月初因极端寒冷天气导致长时间停机之后,Hemispere在本季度后半部分的公司产量已达到历史新高,超过3500桶桶/日(油田估计,2024年2月15日至3月31日,重油99%),使第一季度的平均产量达到3,135桶桶/日。

Pricing outlook for heavy oil is bullish across the industry with the Trans Mountain pipeline anticipated to commence operations in May. With this additional egress capacity, WCS differential forecasts for the year have narrowed substantially. Combined with strong WTI pricing and a weak Canadian dollar, Hemisphere is optimistic about the year ahead as it tests its new Saskatchewan play while continuing to deliver top-tier free funds flow yields to its shareholders from ultra-low decline, high-value reserves in Atlee Buffalo.

整个行业的重油定价前景看涨,跨山管道预计将于5月开始运营。随着出口容量的增加,WCS对今年的差异预测已大大缩小。再加上强劲的WTI定价和疲软的加元,Hisphere对来年持乐观态度,因为它正在测试其在萨斯喀彻温省的新业务,同时继续从Atlee Buffalo的超低跌幅高价值储备中向股东提供顶级自由资金流收益率。

About Hemisphere Energy Corporation

半球能源公司简介

Hemisphere is a dividend-paying Canadian oil company focused on maximizing value-per-share growth with the sustainable development of its high netback, low decline conventional heavy oil assets through polymer flood enhanced oil recovery methods. Hemisphere trades on the TSX Venture Exchange as a Tier 1 issuer under the symbol "HME" and on the OTCQX Venture Marketplace under the symbol "HMENF".

Hemisphere是一家支付股息的加拿大石油公司,专注于通过聚合物洪水增强石油开采方法,实现其高净回报、低跌幅的传统重油资产的可持续发展,从而最大限度地提高每股价值的增长。Hemishere作为一级发行人在多伦多证券交易所风险交易所上市,股票代码为 “HME”,在OTCQX风险投资市场上交易代码为 “HMENF”。

For further information, please visit the Company's website at to view its corporate presentation or contact:

欲了解更多信息,请访问公司网站查看其公司介绍或联系:

Don Simmons, President & Chief Executive Officer
Telephone: (604) 685-9255
Email: info@hemisphereenergy.ca
Website:

唐·西蒙斯,总裁兼首席执行官
电话:(604) 685-9255
电子邮件:info@hemisphereenergy.ca
网站:

Note:
(2) Non-IFRS Financial Ratio that is not a standardized financial measure under IFRS and may not be comparable to similar ratios disclosed by other issuers. Free funds flow, a non-IFRS financial measure, is used as a component of the non-IFRS ratio. The ratio is calculated as dividends of $13.1 million plus NCIB of $4.1 million divided by FFF of $22.5 million, equals a FFF payout ratio of 76% to shareholders.

注意:
(2)非国际财务报告准则财务比率,该比率不是国际财务报告准则下的标准化财务指标,可能无法与其他发行人披露的类似比率进行比较。自由资金流是一种非国际财务报告准则的财务指标,被用作非国际财务报告准则比率的组成部分。该比率的计算方法是1310万美元的股息加上410万美元的NCIB除以2,250万美元的FFF,等于FFF对股东的派息率为76%。

Forward-looking Statements

前瞻性陈述

Certain statements included in this news release constitute forward-looking statements or forward-looking information (collectively, "forward-looking statements") within the meaning of applicable securities legislation. Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "forecast", "may", "will", "project", "could", "plan", "intend", "should", "believe", "outlook", "potential", "target" and similar words suggesting future events or future performance. In particular, but without limiting the generality of the foregoing, this news release includes forward-looking statements regarding Hemisphere's expectations that it will bring wells in Saskatchewan on production in the third quarter of the year, after commissioning a new polymer flood facility and oil treating battery in the area; that the remainder of Hemisphere's 2024 capital development program will be spent in its core Atlee Buffalo property later this summer; outlook for heavy oil and commencement of operations for the Trans Mountain pipeline; anticipated WCS differential forecasts for the year and Hemisphere's outlook for the year. In addition, statements relating to "reserves" are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described exist in the quantities predicted or estimated and can be profitably produced in the future.

