Bellatrix Exploration Ltd. Reports Record Year-to-Date Production, Funds Flow from Operations, Net Profit and Third Quarter 2014 Financial Results
TSX, NYSE: BXE
CALGARY, Nov. 4, 2014 /CNW/ - Bellatrix Exploration Ltd. ("Bellatrix" or
the "Company") (TSX, NYSE: BXE) reports record year-to-date production,
funds flow from operations, net profit and third quarter 2014 financial
results.
Forward-Looking Statements
This press release, including the report to shareholders, contains
forward-looking statements. Please refer to our cautionary language on
forward-looking statements and the other matters set forth at the
beginning of the Management's Discussion and Analysis (the "MD&A")
attached to this press release.
HIGHLIGHTS
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
2014
|
2013
|
2014
|
2013
|
SELECTED FINANCIAL RESULTS (unaudited)
|
|
|
|
|
(CDN$000s except share and per share amounts)
|
|
|
|
|
Revenue (before royalties and risk management (1))
|
137,411
|
68,329
|
453,307
|
208,436
|
Funds flow from operations (2)
|
60,341
|
30,002
|
208,996
|
104,110
|
|
Per basic share (5)
|
$0.32
|
$0.28
|
$1.16
|
$0.96
|
|
Per diluted share (5)
|
$0.31
|
$0.25
|
$1.14
|
$0.89
|
Cash flow from operating activities
|
60,006
|
25,295
|
204,369
|
90,433
|
|
Per basic share (5)
|
$0.31
|
$0.23
|
$1.13
|
$0.84
|
|
Per diluted share (5)
|
$0.31
|
$0.22
|
$1.12
|
$0.77
|
Net profit
|
44,874
|
29,453
|
108,293
|
49,480
|
|
Per basic share (5)
|
$0.23
|
$0.27
|
$0.60
|
$0.46
|
|
Per diluted share (5)
|
$0.23
|
$0.25
|
$0.59
|
$0.43
|
Capital - exploration and development
|
138,545
|
42,146
|
422,594
|
179,778
|
Capital - corporate assets
|
1,656
|
4,306
|
7,817
|
4,988
|
Property acquisitions
|
27,589
|
3,000
|
27,571
|
3,000
|
Capital expenditures - cash
|
167,790
|
49,452
|
457,982
|
187,766
|
Property dispositions - cash
|
-
|
(54,242)
|
(8,374)
|
(54,242)
|
Total net capital expenditures - cash
|
167,790
|
(4,790)
|
449,608
|
133,542
|
Other non-cash items
|
3,642
|
845
|
12,233
|
324
|
Total capital expenditures - net (4)
|
171,432
|
(3,945)
|
461,841
|
133,848
|
Long-term debt
|
402,655
|
139,295
|
402,655
|
139,295
|
Convertible debentures (6)
|
-
|
47,335
|
-
|
47,335
|
Adjusted working capital deficiency (3)
|
67,462
|
31,577
|
67,462
|
31,577
|
Total net debt (3)
|
470,117
|
218,207
|
470,117
|
218,207
|
Total assets
|
1,996,558
|
789,827
|
1,996,558
|
789,827
|
Total shareholders' equity
|
1,190,258
|
439,570
|
1,190,258
|
439,570
|
|
|
|
|
|
|
SELECTED OPERATING RESULTS
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
|
2014
|
2013
|
2014
|
2013
|
Average daily sales volumes
|
|
|
|
|
|
|
Crude oil, condensate and NGLs
|
(bbls/d)
|
11,631
|
6,188
|
12,222
|
6,126
|
|
Natural gas
|
(mcf/d)
|
157,244
|
93,982
|
145,190
|
89,891
|
|
Total oil equivalent
|
(boe/d)
|
37,838
|
21,852
|
36,420
|
21,108
|
Average prices
|
|
|
|
|
|
Crude oil and condensate
|
($/bbl)
|
90.39
|
101.78
|
97.70
|
94.92
|
|
NGLs (excluding condensate)
|
($/bbl)
|
43.20
|
48.65
|
47.43
|
42.76
|
|
Crude oil, condensate and NGLs
|
($/bbl)
|
65.78
|
78.27
|
73.77
|
74.60
|
|
Crude oil, condensate and NGLs (including risk management (1))
|
($/bbl)
|
61.46
|
69.86
|
68.04
|
72.11
|
|
Natural gas
|
($/mcf)
|
4.44
|
2.68
|
5.08
|
3.34
|
|
Natural gas (including risk management (1))
|
($/mcf)
|
4.30
|
2.90
|
4.51
|
3.62
|
|
Total oil equivalent
|
($/boe)
|
38.67
|
33.68
|
45.01
|
35.85
|
|
Total oil equivalent (including risk management (1))
|
($/boe)
|
36.77
|
32.27
|
40.83
|
36.35
|
|
|
|
|
|
|
Net wells drilled
|
|
17.5
|
8.6
|
52.0
|
30.7
|
Selected Key Operating Statistics
|
|
|
|
|
|
|
Operating netback (4)
|
($/boe)
|
21.57
|
19.85
|
27.60
|
20.64
|
|
Operating netback (4) (including risk management (1))
|
($/boe)
|
19.67
|
18.43
|
23.41
|
21.13
|
|
Transportation
|
($/boe)
|
1.25
|
0.81
|
1.22
|
0.82
|
|
Production expenses
|
($/boe)
|
8.85
|
8.98
|
8.27
|
8.76
|
|
General & administrative
|
($/boe)
|
1.75
|
2.26
|
1.63
|
1.85
|
|
Royalties as a % of sales (after
transportation)
|
|
19%
|
12%
|
18%
|
16%
|
COMMON SHARES
|
|
|
|
|
|
Common shares outstanding
|
|
191,488,243
|
109,524,598
|
191,488,243
|
109,524,598
|
Share options outstanding
|
|
11,217,837
|
9,211,229
|
11,217,837
|
9,211,229
|
Shares issuable on conversion of convertible debentures (6)
|
|
-
|
8,924,824
|
-
|
8,924,824
|
Fully diluted common shares outstanding
|
|
202,706,080
|
127,660,651
|
202,706,080
|
127,660,651
|
Weighted average shares (5)
|
|
191,351,567
|
108,252,748
|
180,347,407
|
108,019,795
|
SHARE TRADING STATISTICS
|
|
|
|
|
|
TSX and Other (7)
|
|
|
|
|
|
(CDN$, except volumes) based on intra-day trading
|
|
|
|
|
|
High
|
|
9.68
|
8.02
|
11.65
|
8.02
|
Low
|
|
6.81
|
6.32
|
6.81
|
4.03
|
Close
|
|
6.88
|
7.84
|
6.88
|
7.84
|
Average daily volume
|
|
2,439,662
|
972,170
|
2,521,746
|
887,172
|
NYSE MKT (8)
|
|
|
|
|
|
(US$, except volumes) based on intra-day trading
|
|
|
|
|
|
High
|
|
9.14
|
7.77
|
10.70
|
6.60
|
Low
|
|
6.11
|
6.00
|
6.11
|
4.10
|
Close
|
|
6.15
|
7.61
|
6.15
|
7.61
|
Average daily volume
|
|
446,638
|
90,869
|
327,729
|
75,288
|
(1)
|
The Company has entered into various commodity price risk management
contracts which are considered to be economic hedges. Per unit metrics
after risk management include only the realized portion of gains or
losses on commodity contracts.
