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公佈2023年淨收入爲1,580萬美元,調整後的資金流爲6,610萬美元
newsfile ·  03/13 05:16

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 .

艾伯塔省卡爾加里--(Newsfile Corp.,2024 年 3 月 12 日)-Journey Energy Inc.(多倫多證券交易所股票代碼:JOY)(場外交易代碼:JRNGF)(”旅程“或者”公司“)很高興地宣佈其截至2023年12月31日的三個月和十二個月期間的財務和經營業績。截至2023年12月31日和2022年12月31日止期間的全套財務報表以及管理層的討論和分析已在公司網站上發佈。

Highlights for 2023 are as follows:

2023 年的亮點如下:

  • 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年淨收入爲1,580萬美元。按基本的加權每股平均值計算,分別爲0.26美元和攤薄後每股0.24美元。
  • 該年度的調整後已實現資金流6,610萬美元。按基本的加權每股平均值計算,分別爲1.10美元和攤薄後每股1.00美元。
  • 2023年第四季度的銷售量達到12,595桶當量/日,全年銷售量爲12,415桶桶/日。液體量(原油和液化天然氣)在本季度佔6,912桶油當量/日,佔總交易量的55%,全年佔6,765桶油當量/日,佔總量的54%。
  • 2023年3月18日,Journey完成了收購交易的流通式股票融資,以每股6.62美元的價格發行了304萬股流通股,總收益爲2,010萬美元。
  • 已證明的發達產量和已證實的已開發生產儲備壽命指數分別爲8.4和10.8年,這證明了Journey的資產基礎下降幅度較低,儲備壽險指數的同比增長表明Journey有能力擴大我們的基礎生產基地,同時降低公司衰退率。
  • 探明儲量的F&D和FD&A回收率分別爲2.4和2.5,探明儲量和可能儲量的回收率分別爲8.9和8.5。
  • 該公司繼續推進新興的發電業務:
    • 2023 年發電了 24,723 兆瓦時,平均價格爲 155.69 美元/兆瓦時。
    • 開始在艾伯塔省吉爾比建設15.1兆瓦的發電設施,目前預計該發電設施將於2024年第四季度投產。
    • 購買了一座16.5兆瓦的發電設施、其所在的土地和天然氣供應管道。
  • 繼續開展非生產場所的退役工作。Journey在第四季度花費了120萬美元,全年花費了490萬美元。

2024 Highlight:

2024 年亮點:

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宣佈了3,800萬美元的可轉換債券收購交易融資。這些債券的票面利率爲10.25%,可由持有人選擇以每股5.00美元的行使價轉換爲Journey股票。本次發行預計將於2024年3月20日左右結束。Journey選擇將2024年企業指導方針的更新推遲到該時間。除了爲公司提供更大的財務靈活性外,該債券的收益還將用於:

  • 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月完成我們的吉爾比電力設施(見電力業務最新情況);
  • 規定對2024年的資本進行小規模擴張,包括第二個梅迪辛哈特鑽探計劃;
  • 提供資金,在2025年鑽探兩口杜弗奈油井。

Financial & Operating Highlights

財務和運營亮點



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)


三個月已結束
十二月三十一日


十二個月已結束
十二月三十一日
財務(每股金額除外,000美元)
2023

2022

%
改變


2023

2022

%
改變
銷售收入
55,914

67,531

(17)
225,149

235,583

(4)
淨收入
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)
攤薄(美元/股)
0.05

1.55

(97)
0.24

2.64

(91)
調整後的資金流
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)
攤薄(美元/股)
0.27

0.40

(33)
1.00

1.73

(42)
經營活動提供的現金流
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)
攤薄(美元/股)
0.47

0.40

18

1.01

1.81

(44)
資本支出,包括 A&D
17,029

121,376

(86)
40,856

181,026

(77)
淨負債
61,676

98,768

(38)
61,676

98,768

(38)













股本 (000)










基本、加權平均值
61,197

56,638

8

60,310

52,658

15
稀釋後的加權平均值
66,955

62,912

6

66,170

58,773

13
基本,期末
61,350

62,912

6

61,350

57,882

6
完全稀釋
68,378

64,839

5

68,378

64,839

5













每日銷量










天然氣 (mcf/D)










常規
29,754

27,929

7

29,661

25,492

16
煤層甲烷 4,343

4,011

8

4,238

4,293

(1)
天然氣總量 34,097

31,940

7

33,899

29,785

14
原油 (bbl/d)