本新闻稿中包含的某些陈述构成适用证券立法所指的前瞻性陈述或前瞻性信息(统称为 “前瞻性陈述”)。前瞻性陈述通常用 “预期”、“继续”、“估计”、“预期”、“可能”、“将”、“项目”、“可能”、“计划”、“打算”、“应该”、“相信”、“前景”、“潜力”、“目标” 等词语来识别,以及暗示未来事件或未来表现的类似词语。特别是,在不限制上述内容概括性的前提下,本新闻稿包括前瞻性陈述,即半球在该地区投产新的聚合物防洪设施和石油处理电池后,将于今年第三季度在萨斯喀彻温省的油井投产;半球2024年资本开发计划的剩余部分将在今年夏天晚些时候用于Atlee Buffalo的核心地产;重油展望和Trans Mountain开始运营管道;预期WCS对今年的预测与半球今年的展望有所不同。此外,与 “储量” 有关的陈述被视为前瞻性陈述,因为它们涉及基于某些估计和假设的隐含评估,即所描述的储量以预测或估计的数量存在,并且将来可以盈利地生产。

Forward‐looking statements are based on a number of material factors, expectations or assumptions of Hemisphere which have been used to develop such statements and information, but which may prove to be incorrect. Although Hemisphere believes that the expectations reflected in such forward‐looking statements or information are reasonable, undue reliance should not be placed on forward‐looking statements because Hemisphere can give no assurance that such expectations will prove to be correct. In addition to other factors and assumptions which may be identified herein, assumptions have been made regarding, among other things: the current and go-forward oil price environment; that Hemisphere will continue to conduct its operations in a manner consistent with past operations; that results from drilling and development activities are consistent with past operations; timing of operations for the Trans Mountain pipeline; completion of commissioning a new polymer flood facility and oil treating battery in in its Saskatchewan operating area in the manner (and on the timing) currently expected; the quality of the reservoirs in which Hemisphere operates and continued performance from existing wells; the continued and timely development of infrastructure in areas of new production; the accuracy of the estimates of Hemisphere's reserve volumes; certain commodity price and other cost assumptions; continued availability of debt and equity financing and cash flow to fund Hemisphere's current and future plans and expenditures; the impact of increasing competition; the general stability of the economic and political environment in which Hemisphere operates; the general continuance of current industry conditions; the timely receipt of any required regulatory approvals; the ability of Hemisphere to obtain qualified staff, equipment and services in a timely and cost efficient manner; drilling results; the ability of the operator of the projects in which Hemisphere has an interest in to operate the field in a safe, efficient and effective manner; the ability of Hemisphere to obtain financing on acceptable terms; field production rates and decline rates; the ability to replace and expand oil and natural gas reserves through acquisition, development and exploration; the timing and cost of pipeline, storage and facility construction and expansion and the ability of Hemisphere to secure adequate product transportation; future commodity prices; currency, exchange and interest rates; regulatory framework regarding royalties, taxes and environmental matters in the jurisdictions in which Hemisphere operates; and the ability of Hemisphere to successfully market its oil and natural gas products.