|
|
The Company does not apply hedge accounting to these contracts. As
such, these contracts are revalued to fair value at the end of each
reporting date. This results in recognition of unrealized gains or
losses over the term of these contracts which is reflected each
reporting period until these contracts are settled, at which time
realized gains or losses are recorded. These unrealized gains or
losses on commodity contracts are not included for purposes of per unit
metrics calculations disclosed.
|
(2)
|
The highlights section contains the term "funds flow from operations"
which should not be considered an alternative to, or more meaningful
than, cash flow from operating activities as determined in accordance
with generally accepted accounting principles ("GAAP") as an indicator
of the Company's performance. Therefore reference to the non-GAAP
measures of funds flow from operations, or funds flow from operations
per share may not be comparable with the calculation of similar
measures for other entities. Management uses funds flow from operations
to analyze operating performance and leverage and considers funds flow
from operations to be a key measure as it demonstrates the Company's
ability to generate the cash necessary to fund future capital
investments and to repay debt. The reconciliation between cash flow
from operating activities and funds flow from operations can be found
in the MD&A. Funds flow from operations per share is calculated using
the weighted average number of common shares for the period.
|
(3)
|
Net debt and total net debt are considered non-GAAP measures. Therefore
reference to the non-GAAP measures of net debt or total net debt may
not be comparable with the calculation of similar measures for other
entities. The Company's 2014 calculation of total net debt excludes
deferred lease inducements, long-term commodity contract liabilities,
decommissioning liabilities, the long-term finance lease obligation,
deferred lease inducements, and the deferred tax liability. Net debt
and total net debt include the adjusted working capital deficiency
(excess). The adjusted working capital deficiency (excess) is a
non-GAAP measure calculated as net working capital deficiency (excess)
excluding short-term commodity contract assets and liabilities, current
finance lease obligation, and deferred lease inducements. For the
comparative 2013 calculation, net debt also excludes the liability
component of convertible debentures which were then outstanding. A
reconciliation between total liabilities under GAAP and total net debt
and net debt as calculated by the Company is found in the MD&A.
|
|
|
(4)
|
Operating netbacks and total capital expenditures - net are considered
non-GAAP measures. Operating netbacks are calculated by subtracting
royalties, transportation, and operating costs from revenues before
other income. Total capital expenditures - net includes the cash
impact of capital expenditures and property dispositions, as well as
the non-cash capital impacts of corporate acquisitions, adjustments to
the Company's decommissioning liabilities, and share based
compensation. The detailed calculations of operating netbacks are found
in the MD&A.
|
(5)
|
Basic weighted average shares for the three and nine months ended
September 30, 2014 were 191,351,567 (2013: 108,252,748), and
180,347,407 (2013: 108,019,795), respectively.
|
|
In computing weighted average diluted earnings per share and weighted
average diluted cash flow from operating activities and funds flow from
operations per share for the three and nine months ended September 30,
2014, a total of 1,685,048 (2013: 3,978,815), and 2,331,052 (2013:
3,285,731) common shares were added to the denominator as a consequence
of applying the treasury stock method to the Company's outstanding
share options and no common shares issuable (three and nine months
ended September 30, 2013: 8,924,824) on conversion of convertible
debentures were added to the denominator as they were dilutive,
resulting in diluted weighted average common shares of 193,036,615
(2013: 121,156,387), and 182,678,459 (2013: 120,230,350),
respectively. As a consequence, a total of nil (2013: $0.8 million)
and nil (2013: $2.4 million) for interest and accretion expense (net of
income tax effect) was added to the numerator for the three and nine
month calculations, respectively.
|
(6)
|
During the year ended December 31, 2013, the Company announced a notice
of redemption of its then outstanding $55.0 million 4.75% convertible
debentures, with a redemption date of October 21, 2013. During
September 2013, $5.0 million principal amount of convertible debentures
were converted into an aggregate of 895,605 common shares of the
Company. Subsequent to September 30, 2013, the remaining $50.0 million
principal amount of remaining convertible debentures were converted or
redeemed in exchange for an aggregate of 8,898,243 common shares of the
Company. For the three and nine months ended September 30, 2013,
shares issuable on conversion of convertible debentures were calculated
by dividing the outstanding principal amount of the convertible
debentures by the conversion price of $5.60 per share.
|
(7)
|
TSX and Other includes the trading statistics for the Toronto Stock
Exchange and other Canadian trading markets.
|
(8)
|
Effective October 6, 2014, Bellatrix transferred the listing of its
common shares from NYSE MKT to the New York Stock Exchange ("NYSE").
The common shares trade on the NYSE under the same ticker symbol,
"BXE", as was used on the NYSE MKT listing and is currently used on the
TSX listing.
|
|
|
REPORT TO SHAREHOLDERS
Bellatrix continues to focus and execute on long term operational
excellence, portfolio quality, and securing firm access to processing
capacity while maintaining a strong flexible financial position.
Bellatrix is positioned to provide shareholders with another strong
growth year in 2014 wherein the Company's average annual production is
anticipated to grow by approximately 75%, while the year-over-year exit
rate grows by an estimated 20% in spite of the aeviternal area gas
plant constraints experienced.