輕/中 3,317

3,378

(2)
3,343

2,922

14
沉重的 2,313

1,616

43

2,148

904

138
原油總量 5,630

4,994

13

5,491

3,826

44
液化天然氣 (bbl/d) 1,282

1,179

9

1,274

988

29
桶石油當量(boe/d) 12,595

11,496

10

12,415

9,778

27













平均已實現價格(包括套期保值)










天然氣 ($/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)
液化天然氣(美元/桶)
44.61

60.90

(27)
45.16

64.69

(30)
桶石油當量(美元/桶油)
48.26

63.85

(24)
49.68

66.01

(25)













運營淨回報(美元/boe)










已實現價格
48.26

63.85

(24)
49.68

66.01

(25)
特許權使用費
(10.45)
(12.77)
(18)
(10.37)
(13.16)
(21)
運營費用
(17.02)
(23.64)
(28)
(20.20)
(20.27)
-
交通費用 (1.87)
(0.86)
117

(1.13)
(0.70)
61
運營淨回報 18.92

26.58

(29)
17.98

31.88

(44)

OPERATIONS

運營

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開始了其2023年的勘探和開發計劃,首先是梅迪辛哈特礦池的鑽探計劃。該資金池是從Enerplus公司收購的資產的基石(”收購“) 於 2022 年 10 月 31 日關閉。Journey在第四季度在梅迪辛哈特總鑽探了4.0口(淨鑽孔2.9口)的油井。這些油井在成本和業績方面都明顯超出了預期。基於這些結果,Journey及其合作伙伴已在2024年第一季度在該項目中執行了第二個項目。油井成本和地質指標與第一個項目相似或更好。所有這些油井都將在3月中旬之前投產。Journey正在利用我們最近融資的收益,審查下半年再進行2024年的梅迪辛哈特鑽探和聚合物洪水擴建的可能性。Journey預計該領域未來將有三十多個分支機構,以及未來的水洪和聚合物洪水擴張潛力,預計該領域將在未來幾年繼續爲股東提供不斷增加的價值。

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.

除了梅迪辛哈特的鑽探計劃外,Journey還在馬齊溫鑽探了總油井3.0口(淨鑽3.0口)。與梅迪辛哈特類似,項目總成本大大低於預期。2023 年 11 月 7 日,Journey 將一臺鑽機移到了切爾希爾油田,該公司在那裏鑽探了總計 3.0 個(淨重 2.7 個)的油井。繼Cherhill項目之後,在Poplar Creek總鑽探了2.0口井(淨鑽孔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年的鑽探計劃由2023年春季完成的直通式股票發行的收益提供資金。Journey 現已完成該計劃所需的支出。

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的銷售量爲12,595桶桶/日,這些銷量反映了鑽探計劃的初步增加以及先前披露的基斯基烏關閉量的回報。

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.

整個 2023 年,Journey 在資本支出方面一直保持保守立場。由於與增加電網電力相關的監管時間表很長,該公司繼續優先考慮其資產負債表實力以及電力業務的擴張。2023年上半年,Journey沒有鑽任何油井。在之前的指導中,Journey將其2023年的資本預算從6,300萬美元下調至4600萬美元。2023年的實際資本支出,包括報廢成本,總額爲4570萬美元,與預測的指導一致。

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4600萬美元資本中,1,560萬美元與鑽探和完井有關,重點是維持產量。Journey的資本計劃更多地轉向石油加權機會,將韋斯特羅斯的天然氣加權鑽探改爲Cherhill、Matziwin和Medicine Hat的石油加權鑽探。能夠在有限的資本支出下將產量維持在12,000桶桶/日以上,這證明了Journey的企業衰退率非常低。大約1480萬澳元的資本用於土地、地震、設施、聚合物和報廢成本,2023年的1450萬美元資本與Journey電力業務的擴張有關,包括收購Mazeppa設施、建築施工和吉爾比項目的發電機組改造。除了所有這些開發項目外,2023年的資本還包括收購570萬美元的最終調整報表,該報表被550萬美元的非核心資產撤資所抵消。

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.