前瞻性陈述基于Hemishere的许多实质性因素、预期或假设,这些因素被用来制定此类陈述和信息,但可能被证明是不正确的。尽管半球认为此类前瞻性陈述或信息中反映的预期是合理的,但不应过分依赖前瞻性陈述,因为半球无法保证此类预期会被证明是正确的。除了本文可能确定的其他因素和假设外,还对以下方面做出了假设:当前和未来的油价环境;该半球将继续以与过去运营一致的方式开展业务;钻探和开发活动的结果与过去的运营一致;跨山管道的运营时间;完成萨斯喀彻温运营区新的聚合物洪水设施和石油处理电池的调试(和关于时机)目前的预期;半球运营储层的质量和现有油井的持续表现;新产区基础设施的持续和及时发展;半球储量估计的准确性;某些大宗商品价格和其他成本假设;持续的债务和股权融资及现金流为半球当前和未来的计划和支出提供资金;竞争加剧的影响;经济和政治环境的总体稳定半球在哪里运营;当前行业状况的总体延续;及时获得任何必要的监管部门批准;半球及时获得合格员工、设备和服务的能力;钻探结果;半球有兴趣的项目的运营商以安全、高效和有效的方式运营油田的能力;半球以可接受的条件获得融资的能力;油田产量和下降率;更换和扩充机油以及通过收购、开发和勘探实现的天然气储量;管道、储存和设施建设和扩建的时间和成本以及半球确保充足产品运输的能力;未来的大宗商品价格;货币、汇率和利率;有关半球运营司法管辖区的特许权使用费、税收和环境问题的监管框架;以及半球成功销售其石油和天然气产品的能力。

The forward‐looking statements included in this news release are not guarantees of future performance and should not be unduly relied upon. Such information and statements, including the assumptions made in respect thereof, involve known and unknown risks, uncertainties and other factors that may cause actual results or events to defer materially from those anticipated in such forward‐looking statements including, without limitation: changes in commodity prices; changes in the demand for or supply of Hemisphere's products, the early stage of development of some of the evaluated areas and zones; unanticipated operating results or production declines; changes in tax or environmental laws, royalty rates or other regulatory matters; changes in development plans of Hemisphere or by third party operators of Hemisphere's properties, increased debt levels or debt service requirements; inaccurate estimation of Hemisphere's oil and gas reserve volumes; limited, unfavourable or a lack of access to capital markets; increased costs; a lack of adequate insurance coverage; the impact of competitors; and certain other risks detailed from time‐to‐time in Hemisphere's public disclosure documents, (including, without limitation, those risks identified in this news release and in Hemisphere's Annual Information Form).

本新闻稿中包含的前瞻性陈述并不能保证未来的表现,不应过度依赖。此类信息和陈述,包括相关假设,涉及已知和未知的风险、不确定性和其他因素,这些因素可能导致实际结果或事件与此类前瞻性陈述中的预期相去甚远,包括但不限于:大宗商品价格的变化;半球产品需求或供应的变化;某些评估区域和区域的早期开发阶段;意想不到的经营业绩或产量下降;税收或环境法的变化,特许权使用费率或其他监管事项;半球发展计划或半球房产第三方运营商的变化、债务水平或偿债要求的增加;对半球石油和天然气储备量的估计不准确;资本市场准入有限、不利或缺乏;成本增加;缺乏足够的保险保障;竞争对手的影响;以及半球公开披露文件中不时详述的某些其他风险(包括但不限于已确定的风险)在本新闻稿中和半球的年度信息表)。

The forward‐looking statements contained in this news release speak only as of the date of this news release, and Hemisphere does not assume any obligation to publicly update or revise any of the included forward‐looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable securities laws.

本新闻稿中包含的前瞻性陈述仅代表截至本新闻发布之日,除非适用的证券法另有要求,否则半球不承担任何义务公开更新或修改所包含的任何前瞻性陈述,无论是由于新信息、未来事件还是其他原因。

Non-IFRS and Other Financial Measures

非国际财务报告准则和其他财务指标

This news release contains the terms adjusted funds flow from operations, free funds flow, operating field netback and operating netback, capital expenditures and net debt, which are considered "non-IFRS financial measures" and any of these measures calculated on a per boe basis, which are considered "non-IFRS financial ratios". These terms do not have a standardized meaning prescribed by IFRS. Accordingly, the Company's use of these terms may not be comparable to similarly defined measures presented by other companies. Investors are cautioned that these measures should not be construed as an alternative to net income (loss) or cashflow from operations determined in accordance with IFRS and these measures should not be considered to be more meaningful than IFRS measures in evaluating the Company's performance.