Bellatrix has posted record production volumes (up 73%), funds flow from
operations (up 101%), revenue (up 101%), and record earnings (up 52%)
in the third quarter of 2014 compared to the third quarter of 2013. In
addition, Bellatrix continues to excel technically, achieving 20
consecutive quarters of 100% success in drilling and completing wells
in the Company's two key core plays, the Cardium and Spirit River. In
the first 9 months of 2014 Bellatrix successfully drilled 98 gross
wells utilizing horizontal drilling and multi stage completion
techniques. To date in 2014, Bellatrix drilled and completed 19 gross
Notikewin and/or Falher B liquids rich gas wells that tested at an
average 10.0 mmcf/d of natural gas with 35 bbl/mmcf of natural gas
liquids at an average flowing pressure of 1,988 psi. The Company
drilled 4 Falher A wells (new play in the Spirit River Interval) that
tested at 6.5 mmcf/d with 35 bbl/mmcf natural gas liquids at an average
flowing pressure of 937 psi and one well in the Wilrich that tested at
4.0 mmcf/d with 35 bbl/mmcf natural gas liquids at a flowing pressure
of 1,508 psi. The remaining Spirit River wells drilled to date are
waiting on completion.
The aforementioned test rates were acquired during the initial cleanup
period averaging 5 to 7 days. Once on production, the wells have been
produced at restricted rates due to the previously disclosed area
infrastructure constraints. Due to the short test period, the data
should be considered to be preliminary and the test results are not
necessarily indicative of long-term performance or ultimate recovery.
Operational highlights for the three and nine months ended September 30,
2014 include:
-
Record sales of 37,838 boe/d (69% natural gas), up 73% from sales
volumes of 21,852 boe/d registered in the third quarter of 2013.
-
On a year-to-date basis, Bellatrix posted earnings of $108.3 million, up
119% over the same period in 2013 ($49.5 million).
-
Earnings for the third quarter 2014 of $44.9 million were 52% higher
than the $29.5 million posted in Q3 2013.
-
Funds flow from operations for the nine months ending September 30, 2014
was $209.0 million, up 101% over the same period in 2013 ($104.1
million).
-
During the third quarter of 2014, Bellatrix drilled and/or participated
in 35 gross (17.5 net) wells, consisting of 22 gross (11.2 net) Cardium
wells and 13 gross (6.3 net) Spirit River Interval liquids-rich gas
wells. In the nine months ended September 30, 2014, Bellatrix posted a
100% success rate drilling and/or participating in 98 gross (52.0 net)
wells, resulting in 71 gross (39.6 net) Cardium wells and 27 gross
(12.4 net) Spirit River Interval liquids-rich gas wells.
-
During the third quarter of 2014, Bellatrix spent $167.8 million on
capital projects, compared to $49.5 million in Q3 2013. In the nine
months ended September 30, 2014, Bellatrix spent $458.0 million on
capital projects, compared to $187.8 million in the first nine months
of 2013.
-
As at September 30, 2014, Bellatrix had approximately 390,141 net
undeveloped acres of land in Alberta, British Columbia and
Saskatchewan.
-
Continued historical year-over-year production and reserve growth
To view Bellatrix's Historical Production and Reserves, please click here.
Bellatrix also posted a Compounded Annual Growth Rate ("CAGR") in Cash
Flow per Share of 34% for the fiscal years 2009 through to 2013.
Inclusive of the forecasted 2014 Cash Flow per Share, the 5 year CAGR
is 34%.
Cardium and Mannville Consolidation Efforts
During the third quarter of 2014, Bellatrix completed a tuck-in
acquisition of working-interests in the Company's core Ferrier area in
West Central Alberta, extending the Company's Cardium resource play.
The acquired assets included low decline rate net production of
approximately 300 boe/d (24% oil and liquids and 76% natural gas). The
acquisition included 8 gross (7.0 net) sections of Cardium mineral
rights and 3 gross (1.2 net) sections of Mannville prospective lands.
The Company estimates the acquired acreage to contain 18 gross (16.1
net) low risk Cardium development locations, which are adjacent to
Bellatrix's core land base in the Ferrier area. Bellatrix acquired the
assets for a net purchase price of $13.9 million, which was funded
using the Company's existing credit facilities.
In addition, during the third quarter of 2014 Bellatrix was active in
recent Alberta land sales acquiring 2 gross (2.0 net) sections of
Mannville and Cardium mineral rights in the highly prospective Alder
Flats area in Central Alberta for $4.4 million. Bellatrix also
acquired additional working interests in multiple existing properties
for a total cost of $13.7 million after adjustments.
Subsequent to September 30, 2014, Bellatrix entered into a farmin
arrangement encompassing 12 gross (9.4 net) sections of Mannville
rights and 6 gross (3.5 net) sections of Cardium rights in the Ferrier
area of West Central Alberta. Under the arrangement, Bellatrix has
committed to drill a minimum of 6 Cardium wells and 6 Mannville wells.
By drilling these wells, Bellatrix will earn the farmor's entire
working interest in either the Cardium or Mannville for each section
drilled, but reserving a 15% gross overriding royalty payable on
Mannville wells and a 7.5% to 12% gross overriding royalty payable on
Cardium wells to the farmee. After drilling all commitment wells,
Bellatrix has the right to drill additional option wells to earn the
remaining sections of Cardium and Mannville rights on similar terms.
Bellatrix is pleased to report that 2 Mannville and 2 Cardium
commitment wells are already in progress.
Grafton $250 Million Additional Commitment
On September 30, 2014, Bellatrix announced that based upon the success
of the first joint venture with Grafton, Bellatrix has entered into a
new multi-year joint venture arrangement with Canadian Non-Operated
Resources Corp. ("CNOR"), a non-operated oil and gas company managed by
Grafton Asset Management Inc. pursuant to which CNOR has committed $250
million in capital towards future accelerated development of a portion
of Bellatrix's extensive undeveloped land holdings.
Under the terms of the agreement, CNOR will pay 50% of the drilling,
completion, equipping and tie-in capital expenditures associated with
development plans to be proposed by Bellatrix and approved by a
management committee comprised of representatives of Bellatrix and CNOR
in order to earn 33% of Bellatrix's working interest before payout and
automatically converting to a 10.67% gross overriding royalty on
Bellatrix's pre-joint venture working interest after payout (being
recovery of CNOR's capital investment plus an 8% return on investment).
The joint venture funding is available immediately; however, Bellatrix
expects the funds to be spent primarily from 2016 through 2018. Between
Grafton and CNOR, a total of $500 million has been committed to the
development of Bellatrix's lands.
Transfer of Listing from NYSE MKT to the New York Stock Exchange
On October 1, 2014, Bellatrix announced the transfer of the listing of
its common shares from NYSE MKT to the NYSE. Bellatrix's common shares
began trading on the NYSE on Monday, October 6, 2014, under its current
trading symbol "BXE". The Company's common shares also continue to be
listed for trading on the TSX, which will continue unaffected by the
transfer to the NYSE.