該公司在2023年繼續推進其可重複播放的劇本。該公司已與艾伯塔省吉爾比地區的一位永久產權礦產所有者完成了農場入駐協議。這座農場,加上Journey的現有面積,將使該公司能夠進入大約五十個連續的總面積進行杜弗奈開發鑽探。這些礦產權毗鄰Journey的吉爾比天然氣處理設施。這些權利被富含液體的Glauconite天然氣生產所覆蓋,其中包含作爲Journey先前合資企業的一部分鑽探的兩口杜弗奈試井。期權協議的主要期限爲四年,另一種選擇是將期限延長至七年。Journey目前計劃在爲期四年的主要期限內在該區塊上至少鑽探四口杜弗奈油井,前兩口油井現計劃在2025年進行。

EXPANDING JOURNEY'S POWER BUSINESS

擴展 JOURNEY 的電力業務

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通過其現有的伯爵夫人發電廠的運營表明,將其天然氣轉化爲電能比僅按當前現貨價格出售天然氣要有利得多。目前運營的4兆瓦伯爵夫人發電廠最初於2020年第四季度投入使用,已經支付了最初的投資。根據Journey在2022年的已實現電價,該年度用於發電的天然氣的平均有效淨已實現價格約爲9.41美元/立方英尺。2023年前九個月,平均有效淨已實現價格爲9.47美元/立方英尺。在2023年第四季度,伯爵夫人的一臺發電機組出現機械故障,降低了功率輸出,導致維修和大修發電機組產生了一次性費用。維修完成後,該設施於2023年第四季度末恢復正常運營。

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.

監管審批程序的延誤以及謹慎管理資本支出的願望導致Journey推遲了原定於第四季度進行的電力支出。2023年,Journey承擔了1,450萬美元的成本來推進其發電業務。其中650萬美元與Mazeppa項目有關,包括購買:發電廠;其所在土地;天然氣供應線和初步工程。剩下的800萬美元花在了吉爾比。

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的預算爲1100萬美元,用於在2024年完成吉爾比電力項目。在過去的一週中,Journey得知Gilby的潛在上線啓動日期爲2023年10月1日。因此,Journey預測,在2024年3月15日至10月1日期間,其大部分預算資本將用於該項目。吉爾比項目的建築將於4月初完工。Journey目前預測吉爾比項目將在預定的投產日期之前及時完成。

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已編入630萬美元的預算,用於在2024年爲Mazeppa電力項目注入活力。2023年第二季度,Journey通過2022年11月開始的公開拍賣程序購買了位於馬澤帕的16.5兆瓦的發電設施。該設施最初由另一家運營商於2015年投入使用,在關閉之前運行了不到一年。Mazeppa 工廠位於艾伯塔省海里弗社區附近,由五臺 3.3 兆瓦的發電機組成,包括開關裝置、冷卻器和一臺出口變壓器。發電機、輔助設備和建築物狀況良好,因爲它們以前的運行時間很短。Journey估計,該設施的重置價值超過購買價格的五倍。Journey現已購買了該設施目前所在的土地,還購買了該管道,該管道從ATCO回購的計量站輸送銷售天然氣。儘管Journey仍在等待監管部門的批准,但迄今爲止的所有努力都使Journey樂觀地認爲Mazeppa將在其當前位置恢復活力,並期待在適當的時候提供最新信息。

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計劃在吉爾比和馬澤帕項目上線後,將其對艾伯塔省電網的電力銷售增加350%以上。正如我們在2024年2月22日的新聞稿中披露的那樣,根據GLJ石油顧問有限公司的評估,Journey的吉爾比和馬澤帕項目的總價值預計爲7,090萬美元,自2024年1月1日起生效。該價值包括啓動這些項目的全部資本估算。Journey資產基礎的性質使其成爲一個大型電力消費者,電力成本約佔公司總體運營成本的25%。當吉爾比和馬澤帕電力項目投產時,Journey將能夠通過向電網出售電力來抵消其企業用電量。這將有助於實現企業收入來源的多元化,並有效地對沖波動的大宗商品定價環境。最近電價的極端波動繼續強化這一長期戰略的有效性。

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年第四季度實現了1,840萬美元的調整後資金流,全年實現了6,610萬美元的調整後資金流。大宗商品銷售量比2022年同期增長了10%。2023年第四季度產量的增加是2022年底資產收購的全面整合以及第四季度鑽探計劃中8口(淨產6.8口)油井投入生產的結果。Journey的總體液體權重繼續增強,第四季度爲55%,全年爲54%。2023年第四季度的原油銷售量佔英國央行總銷量的45%,但貢獻了石油和天然氣總收入的78%。2023年第四季度,天然氣銷售量佔英國央行總銷量的45%,同時佔總銷售收入的13%。儘管總銷售量逐季增長,但在此期間,已實現大宗商品的平均價格下降了25%,因此大宗商品總收入下降了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.