本新闻稿包含调整后的运营资金流、自由资金流、运营领域净回值和运营净回值、资本支出和净负债等术语,这些术语被视为 “非国际财务报告准则财务指标”,以及任何按英国央行计算的指标,被视为 “非国际财务报告准则财务比率”。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,公司对这些术语的使用可能无法与其他公司提出的类似定义的衡量标准相提并论。提醒投资者,不应将这些指标解释为根据国际财务报告准则确定的净收益(亏损)或经营现金流的替代方案,在评估公司业绩方面,不应将这些衡量标准视为比国际财务报告准则指标更有意义。

a) Adjusted funds flow from operations ("AFF") (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): The Company considers AFF to be a key measure that indicates the Company's ability to generate the funds necessary to support future growth through capital investment and to repay any debt. AFF is a measure that represents cash flow generated by operating activities, before changes in non-cash working capital and adjusted for decommissioning expenditures, and may not be comparable to measures used by other companies. The most directly comparable IFRS measure for AFF is cash provided by operating activities. AFF per share is calculated using the same weighted-average number of shares outstanding as in the case of the earnings per share calculation for the period.

a) 调整后的运营资金流(“AFF”)(非国际财务报告准则财务指标和比率,如果按每个英国央行计算): 该公司认为AFF是一项关键指标,它表明公司有能力通过资本投资筹集支持未来增长所需的资金并偿还任何债务。AFF是一种衡量标准,它代表在非现金营运资本变动之前由经营活动产生的现金流,并根据退役支出进行了调整,可能无法与其他公司使用的衡量标准进行比较。AFF最直接可比的国际财务报告准则衡量标准是经营活动提供的现金。每股AFF是使用与计算该期间每股收益相同的已发行股票的加权平均数计算得出的。

A reconciliation of AFF to cash provided by operating activities is presented as follows:

AFF与经营活动提供的现金的对账情况如下:


Three Months Ended December 31
Years Ended December 31
($000s, except per share amounts) 2023
2022
2023
2022
Cash provided by operating activities $ 13,496
$ 8,995
$ 44,240
$ 45,091
Change in non-cash working capital
(2,259)
1,447

(5,266)
911
Adjust: Decommissioning obligation expenditures
58

569

437

684
Adjusted funds flow from operations $ 11,295
$ 11,011
$ 39,411
$ 46,686
Per share, basic $ 0.11
$ 0.11
$ 0.39
$ 0.47
Per share, diluted $ 0.11
$ 0.11
$ 0.39
$ 0.46

截至12月31日的三个月
截至 12 月 31 日的年份
(000美元,每股金额除外) 2023
2022
2023
2022
经营活动提供的现金 $ 13,496
$ 8,995
$ 44,240
$ 45,091
非现金营运资本的变化
(2,259)
1,447

(5,266)
911
调整:退役债务支出
58

569

437

684
调整后的运营资金流 $ 11,295
$ 11,011
$ 39,411
$ 46,686
每股,基本 $ 0.11
$ 0.11
$ 0.39
$ 0.47
每股,摊薄 $ 0.11
$ 0.11
$ 0.39
$ 0.46

b) Free funds flow ("FFF") (Non-IFRS Financial Measures): Is calculated by taking adjusted funds flow and subtracting capital expenditures, excluding acquisitions and dispositions. Management believes that free funds flow provides a useful measure to determine Hemisphere's ability to improve returns and to manage the long-term value of the business.

b) 自由资金流(“FFF”)(非国际财务报告准则财务指标): 通过调整后的资金流减去资本支出(不包括收购和处置)来计算。管理层认为,自由资金流为确定半球提高回报和管理业务长期价值的能力提供了有用的衡量标准。