Financial highlights for the three and nine months ended September 30,
2014 include:
-
For the first nine months of 2014, Bellatrix recognized a net profit of
$108.3 million, compared to a net profit of $49.5 million in the same
period of 2013. Bellatrix's net profit for Q3 2014 was $44.9 million,
compared to a net profit of $29.5 million in Q3 2013.
-
Revenue for the first nine months of 2014 was $453.3 million, an
increase of 117% from $208.4 million in the same period in 2013. Q3
2014 revenue was $137.4 million, 101% higher than the $68.3 million
recognized in Q3 2013. The increase in revenue between the periods was
primarily due to higher sales volumes for all products, in conjunction
with higher realized natural gas prices, partially offset by lower
realized crude oil, condensate, and NGL prices in Q3 2014 compared to
Q3 2013.
-
Funds flow from operations for the first nine months of 2014 was $209.0
million ($1.16 per basic share), up 101% from $104.1 million ($0.96 per
basic share) in the first nine months of 2013. Funds flow from operations for Q3 2014 was $60.3 million ($0.32 per
basic share), up 101% from $30.0 million ($0.28 per basic share) in Q3
2013. The increase in funds flow from operations between the three
months ended September 30, 2014 and the same period in 2013 was
principally attributable to higher sales volumes and revenues,
partially offset by increased expenses associated with the increase in
sales volumes and a higher net realized loss on commodity contracts in
the 2014 period.
-
Crude oil, condensate and NGLs produced 52% and 55% of petroleum and natural gas sales revenue for the three and
nine month periods ended September 30, 2014, respectively.
-
Production expenses for the nine months ended September 30, 2014 were
$8.27/boe ($82.2 million), compared to $8.76/boe ($50.5 million) for
the same period in 2013. Production expenses for Q3 2014 were
$8.85/boe ($30.8 million), compared to $8.98/boe ($18.1 million) for Q3
2013 and $7.80/boe ($25.8 million) for Q2 2014.
-
Operating netbacks including risk management for the nine months ended
September 30, 2014 were $23.41/boe, up from $21.13/boe in the first
nine months of 2013. Operating netbacks excluding risk management for
the nine months ended September 30, 2014 were $27.60/boe, compared with
$20.64/boe in the same period in 2013. The netback increased between
the periods as a result of higher commodity prices and reduced
production expenses, partially offset by higher royalties and
transportation expenses.
-
Operating netbacks including risk management for Q3 2014 were
$19.67/boe, up from $18.43/boe in Q3 2013. Operating netbacks
excluding risk management for Q3 2014 were $21.57/boe, up from
$19.85/boe in Q3 2013. The increase in netback before including risk
management between the periods was primarily the result of higher
commodity prices and reduced production expenses, partially offset by
higher royalty and transportation expenses.
-
G&A expenses for the nine months ended September 30, 2014 were $1.63/boe
($16.2 million), compared to $1.85/boe ($10.7 million) in the same
period in 2013. G&A expenses for Q3 2014 decreased on a per boe basis
to $1.75/boe ($6.1 million), compared to $2.26/boe ($4.5 million) for
Q3 2013.
-
As at September 30, 2014, Bellatrix had $222.3 million undrawn on its
total $625 million credit facilities.
-
Total net debt as of September 30, 2014 was $470.1 million.
Commodity Price Risk Management
As of November 3, 2014, the Company has entered into the following
commodity price risk management arrangements:
|
|
|
|
|
|
|
|
|
|
|
Type
|
|
Period
|
|
Volume
|
|
Price Floor
|
|
Price Ceiling
|
|
Index
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
500 bbl/d
|
|
$ 93.30 US
|
|
$ 93.30 US
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
1,500 bbl/d
|
|
$ 94.00 CDN
|
|
$ 94.00 CDN
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
500 bbl/d
|
|
$ 95.00 US
|
|
$ 95.00 US
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
1,500 bbl/d
|
|
$ 95.22 CDN
|
|
$ 95.22 CDN
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
500 bbl/d
|
|
$ 98.30 CDN
|
|
$ 98.30 CDN
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
1,000 bbl/d
|
|
$ 99.50 CDN
|
|
$ 99.50 CDN
|
|
WTI
|
Crude oil fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
500 bbl/d
|
|
$ 99.60 CDN
|
|
$ 99.60 CDN
|
|
WTI
|
Natural gas fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
20,000 GJ/d
|
|
$ 3.30 CDN
|
|
$ 3.30 CDN
|
|
AECO
|
Natural gas fixed
|
|
January 1, 2014 to Dec. 31, 2014
|
|
20,000 GJ/d
|
|
$ 3.60 CDN
|
|
$ 3.60 CDN
|
|
AECO
|
Natural gas fixed
|
|
July 1, 2014 to Dec. 31, 2014
|
|
15,000 GJ/d
|
|
$ 3.71 CDN
|
|
$ 3.71 CDN
|
|
AECO
|
Natural gas fixed
|
|
February 1, 2014 to Dec. 31, 2014
|
|
10,000 GJ/d
|
|
$ 3.79 CDN
|
|
$ 3.79 CDN
|
|
AECO
|
Natural gas fixed
|
|
February 1, 2014 to Dec. 31, 2014
|
|
10,000 GJ/d
|
|
$ 3.80 CDN
|
|
$ 3.80 CDN
|
|
AECO
|
Natural gas fixed
|
|
February 1, 2014 to Dec. 31, 2014
|
|
15,000 GJ/d
|
|
$ 3.85 CDN
|
|
$ 3.85 CDN
|
|
AECO
|
Natural gas fixed
|
|
February 1, 2014 to Dec. 31, 2014
|
|
10,000 GJ/d
|
|
$ 3.84 CDN
|
|
$ 3.84 CDN
|
|
AECO
|
Natural gas fixed
|
|
March 1, 2014 to Dec. 31, 2014
|
|
10,000 GJ/d
|
|
$ 4.14 CDN
|
|
$ 4.14 CDN
|
|
AECO
|
Outlook
Business Prospects and 2014 Year Outlook
Bellatrix continues to develop its core assets and conduct exploration
programs utilizing its large inventory of geological prospects. Based
on the timing of proposed expenditures, normal production declines and
execution of its 2014 capital budget of $530 million including tuck-in
acquisitions completed in the third quarter of 2014, the Company
expects 2014 average daily production guidance of approximately 38,500
boe/d and to exit the year within the range of approximately 45,000 to
47,000 boe/d. Bellatrix is in the process of installing additional
compression and gas gathering infrastructure that will enable the
Company to increase production to existing and access additional
midstream gas processing facilities.