在運營支出方面,與2022年第四季度相比,2023年第四季度的總特許權使用費增加了10%,這主要是由於2022年收購的平均特許權使用費增加。按每桶英國央行計算,2023年第四季度的特許權使用費爲10.45美元,而2022年第四季度的特許權使用費爲12.77美元。2023年第四季度現場運營支出總額下降,原因是電價大幅下跌導致運營支出(扣除回收額)爲1,970萬美元,合1702美元/桶油當量,而2022年同期爲2,500萬美元,合每桶23.64美元。包括第四季度,2023年的運營支出爲320萬美元的修理和週轉成本,而2022年第四季度的運營費用爲140萬美元。

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.

與2022年同期相比,Journey的一般和管理(“G&A”)成本在2023年第四季度保持穩定,分別爲200萬美元和220萬美元。按每英國央行計算,Journey的併購成本在2023年第四季度爲1.74美元/英國央行,2022年第四季度的併購成本爲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.

與借款相關的財務支出從2022年同期的250萬美元下降了35%,至2023年第四季度的180萬美元。這一下降主要歸因於2023年第四季度的債務與2022年同期相比減少了35%。2023年償還了AimCo的2380萬美元定期債務和2600萬美元的供應商收回債務,從而減輕了該年度的利息負擔。在2023年12月31日之後和今天的日期,Journey已爲這筆債務額外償還了600萬美元的本金。

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年第四季度實現了340萬美元的淨收入。第四季度每股基本股淨收益爲0.06美元,攤薄後每股收益爲0.05美元。第四季度調整後的資金流爲1,840萬美元,與2022年同期相比下降了26%,這主要是由於相應時期的平均大宗商品價格下降了25%。這導致每股基本和攤薄後分別爲0.30美元和0.27美元,而2022年同期爲2490萬美元,基本每股收益0.44美元,攤薄每股收益0.40美元。2023年第四季度的運營現金流爲3,130萬美元(基本每股0.51美元,攤薄每股收益0.47美元),而2022年第四季度爲2530萬美元(基本每股和攤薄每股分別爲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.

第四季度的資本支出總額爲1,820萬美元,其中包括用於鑽探、完井和裝備第四季度鑽探計劃中鑽探的油井的1430萬美元。此外,該公司還花費了930萬美元用於其發電項目的持續工作。Journey於2023年第四季度退出,淨負債爲6,170萬美元,比年初的9,880萬美元淨負債減少了38%。2023年12月21日,Journey對AimCo的定期債務進行了修正,以減少4月和10月的兩筆巨額付款,並提取剩餘的款項並按月攤還。爲了進一步改善流動性,Journey達成了一項收購交易的可轉換債券融資,總收益爲3,800萬美元。此次發行的收益將有多種用途,包括:支持其他債務償還、完成吉爾比電力項目以及用於一般營運資金用途。就利息成本而言,這筆新債券的息票爲10.25%,而Journey所有本期債務(AimCo和供應商回購)的有效利率在2023年第四季度爲11.5%。

OUTLOOK & GUIDANCE

展望與指導

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

Journey預測,到2024年,其淨負債將減少約2600萬美元,同時維持生產併爲新的發電設施供電。

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年計劃的4100萬美元資本中,有620萬美元專門用於鑽探和完工,迄今爲止,這筆資金已經花費了。Journey已於2024年第一季度在梅迪辛哈特鑽探並完井4.0口(淨鑽2.9口)井,並於2023年第四季度完成了兩口白楊溪鑽探的油井。能夠在有限的資本支出下將產量維持在12,000桶桶/日附近,這證明了Journey的企業衰退率非常低。大約1770萬美元的資本將用於土地、地震、設施、聚合物和報廢成本。2024年的1,680萬美元資本與Journey電力業務的擴張有關。

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年指引最初於2023年12月21日發佈,納入了許多重要的基本假設,包括但不限於:

  • 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.
  • 預測的商品價格;
  • 假設供應商收回本金支付,因爲這些還款基於已實現的西德克薩斯中質原油價格;
  • 預測運營成本,包括預測的電力價格;
  • 預測資本計劃的成本;以及
  • 預測結果並逐步增加資本計劃的產量。