Three Months Ended December 31
Years Ended December 31
($000s, except per share amounts) 2023
2022
2023
2022
Adjusted funds flow $ 11,295
$ 11,011
$ 39,411
$ 46,686
Capital expenditures
(2,151)
(6,090)
(16,872)
(18,266)
Free funds flow $ 9,144
$ 4,921
$ 22,539
$ 28,420
Per share, basic $ 0.09
$ 0.05
$ 0.22
$ 0.29
Per share, diluted $ 0.09
$ 0.05
$ 0.22
$ 0.28

截至12月31日的三个月
截至12月31日的年度
(000美元,每股金额除外) 2023
2022
2023
2022
调整后的资金流 $ 11,295
$ 11,011
$ 39,411
$ 46,686
资本支出
(2,151)
(6,090)
(16,872)
(18,266)
自由资金流 $ 9,144
$ 4,921
$ 22,539
$ 28,420
每股,基本 $ 0.09
$ 0.05
$ 0.22
$ 0.29
每股,摊薄 $ 0.09
$ 0.05
$ 0.22
$ 0.28

c) Capital Expenditures (Non-IFRS Financial Measure): Management uses the term "capital expenditures" as a measure of capital investment in exploration and production assets, and such spending is compared to the Company's annual budgeted capital expenditures. The most directly comparable IFRS measure for capital expenditures is cash flow used in investing activities. A summary of the reconciliation of cash flow used in investing activities to capital expenditures is set forth below:

c) 资本支出(非国际财务报告准则财务指标): 管理层使用 “资本支出” 一词来衡量对勘探和生产资产的资本投资,并将此类支出与公司的年度预算资本支出进行比较。最直接可比的国际财务报告准则资本支出衡量标准是投资活动中使用的现金流。投资活动中使用的现金流与资本支出对账情况摘要如下:


Three Months Ended December 31
Years Ended December 31
($000s) 2023
2022
2023
2022
Cash used in investing activities $ 3,745
$ 4,680
$ 19,456
$ 18,847
Change in non-cash working capital
(1,594)
1,410

(2,584)
(581)
Capital expenditures $ 2,151
$ 6,090
$ 16,872
$ 18,266

截至12月31日的三个月
截至 12 月 31 日的年份
(000 美元) 2023
2022
2023
2022
用于投资活动的现金 $ 3,745
$ 4,680
$ 19,456
$ 18,847
非现金营运资本的变化
(1,594)
1,410

(2,584)
(581)
资本支出 $ 2,151
$ 6,090
$ 16,872
$ 18,266

d) Operating field netback (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): Is a benchmark used in the oil and natural gas industry and a key indicator of profitability relative to current commodity prices. Operating field netback is calculated as oil and gas sales, less royalties, operating expenses and transportation costs on an absolute and per barrel of oil equivalent basis. These terms should not be considered an alternative to, or more meaningful than, cash flow from operating activities or net income or loss as determined in accordance with IFRS as an indicator of the Company's performance.

d) 运营领域净回报(非国际财务报告准则财务指标和比率,如果按每个英国央行计算): 是石油和天然气行业使用的基准,也是衡量当前大宗商品价格盈利能力的关键指标。运营油田净回报按绝对值和每桶石油当量计算的石油和天然气销售额减去特许权使用费、运营费用和运输成本计算。这些条款不应被视为根据国际财务报告准则确定的作为公司业绩指标的经营活动现金流或净收益或亏损的替代方案,或比这些条款更有意义。

e) Operating netback (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): Is calculated as the operating field netback plus the Company's realized commodity hedging gain (loss) on an absolute and per barrel of oil equivalent basis.

e) 营业净回值(非国际财务报告准则财务指标和比率,如果按每个英国央行计算): 计算方法是运营区域净回值加上公司按绝对值和每桶石油当量计算的已实现大宗商品套期保值收益(亏损)。

f) Net debt (Non-IFRS Financial Measure): Is closely monitored by the Company to ensure that its capital structure is maintained by a strong balance sheet to fund the future growth of the Company. Net debt is used in this document in the context of liquidity and is calculated as the total of the Company's current assets, less current liabilities, excluding the fair value of financial instruments, lease and warrant liabilities, and including the bank debt. There is no IFRS measure that is reasonably comparable to net debt.