Preliminary 2015 Outlook
The Board of Directors has approved an initial $450 million net capital
budget for 2015. Our focus in 2015 will remain on execution of
strategic priorities including key infrastructure projects and
construction of Phase 1 of our 110 mmcf/d deep cut gas plant at Alder
Flats, which remains on schedule and on budget, with an expected
in-service date of July 1, 2015. Based on timing of our forecast
expenditures, and anticipated production processing availability, we
anticipate achieving full year 2015 average daily production of
approximately 48,000 to 49,000 boe/d; this represents approximately 26%
forecast production growth using the midpoint of our initial 2015
average volume guidance compared with our current 2014 full year
average outlook.
Infrastructure investments made through 2014 and into 2015 are expected
to provide improved operational reliability and reduced impacts from
third party facility downtime, provide increased revenue and netback
contribution from higher liquids extraction of our natural gas streams,
and continue to reduce our already low operating cost profile. Given
its superior liquids extraction capability and reductions to operating
costs, the proposed Alder Flats deep cut plant has an estimated payback
period of two years. Despite this relatively quick payback, it also
provides significant strategic value, and anchors long term development
of our multi-billion dollar inventory of low risk development well
locations.
Near term catalysts include the completion of strategic infrastructure
projects expected to be on-stream in December. This includes both the
addition of booster compression at our 13-5 compressor station, and the
construction of the Twin Rivers pipeline. These projects in combination
are expected to increase gross processing capability of approximately
30 to 40 mmcf/d; representing potential increased processing capability
net to Bellatrix of approximately 3,000 to 4,000 boe/d, based on
forecast working interest volumes.
Additionally, construction and tie-in of new pipelines early in the
second quarter of 2015, and additional liquids handling capability at
an existing third party gas plant in mid-2015 is expected to provide
further gross processing capability of approximately 60 mmcf/d. Finally
the two Phases of our proposed Alder Flats deep cut gas plant is
anticipated to add 110 mmcf/d capacity by July 2015, expanding to 220
mmcf/d total by April 2016. In combination, these strategic endeavors
provide for potential volume growth and total processing capability net
to Bellatrix' working interest of over 80,000 boe/d by mid-2016.
We remain excited about the future prospects for the Company and remain
steadfast in our approach to diuturnal value creation for shareholders.
Raymond G. Smith, P. Eng.
President and CEO
November 3, 2014
Note:
A conference call to discuss Bellatrix's 2014 third quarter financial
and operating results and address investor questions will be held on
November 4, 2014 at 9:00 am MT / 11:00 am ET. To participate, please
call toll-free 1-888-231-8191 or 647-427-7450. The conference call will
also be recorded and available until November 11, 2014 by calling
1-855-859-2056 or 416-849-0833 and entering passcode 15300817 followed
by the pound sign.
The Company's current corporate presentation is available at www.bellatrixexploration.com.
MANAGEMENT'S DISCUSSION AND ANALYSIS
November 3, 2014 - The following Management's Discussion and Analysis of
financial results ("MD&A") as provided by the management of Bellatrix
Exploration Ltd. ("Bellatrix" or the "Company") should be read in
conjunction with the unaudited interim condensed consolidated financial
statements of the Company for the three and nine months ended September
30, 2014 and the audited consolidated financial statements of the
Company for the years ended December 31, 2013 and 2012, and the related
MD&A of financial results as disclosure which is unchanged from such
MD&A may not be repeated herein. This commentary is based on
information available to, and is dated as of, November 3, 2014. The
financial data presented is in Canadian dollars, except where indicated
otherwise.
CONVERSION: The term barrels of oil equivalent ("boe") may be
misleading, particularly if used in isolation. A boe conversion ratio
of six thousand cubic feet of natural gas to one barrel of oil
equivalent (6 mcf/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. 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.
All boe conversions in this report are derived from converting gas to
oil in the ratio of six thousand cubic feet of gas to one barrel of
oil.
TEST RATES AND INITIAL PRODUCTION RATES: Test rates and initial
production rates disclosed herein may not necessarily be indicative of
long-term performance or ultimate recovery.
NON-GAAP MEASURES: This MD&A and the accompanying report to shareholders
contains the terms of operating netbacks and total capital expenditures
- net, which are not recognized measures under generally accepted
accounting principles ("GAAP"). Operating netbacks are calculated by
subtracting royalties, transportation, and operating expenses from
revenues before other income. Management believes this measure is a
useful supplemental measure of the amount of revenues received after
transportation, royalties and operating expenses. Readers are
cautioned, however, that this measure should not be construed as an
alternative to net profit or loss determined in accordance with GAAP as
a measure of performance. Bellatrix's method of calculating this
measure may differ from other entities, and accordingly, may not be
comparable to measures used by other companies. Total capital
expenditures - net includes the cash impact of capital expenditures and
property dispositions, as well as the non-cash capital impacts of
corporate acquisitions, adjustments to the Company's decommissioning
liabilities, and share based compensation.
This MD&A and the accompanying report to shareholders also contain the
terms total net debt, net debt, and adjusted working capital deficiency
(excess), which also are not recognized measures under GAAP. Therefore
reference to the non-GAAP measures of net debt, total net debt, or
adjusted working capital deficiency (excess) may not be comparable with
the calculation of similar measures for other entities. The Company's
2014 calculation of total net debt excludes deferred lease inducements,
long-term commodity contract liabilities, decommissioning liabilities,
the long-term finance lease obligation, and the deferred tax
liability. Net debt and total net debt include the adjusted working
capital deficiency (excess). The adjusted working capital deficiency
(excess) is a non-GAAP measure calculated as net working capital
deficiency (excess) excluding short-term commodity contract assets and
liabilities, current finance lease obligation, and current deferred
lease inducements. For the comparative 2013 calculation, net debt also
excludes the liability component of convertible debentures which were
then outstanding. Management believes these measures are useful
supplementary measures of the total amount of current and long-term
debt.
This MD&A and the accompanying report to shareholders also contain the
term "funds flow from operations" which should not be considered an
alternative to, or more meaningful than "cash flow from operating
activities" as determined in accordance with GAAP as an indicator of
the Company's performance. Therefore reference to funds flow from
operations or funds flow from operations per share may not be
comparable with the calculation of similar measures for other entities.
Management uses funds flow from operations to analyze operating
performance and leverage and considers funds flow from operations to be
a key measure as it demonstrates the Company's ability to generate the
cash necessary to fund future capital investments and to repay debt.
The reconciliation between cash flow from operating activities and
funds flow from operations can be found in this MD&A. Funds flow from
operations per share is calculated using the weighted average number of
shares for the period.