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 年指導方針
年平均每日銷售量 11,500-12,000 桶油當量/日(55% 原油和液化天然氣)
調整後的資金流 7000萬至7300萬美元
調整後的每股加權平均資金流 1.14-1.19 美元
資本支出 4100 萬美元
2024 年年底淨負債
淨負債與調整後資金流比率
28-3100 萬美元
0.4x
參考大宗商品價格:
西德克薩斯中質原油(美元/桶)
城市生活垃圾機油差價(美元/桶)
WCS 機油差價(美元/桶)
AECO 天然氣(加元/立方英尺)
加元/美元外匯
75.00 美元
3.75 美元
16.50 美元
2.75 美元
0.74 美元

Notes:

注意事項:

  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. 企業銷量指導的權重如下:
    1. 重油:19%
    2. 輕/中重力原油:25%
    3. NGL:11%
    4. 煤層甲烷天然氣:5%
    5. 傳統天然氣: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已開始謹慎地擴展其業務計劃,以實現公司的盈利增長。這包括執行收購,其時機可能不可預測,一旦執行,可能會推遲鑽探計劃。該公司計劃在收購交易的可轉換債券融資完成後發佈更新的指導方針,該融資目前預計將於2024年3月20日左右完成。

About the Company

關於本公司

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產公司,專注於加拿大西部的常規石油加權業務。Journey的戰略是通過在現有核心土地上鑽探、實施洪水項目、執行增值收購來擴大其生產基地。Journey力求通過應用水平鑽探的最佳實踐,並在可行的情況下應對洪水,來優化其在現有土地上的傳統油庫。

For further information contact:

欲了解更多信息,請聯繫:

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

亞歷克斯·G·維奇
總裁兼首席執行官
403-303-3232
alex.verge@journeyenergy.ca

or

要麼

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

Gerry Gilewicz
首席財務官
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
艾伯塔省卡爾加里 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.

本新聞稿包含適用證券法所指的前瞻性陳述和前瞻性信息(統稱爲 “前瞻性信息”),這些信息涉及公司的計劃以及未來預期運營、管理重點、戰略、財務、經營和生產業績、行業狀況、大宗商品價格和商業機會的其他方面。此外,在不限制上述概括性的前提下,本新聞稿包含有關下降率、預期淨回值、鑽探庫存、估計的平均鑽探、完工和裝備及配套成本、資產的預期潛力,包括但不限於EOR業績和機會、基礎設施容量、運營成本的潛在降低、生產指導、總支出率、資本計劃及其分配、未來產量、下降率、資金流的前瞻性信息,淨負債,淨負債至資金流、匯率、儲量壽命、開發和鑽探計劃、油井經濟學、未來成本降低、潛在增長以及Journey資本支出的資金來源。前瞻性信息通常使用諸如 “預期”、“相信”、“項目”、“期望”、“目標”、“計劃”、“打算” 等詞語或類似詞語來暗示未來的結果,陳述將來 “可能”、“將”、“可能” 或 “將” 採取或發生的行動、事件或條件。

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.

前瞻性信息基於管理層做出的某些關鍵預期和假設,包括對當前大宗商品價格和差異、匯率、利率、適用的特許權使用費率和稅法的預期和假設;未來產量和運營成本估計;現有和未來油井的表現;儲量和資源量;資本支出的預期時間和結果;鑽探新油井取得的成功;開採預算資本支出的充足性計劃中的活動;未來鑽探作業的時間、地點和範圍;經濟狀況和勘探和生產業務;經營結果;業績;商業前景和機會;融資、勞動力和服務的可用性和成本;競爭加劇的影響;有效整合通過收購(包括收購)獲得的資產和員工的能力、成功銷售石油和天然氣的能力以及獲得資本的能力。儘管我們認爲此類前瞻性信息所依據的預期和假設是合理的,但不應過分依賴前瞻性信息,因爲Journey無法保證這些信息將被證明是正確的。由於前瞻性信息涉及未來的事件和狀況,因此就其本質而言,它們涉及固有的風險和不確定性。實際結果、業績或成就可能與前瞻性信息所表達或暗示的結果存在重大差異,因此,無法保證前瞻性信息所預期的任何事件會發生或發生,也無法保證如果其中任何事件發生,我們將從中獲得什麼好處。管理層納入了與本新聞稿中提供的前瞻性信息相關的上述假設和風險摘要,目的是讓證券持有人更全面地了解未來的運營,此類信息可能不適用於其他目的。

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.