f) 净负债(非国际财务报告准则财务指标): 受到公司的密切监控,以确保其资本结构由强劲的资产负债表维持,为公司的未来增长提供资金。本文件中净负债在流动性背景下使用,计算方法是公司流动资产减去流动负债的总额,不包括金融工具、租赁和权证负债的公允价值,包括银行债务。没有任何与净负债相当的《国际财务报告准则》衡量标准。

The following table outlines the Company calculation of net debt:

下表概述了公司对净负债的计算:


As at December 31

2023
2022
Current assets(1) $ 14,110
$ 5,825
Current liabilities(1)
(10,521)
(6,591)
Working capital / (Net debt) $ 3,589
$ (765)

截至十二月三十一日

2023
2022
流动资产(1) $ 14,110
$ 5,825
流动负债(1)
(10,521)
(6,591)
营运资金/(净负债) $ 3,589
$ (765)

Note:
(1) Excluding fair value of financial instruments, and lease and decommissioning obligations.

注意:
(1) 不包括金融工具的公允价值以及租赁和退役债务。

g) Supplementary Financial Measures and Ratios

g) 补充财务指标和比率

"Adjusted Funds Flow from operations per basic share" is comprised of funds from operations divided by basic weighted average common shares.
"Adjusted Funds Flow from operations per diluted share" is comprised of funds from operations divided by diluted weighted average common shares.
"Operating expense per boe" is comprised of operating expense, as determined in accordance with IFRS, divided by the Company's total production.
"Free Funds Flow Payout Ratio" is a non-IFRS financial ratio comprised of dividends declared during the year plus NCIB expenditures during the year divided by free funds flow (a non-IFRS financial measure) for the applicable year.
"Realized heavy oil price" is comprised of heavy crude oil commodity sales from production, as determined in accordance with IFRS, divided by the Company's crude oil production.
"Realized natural gas price" is comprised of natural gas commodity sales from production, as determined in accordance with IFRS, divided by the Company's natural gas production.
"Realized combined price" is comprised of total commodity sales from production, as determined in accordance with IFRS, divided by the Company's total production.
"Royalties per boe" is comprised of royalties, as determined in accordance with IFRS, divided by the Company's total production.
"Transportation costs per boe" is comprised of transportation expense, as determined in accordance with IFRS, divided by the Company's total production.

“调整后的每股基本股运营资金流” 由运营资金除以基本加权平均普通股组成。
“调整后的摊薄后每股运营资金流” 由运营资金除以摊薄后的加权平均普通股组成。
“每桶油的运营费用” 由根据国际财务报告准则确定的运营费用除以公司的总产量组成。
“自由资金流支付比率” 是非国际财务报告准则财务比率,由当年申报的股息加上NCIB当年的支出除以适用年度的自由资金流(非国际财务报告准则财务指标)组成。
“已实现的重油价格” 包括根据国际财务报告准则确定的重质原油商品的产量销售额除以公司的原油产量。
“已实现的天然气价格” 包括根据国际财务报告准则确定的天然气大宗商品的生产销售额除以公司的天然气产量。
“已实现合并价格” 由根据国际财务报告准则确定的大宗商品生产销售总额除以公司的总产量构成。
“每桶特许权使用费” 由根据国际财务报告准则确定的特许权使用费除以公司的总产量构成。
“每桶油的运输成本” 由根据国际财务报告准则确定的运输费用除以公司的总产量构成。

The Company has provided additional information on how these measures are calculated in the Management's Discussion and Analysis for the year ended December 31, 2023, which is available under the Company's SEDAR+ profile at .