DISCLOSURES: Due to immateriality, the Company has combined the
previously separated disclosure of "Heavy Oil" revenue, volumes,
pricing, production expenses and royalties into "Crude Oil and
condensate" revenue, volumes, pricing, production expenses and
royalties for the three and nine month periods ending September 30,
2014. Prior periods have been adjusted for comparative purposes.
JOINT ARRANGEMENTS: Bellatrix is a partner of the following joint
arrangements, which have been classified under International Financial
Reporting Standards ("IFRS") as joint operations. This classification
is on the basis that the arrangement is not conducted through a
separate legal entity and the partners are legally obligated to pay
their share of costs incurred and take their share of output produced
from the various production areas. For purposes of disclosure
throughout the MD&A and financial statements, Bellatrix has referred to
these arrangements by the common oil and gas industry term of joint
ventures.
|
|
|
|
GRAFTON JOINT VENTURE - On April 10, 2014, Bellatrix announced that
Grafton Energy Co I Ltd. ("Grafton") elected to exercise an option to
increase committed capital investment to the joint venture (the
"Grafton Joint Venture") with Grafton established during 2013 by an
additional $50 million, for a total commitment of $250 million, on the
same terms and conditions as the previously announced Grafton Joint
Venture. The Grafton Joint Venture properties are in the Willesden
Green and Brazeau areas of West-Central Alberta, whereby Grafton will
contribute 82%, or $250 million, to the joint venture to participate in
a Notikewin/Falher and Cardium well program. Under the agreement,
Grafton will earn 54% of Bellatrix's working interest ("WI") in each
well drilled in the well program until payout (being recovery of
Grafton's capital investment plus an 8% internal rate of return) on the
total program, reverting to 33% of Bellatrix's WI after payout. At any
time after payout of the entire program, Grafton shall have the option
to elect to convert all wells from the 33% WI to a 17.5% Gross
Overriding Royalty ("GORR") on Bellatrix's pre-Grafton Joint Venture
WI.
|
|
|
|
|
|
|
|
|
|
On September 30, 2014, Bellatrix announced the formation of a new
multi-year joint venture arrangement with Canadian Non-Operated
Resources Corp. ("CNOR"), a non-operated oil and gas company managed by
Grafton Asset Management Inc. pursuant to which CNOR has committed $250
million in capital towards future accelerated development of a portion
of Bellatrix's extensive undeveloped land holdings. Under the terms of
the agreement, CNOR will pay 50% of the drilling, completion, equipping
and tie-in capital expenditures associated with development plans to be
proposed by Bellatrix and approved by a management committee comprised
of representatives of Bellatrix and CNOR in order to earn 33% of
Bellatrix's working interest before payout and automatically converting
to a 10.67% gross overriding royalty on Bellatrix's pre-joint venture
working interest after payout (being recovery of CNOR's capital
investment plus an 8% return on investment). Between Grafton and CNOR,
a total of $500 million has been committed to the development of
Bellatrix's lands.
|
|
|
|
|
|
|
|
|
|
DAEWOO AND DEVONIAN PARTNERSHIP - Bellatrix has a joint venture
arrangement (the "Daewoo and Devonian Partnership") with Canadian
subsidiaries of two Korean entities, Daewoo International Corporation
("Daewoo") and Devonian Natural Resources Private Equity Fund
("Devonian") in the Baptiste area of West-Central Alberta, whereby
Daewoo and Devonian own a combined 50% of Bellatrix's WI share of
producing assets, an operated compressor station and gathering system
and related land acreage.
|
|
|
|
|
|
|
|
|
|
TROIKA JOINT VENTURE - Bellatrix has a joint venture (the "Troika Joint
Venture") with TCA Energy Ltd. ("TCA") in the Ferrier Cardium area of
West-Central Alberta, whereby Troika will contribute 50% or $120
million towards a capital program for drilling of an expected 63 gross
wells and will receive a 35% WI until payout (being recovery of TCA's
capital investment plus a 15% internal rate of return) on the total
program, and thereafter reverting to 25% of Bellatrix's WI.
|
Additional information relating to the Company, including the
Bellatrix's Annual Information Form, is available on SEDAR at www.sedar.com.
FORWARD LOOKING STATEMENTS: Certain information contained herein and in
the accompanying report to shareholders may contain forward looking
statements including management's assessment of future plans,
operations and strategy, drilling plans and the timing thereof,
commodity price risk management strategies, 2014 capital expenditure
budget, the nature of expenditures and the method of financing thereof,
anticipated liquidity of the Company and various matters that may
impact such liquidity, expected 2014 production expenses, general and
administrative expenses, royalty rates and operating costs, expected
costs to satisfy drilling commitments and method of funding drilling
commitments, commodity prices and expected volatility thereof,
estimated amount and timing of incurring decommissioning liabilities,
estimated capital expenditures and wells to be drilled under joint
venture agreements, the ability to fund the 2014 capital expenditure
program utilizing various available sources of capital, expected 2014
production growth, average daily production and exit rate, plans to
continue commodity risk management strategies, timing of
redetermination of borrowing base, plans for additional facilities and
infrastructure and timing and effects thereof, expected timing of
expenditure of funds under the joint venture arrangement with CNOR,
expected 2014 funds flow from operations and funds flow from operations
per share, exit 2014 net debt and ratio of total net debt to annualized
estimated fourth quarter 2014 funds flow from operations, 2015 net
capital expenditure budget and estimated 2015 average production,
timing of commissioning of new facility and payout period, and impact
of infrastructure investments may constitute forward-looking statements
under applicable securities laws. Included herein are estimates of
Bellatrix's 2014 funds flow from operations and funds flow from
operations per share, exit 2014 net debt and ratio of total net debt to
annualized estimated fourth quarter 2014 funds flow from operations
based on the assumptions provided herein and other assumptions utilized
in arriving at Bellatrix's budget. To the extent such estimates
constitute a financial outlook, they were approved by management on
November 3, 2014 and are included herein to provide readers with an
understanding of the anticipated funds available to Bellatrix to fund
its operations and readers are cautioned that the information may not
be appropriate for other purposes. Forward-looking statements necessarily involve risks, including, without
limitation, risks associated with oil and gas exploration, development,
exploitation, production, marketing and transportation, loss of
markets, volatility of commodity prices, currency fluctuations,
imprecision of reserve estimates, environmental risks, competition from
other producers, inability to retain drilling rigs and other services,
incorrect assessment of the value of acquisitions, failure to realize
the anticipated benefits of acquisitions, delays resulting from or
inability to obtain required regulatory approvals and ability to access
sufficient capital from internal and external sources. Events or