請讀者注意,上述因素清單並不詳盡。有關這些因素以及其他可能影響運營或財務業績的因素的更多信息包含在向相關證券監管機構存檔的報告中,並可通過SEDAR網站進行訪問()。這些前瞻性陳述自本新聞稿發佈之日起作出,除非適用的證券法要求,否則我們不打算或義務公開更新任何前瞻性信息,無論這些信息是由於新信息、未來事件或業績還是其他原因造成的。

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.

本新聞稿包含面向未來的財務信息和財務展望信息(統稱爲 “FOFI”),內容涉及Journeys的預期經營業績、資金流、淨回值、債務、派息率以及經濟學及其組成部分,所有這些都受上述段落中規定的相同假設、風險因素、限制和條件的約束。本新聞稿中包含的FOFI是截至本新聞稿發佈之日發佈的,旨在提供有關Journey未來預期業務運營的更多信息。除非適用法律要求,否則Journey不打算或義務更新或修改本新聞稿中包含的任何 FOFI,無論是由於新信息、未來事件還是其他原因。請讀者注意,本新聞稿中包含的FOFI不得用於本文披露的目的以外的其他目的。本新聞稿中非最新或歷史事實信息的信息可能構成證券法所指的前瞻性信息,其中涉及大量已知和未知的風險和不確定性,其中大多數是Journey無法控制的,包括但不限於2023年3月31日提交的年度信息表中 “風險因素” 和 “前瞻性陳述” 中列出的風險和不確定性。前瞻性信息可能與未來展望和預期事件或結果有關,可能包括有關業務戰略、計劃和目標的陳述。特別是,本新聞稿中的前瞻性信息包括但不限於有關Journey鑽探和其他運營計劃、產量和長期目標的信息。Journey提醒投資Journey證券的投資者注意一些重要因素,這些因素可能導致Journey的實際業績與本新聞稿中包含的任何前瞻性陳述中的預測存在重大差異。本新聞稿中有關Journey預期資金流和財務狀況的信息基於管理層對當前可用相關信息的評估,對未來事件的假設,包括經濟狀況和行動方針。提醒讀者,有關Journey財務前景的信息不應用於此處披露的目的以外的其他目的。本新聞稿中包含的前瞻性信息基於當前的估計、預期和預測,我們認爲截至當前日期,這些估計、預期和預測是合理的。無法保證招股說明書或此處提出的預期會被證明是正確的,因此,您不應過分重視前瞻性信息,也不應在任何其他日期依賴這些信息。儘管我們可以選擇,但除非適用的證券法要求,否則我們沒有義務也不承諾在任何特定時間更新這些信息。

Non-IFRS Measures

非國際財務報告準則指標

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.

公司使用以下非國際財務報告準則指標來評估公司業績。這些術語不具有《國際財務報告準則》規定的標準化含義,因此可能無法與其他公司計算的類似衡量標準進行比較。

(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) “調整後的資金流” 計算方法是從財務報表中取出 “經營活動提供的現金流”,然後加上或扣除:非現金營運資金的變化;非經常性 “其他” 收入;交易成本;和退役成本。調整後的每股資金流計算方法是調整後的資金流除以該期間已發行股票的加權平均數。由於調整後的每股資金流和調整後的每股資金流不受非現金營運資本餘額波動的影響,我們認爲這些指標比公認會計原則衡量的 “經營活動產生的現金流” 更能說明業績。此外,Journey將交易成本排除在調整後資金流的定義之外,因爲這些費用通常與資本收購交易有關。該公司將調整後的資金流視爲一項關鍵的績效指標,因爲它表明公司有能力籌集償還債務所需的資金,並通過資本投資爲未來增長提供資金。Journey對調整後資金流的確定可能無法與其他公司報告的結果相提並論。《旅程》還贈送了”調整後的每股基本股資金流“其中每股金額是使用加權平均已發行股票計算的,與每股淨收益(虧損)的計算一致,每股金額是根據國際財務報告準則計算的,經審計的年終合併財務報表附註中有更全面的描述。GAAP計量運營現金流與調整後資金流的非公認會計准則指標的對賬情況如下:



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)


三個月已結束
十二月三十一日


十二個月結束
十二月三十一日


2023

2022

%
改變


2023

2022

%
改變
經營活動提供的現金流
31,278

25,346

23

66,643

106,623

(37)
加(扣除):