公司在截至2023年12月31日止年度的管理层讨论与分析中提供了有关如何计算这些指标的更多信息,该信息可在公司的SEDAR+简介下查阅,网址为。

Oil and Gas Advisories

石油和天然气咨询

All estimated reserve volumes and the estimated net present values of the future net revenues of such reserve estimates included in this news release are as attributed by McDaniel Associates & Consultants Ltd., the Company's independent reserve evaluators in its report as at December 31, 2023 and prepared in accordance with the COGE Handbook and National Instrument 51-101 - Standards of Disclosure for Oil and Gas Activities.

本新闻稿中包含的所有估计储备量和此类储备金估算的未来净收入的估计净现值均由公司的独立储备评估机构McDaniel Associates & Consultants Ltd.在其截至2023年12月31日的报告中提出,并根据COGE手册和国家仪器51-101——石油和天然气活动披露标准编写。

A barrel of oil equivalent ("boe") may be misleading, particularly if used in isolation. A boe conversion ratio of 6 Mcf:1 Bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. In addition, given that the value ratio based on the current price of crude oil as compared to natural gas is significantly different from the energy equivalency of 6:1, utilizing a conversion on a 6:1 basis may be misleading as an indication of value.

一桶石油当量(“BOE”)可能会产生误导,特别是如果单独使用。英国央行转换比为 6 Mcf: 1 Bbl,基于主要适用于燃烧器尖端的能量等效转换方法,并不代表井口的价值等价物。此外,鉴于基于当前原油价格与天然气价格的价值比率与 6:1 的能源当量存在显著差异,因此使用 6:1 的转换作为价值指示可能会产生误导。

It should not be assumed that the net present value of the estimated net revenues of the reserves presented in this news release represent the fair market value of the reserves. There is no assurance that the forecast prices and costs assumptions upon which such estimates are made will be attained and variances could be material. The reserve estimates of Hemisphere's crude oil, natural gas liquids and natural gas reserves and any estimated recovery factors provided herein are estimates only and there is no guarantee that the estimated reserves will be recovered. Actual crude oil, natural gas and natural gas liquids reserves may be greater than or less than the estimates provided herein.

不应假设本新闻稿中公布的储备金估计净收入的净现值代表储备金的公允市场价值。无法保证作出此类估算所依据的预测价格和成本假设能够实现,差异可能很大。半球原油、液化天然气和天然气储量的储量估算值以及此处提供的任何估计回收系数仅为估计值,不能保证估计的储量会被回收。实际原油、天然气和液化天然气储量可能大于或小于此处提供的估计值。

Definitions and Abbreviations

定义和缩写

bbl barrel Mcf thousand cubic feet
bbl/d barrels per day Mcf/d thousand cubic feet per day
$/bbl dollar per barrel $/Mcf dollar per thousand cubic feet
boe barrel of oil equivalent NGL natural gas liquids
boe/d barrel of oil equivalent per day NPV10 BT Net Present Value discounted at 10%, before tax
$/boe dollar per barrel of oil equivalent IFRS International Financial Reporting Standards
Mboe thousand barrels of oil equivalent WCS Western Canadian Select
MMboe million barrels of oil equivalent US$ United States Dollar
bbl Mcf 千立方英尺
bbl/d 每天桶 mcf/D 每天千立方英尺
$/bbl 每桶美元 美元/立方英镑 每千立方英尺美元
英国央行 每桶石油当量 NGL 液化天然气
boe/d 每天一桶石油当量 NPV10 BT 净现值税前折扣为10%
$/英国央行 每桶石油当量美元 国际财务报告准则 国际财务报告准则
Mboe 千桶石油当量 WCS 加拿大西部精选
mmBoe 百万桶石油当量 美元$ 美国美元

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this news release.

多伦多证券交易所风险投资交易所及其监管服务提供商(该术语在多伦多证券交易所风险投资交易所的政策中定义)均不对本新闻稿的充分性或准确性承担责任。

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