circumstances may cause actual results to differ materially from those
predicted, as a result of the risk factors set out and other known and
unknown risks, uncertainties, and other factors, many of which are
beyond the control of Bellatrix. In addition, forward-looking
statements or information are based on a number of factors and
assumptions which have been used to develop such statements and
information but which may prove to be incorrect and which have been
used to develop such statements and information in order to provide
shareholders with a more complete perspective on Bellatrix's future
operations. Such information may prove to be incorrect and readers are
cautioned that the information may not be appropriate for other
purposes. Although the Company 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 the Company 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 impact of increasing
competition; the general stability of the economic and political
environment in which the Company operates; the timely receipt of any
required regulatory approvals; the ability of the Company to obtain
qualified staff, equipment and services in a timely and cost efficient
manner; drilling results; the ability of the operator of the projects
which the Company has an interest in to operate the field in a safe,
efficient and effective manner; the ability of the Company 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 of exploration; the timing and costs
of pipeline, storage and facility construction and expansion and the
ability of the Company to secure adequate product transportation;
future commodity prices; currency, exchange and interest rates; the
regulatory framework regarding royalties, taxes and environmental
matters in the jurisdictions in which the Company operates; and the
ability of the Company to successfully market its oil and natural gas
products. Readers are cautioned that the foregoing list is not
exhaustive of all factors and assumptions which have been used. As a
consequence, actual results may differ materially from those
anticipated in the forward-looking statements. Additional information
on these and other factors that could effect Bellatrix's operations and
financial results are included in reports on file with Canadian and US
securities regulatory authorities and may be accessed through the SEDAR
website (www.sedar.com), through the SEC website (www.sec.gov, and at Bellatrix's website www.bellatrixexploration.com). Furthermore, the forward-looking statements contained herein are
made as at the date hereof and Bellatrix does not undertake any
obligation to update publicly or to 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.
The reader is further cautioned that the preparation of financial
statements in accordance with GAAP requires management to make certain
judgments and estimates that affect the reported amounts of assets,
liabilities, revenues and expenses. Estimating reserves is also
critical to several accounting estimates and requires judgments and
decisions based upon available geological, geophysical, engineering and
economic data. These estimates may change, having either a negative or
positive effect on net earnings as further information becomes
available, and as the economic environment changes.
Overview and Description of the Business
Bellatrix Exploration Ltd. ("Bellatrix" or the "Company") is a western
Canadian based growth oriented oil and gas company engaged in the
exploration for, and the acquisition, development and production of oil
and natural gas reserves in the provinces of Alberta, British Columbia
and Saskatchewan.
Common shares of Bellatrix trade on the Toronto Stock Exchange ("TSX")
and, effective October 6, 2014, on the NYSE under the symbol "BXE".
Cardium and Mannville Consolidation Efforts
During the third quarter of 2014, Bellatrix completed a tuck-in
acquisition of working-interests in the Company's core Ferrier area in
West Central Alberta, extending the Company's Cardium resource play.
The acquired assets included low decline rate net production of
approximately 300 boe/d (24% oil and liquids and 76% natural gas). The
acquisition included 8 gross (7.0 net) sections of Cardium mineral
rights and 3 gross (1.2 net) sections of Mannville prospective lands.
The Company estimates the acquired acreage to contain 18 gross (16.1
net) low risk Cardium development locations, which are adjacent to
Bellatrix's core land base in the Ferrier area. Bellatrix acquired the
assets for a net purchase price of $13.9 million, which was funded
using the Company's existing credit facilities.
In addition, during the third quarter of 2014 Bellatrix was active in
recent Alberta land sales acquiring 2 gross (2.0 net) sections of
Mannville and Cardium mineral rights in the highly prospective Alder
Flats area in Central Alberta for $4.4 million. Bellatrix also
acquired additional working interests in multiple existing properties
for a total cost of $13.7 million after adjustments.
Subsequent to September 30, 2014, Bellatrix entered into a farmin
arrangement encompassing 12 gross (9.4 net) sections of Mannville
rights and 6 gross (3.5 net) sections of Cardium rights in the Ferrier
area of West Central Alberta. Under the arrangement, Bellatrix has
committed to drill a minimum of 6 Cardium wells and 6 Mannville wells.
By drilling these wells, Bellatrix will earn the farmor's entire
working interest in either the Cardium or Mannville for each section
drilled, but reserving a 15% gross overriding royalty payable on
Mannville wells and a 7.5% to 12% gross overriding royalty payable on
Cardium wells to the farmee. After drilling all commitment wells,
Bellatrix has the right to drill additional option wells to earn the
remaining sections of Cardium and Mannville rights on similar terms.
Additionally, subsequent to September 30, 2014, the Company acquired
tuck-in working interests in one of its key operational areas.
Grafton $250 Million Additional Commitment
On September 30, 2014, Bellatrix announced the formation of a new
multi-year joint venture arrangement with CNOR, a non-operated oil and
gas company managed by Grafton Asset Management Inc. pursuant to which
CNOR has committed $250 million in capital towards future accelerated
development of a portion of Bellatrix's extensive undeveloped land
holdings.
Under the terms of the agreement, CNOR will pay 50% of the drilling,
completion, equipping and tie-in capital expenditures associated with
development plans to be proposed by Bellatrix and approved by a
management committee comprised of representatives of Bellatrix and CNOR
in order to earn 33% of Bellatrix's working interest before payout and
automatically converting to a 10.67% gross overriding royalty on
Bellatrix's pre-joint venture working interest after payout (being
recovery of CNOR's capital investment plus an 8% return on investment).
The joint venture funding is available immediately; however, Bellatrix
expects the funds to be spent primarily from 2016 through 2018. Between
Grafton and CNOR, a total of $500 million has been committed to the
development of Bellatrix's lands.
Transfer of Listing from NYSE MKT to the New York Stock Exchange
On October 1, 2014, Bellatrix announced the transfer of the listing of
its common shares from NYSE MKT to the NYSE. Bellatrix's common shares
began trading on the NYSE on Monday, October 6, 2014, under its current
trading symbol "BXE". The Company's common shares also continue to be
listed for trading on the TSX, which will continue unaffected by the
transfer to the NYSE.