非現金營運資金的變化
(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
調整後的資金流
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) 淨負債“計算方法是取流動資產,然後減去應付賬款和應計負債;定期債務的本金;其他貸款;以及或有銀行負債的本金。淨負債用於評估公司的資本效率、流動性和總體財務實力。此外,淨負債被用作比較工具,用於評估與Journey同行相關的財務實力。淨負債的對賬情況如下:



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


%
改變
定期債務
43,763

67,580

(35)
供應商收回債務
17,000

43,000

(60)
應付賬款和應計負債
47,214

45,496

4
其他負債——或有銀行債務1
-

5000

(100)
其他貸款
419

419

-
扣除:





銀行現金
(17,715)
(31,400)
(44)
應收賬款
(24,734)
(29,677)
(17)
預付費用
(4,271)
(1,650)
159
淨負債
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”資本支出” 以衡量其資本投資水平與公司有機資本計劃(不包括收購或處置)的年度預算資本支出。與資本支出直接比較的GAAP指標是用於投資活動的現金。然後,Journey調整了其A&D活動的資本支出,以對用於FD&A目的的資本支出進行更完整的分析。對A&D提案的資本支出進行了調整,以反映已支付的對價(即已發行的股票)中的非現金部分。下表詳細說明了資本支出的構成及其與投資活動所用現金流的對賬:



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)


三個月已結束
12 月 31 日


十二個月已結束
12 月 31 日


2023

2022

%
改變


2023

2022

%
改變
現金支出:

















土地和租賃租金
179

113

58

1,740

919

89
地質和地球物理學
73

-

-

351

63

457
鑽探和完工
11,152

5,472

104

15,620

31,260

(50)
油井設備和設施
3,081

3,063

1

7,758

9,335

(17)
發電
9,277

318

2,817

14,456

2,996

383
資本支出總額
23,762

8,966

165

39,925

44,573

(10)
企業收購(現金加股權)
-

-

-

-

19,146

(100)
PP&E 收購
-

112,410

(100)
6,467

120,307

(95)
PP&E 處置
(6,733)
-

-

(5,536)
(3,000)
85
淨資本支出
17,029

121,376

(86)
40,856

181,026

(77)
其他支出:











產生的ARO費用(內部加補助金)
1,197

2,509

(52)
4,862

5,035

(3)
資本支出總額
18,226

123,885

(85)
45,718

186,061

(75)

Measurements

測量

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

除非另有說明,否則此處包含的所有美元數字均以加元表示。

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.

如果數量以桶石油當量(“boe”)或每天每桶石油當量(“boe/d”)表示,則天然氣的體積已轉換爲桶石油當量,即九(6)千立方英尺(“Mcf”)換算成一(1)桶的石油當量。英國央行一詞的使用可能會產生誤導,特別是如果單獨使用。英國央行6立方英尺對1桶(“Bbl”)液化石油或天然氣的轉換比率基於主要適用於燃燒器尖端的能量等效轉換方法,並不代表井口的等值值。這種轉換符合加拿大證券監管機構的國家儀器51-101——石油和天然氣活動披露標準。

Abbreviations

縮略語

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

這些 MD&A 中使用了以下縮寫,其含義如下:

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 艾伯塔省投資管理公司
API 美國石油學會
bbl
bbls
英國央行 桶石油當量(見下面的換算表)
boe/d 每天的桶石油當量
gj 千兆焦耳
GAAP 公認會計原則
國際財務報告準則 國際財務報告準則
mbbls 千桶
Mboe 千桶油
Mcf 千立方英尺
mmcf 百萬立方英尺
mmcf/D 每天百萬立方英尺
MSW 艾伯塔省埃德蒙頓的艾伯塔基準油價漲跌互
兆瓦 一百萬瓦的功率
NGL 液態天然氣(乙烷、丙烷、丁烷和冷凝水)
VTB 2022年10月31日,Journey to Enerplus Corporation發行的供應商收購定期債務,作爲資產收購價的部分支付
WCS 加拿大西部精選基準油價。這種原油是重質/酸性的,API重力爲19-22度,硫含量爲1.8-3.2%。
WTI 西德克薩斯中質原油基準價格。這種原油是輕質/甜的,API重力爲39.6度,硫含量爲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.

本新聞稿中的所有銷量均指在向第三方購買者銷售時測得的原油、天然氣和相關副產品的銷售量。對於天然氣,這種情況發生在去除液態天然氣之後。

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

沒有任何證券監管機構批准或不批准本新聞稿的內容。

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論