Third Quarter 2014 Financial and Operational Results
Sales Volumes
Sales volumes for the three months ended September 30, 2014 increased by
73% to an average of 37,838 boe/d compared to 21,852 boe/d in the same
period of 2013. Total crude oil, condensate and NGLs averaged
approximately 31% of sales volumes for the third quarter of 2014,
compared to 28% in the third quarter of 2013. Sales volumes for the
nine months ended September 30, 2014 averaged 36,420 boe/d, compared to
21,108 boe/d for the same period in 2013, representing a 73% increase.
The increases in total sales volumes experienced in the three and nine
month periods were primarily a result of a $270.2 million increase in
capital expenditures between the nine month period ending September 30,
2014 and the comparative period in 2013, Bellatrix's ongoing successful
drilling activity in the Cardium and Notikewin/Falher resource plays,
and additional sales volumes acquired through the acquisition of Angle
Energy Inc. ("Angle") in December, 2013. The increase in sales volumes
between the periods was also attributable in part to the Grafton Joint
Venture, the Daewoo and Devonian Partnership entered into by the
Company during the third quarter of 2013, and the Troika Joint Venture
entered into by the Company during the fourth quarter of 2013 as
Bellatrix was able to accelerate and expand its drilling activity
through these joint venture arrangements. These positive impacts to
Bellatrix's sales volumes realized in the nine months ended September
30, 2014 were offset partially by outages and delays due to scheduled
and unscheduled temporary plant turnarounds. As previously announced,
two third-party operated gas processing facilities in the
Ferrier/Willesden Green area were shut-in for unplanned additional
turnaround days, curtailing the Company's production. Capital
expenditures for the nine months ended September 30, 2014 were $458.0
million, compared to $187.8 million during the same nine month period
in 2013, reflective of the Company's increased drilling program and
infrastructure development in the first nine months of 2014 compared to
the same period in 2013.
Sales Volumes
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
|
2014
|
2013
|
2014
|
2013
|
Crude oil and condensate
|
(bbls/d)
|
5,566
|
3,449
|
6,403
|
3,739
|
NGLs (excluding condensate)
|
(bbls/d)
|
6,065
|
2,739
|
5,819
|
2,387
|
Total crude oil, condensate and NGLs
|
(bbls/d)
|
11,631
|
6,188
|
12,222
|
6,126
|
|
|
|
|
|
|
Natural gas
|
(mcf/d)
|
157,244
|
93,982
|
145,190
|
89,891
|
|
|
|
|
|
|
Total sales volumes (6:1 conversion)
|
(boe/d)
|
37,838
|
21,852
|
36,420
|
21,108
|
During the third quarter of 2014, Bellatrix drilled and/or participated
in 35 gross (17.5 net) wells, consisting of 13 gross (7.1 net) Cardium
oil wells, 13 gross (6.3 net) Spirit River Interval liquids-rich gas
wells, and 9 gross (4.1 net) Cardium gas wells. Bellatrix's drilling
activity in the third quarter of 2014 was weighted 37% towards oil
wells, and 63% towards gas wells. In the nine months ended September
30, 2014, Bellatrix posted a 100% success rate drilling and/or
participating in 98 gross (52.0 net) wells, resulting in 60 gross (34.4
net) Cardium light oil horizontal oil wells, 27 gross (12.4 net) Spirit
River Interval liquids-rich gas wells, and 11 gross (5.2 net) Cardium
gas wells. Bellatrix's drilling activity in the first nine months of
2014 was weighted 61% towards oil wells, and 39% towards gas wells.
By comparison, during the third quarter of 2013, Bellatrix drilled
and/or participated in 19 gross (8.6 net) wells, consisting of 10 gross
(5.0 net) Cardium light oil horizontal wells, and 9 gross (3.6 net)
Spirit River Interval liquids-rich gas wells. Bellatrix's drilling
activity in the third quarter of 2013 was weighted 53% towards oil
wells, and 47% towards gas wells. During the first nine months of 2013,
Bellatrix drilled and/or participated in 45 gross (30.7 net) wells,
which included 33 gross (25.0 net) Cardium light oil horizontal wells,
and 12 gross (5.7 net) Spirit River Interval liquids-rich gas
horizontal wells. Bellatrix's drilling activity in the first nine
months of 2013 was weighted 73% towards oil wells, and 27% towards gas
wells.
For the third quarter of 2014, crude oil, condensate and NGL sales
volumes increased by 88%, averaging 11,631 bbls/d, compared to 6,188
bbls/d in the comparative 2013 period. During the nine months ended
September 30, 2014, crude oil, condensate and NGL sales volumes
doubled, averaging 12,222 bbls/d, compared to 6,126 bbls/d in the first
nine months of 2013. The weighting towards crude oil, condensate and
NGLs for the three and nine months ended September 30, 2014 was 31% and
34%, compared to 28% and 29% in the same periods in 2013, respectively.
Sales of natural gas averaged 157.2 mmcf/d during the three months ended
September 30, 2014, compared to 94.0 mmcf/d in the same period in 2013,
an increase of 67%. Sales of natural gas increased by 62% during the
first nine months of 2014 to 145.2 mmcf/d, compared to 89.9 mmcf/d in
the first nine months of 2013.
A net capital budget of $530 million including tuck-in acquisitions
completed in the third quarter of 2014 has been set for fiscal 2014.
Based on the timing of proposed expenditures, downtime for anticipated
plant turnarounds and normal production declines, execution of the $530
million 2014 budget is anticipated to provide 2014 average daily
production of approximately 38,500 boe/d and an exit rate of
approximately 45,000 to 47,000 boe/d.
Commodity Prices
Average Commodity Prices
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
2014
|
2013
|
% Change
|
2014
|
2013
|
% Change
|
|
|
|
|
|
|
|
Exchange rate (US$/CDN$)
|
0.9185
|
0.9629
|
(5)
|
0.9138
|
0.9773
|
(6)
|
|
|
|
|
|
|
|
Crude oil:
|
|
|
|
|
|
|
|
WTI (US$/bbl)
|
97.25
|
105.81
|
(8)
|
99.62
|
98.20
|
1
|
|
Edmonton par - light oil ($/bbl)
|
97.23
|
105.17
|
(8)
|
100.97
|
95.57
|
6
|
Bellatrix's average prices ($/bbl)
|
|
|
|
|
|
|
|
|
Crude oil and condensate
|
90.39
|
101.78
|
(11)
|
97.70
|
94.92
|
3
|
|
|
NGLs (excluding condensate)
|
43.20
|
48.65
|
(11)
|
47.43
|
42.76
|
11
|
|
|
Total crude oil and NGLs
|
65.78
|
78.27
|
(16)
|
73.77
|
74.60
|
(1)
|
|
|
Total crude oil and NGLs (including risk management (1))
|
61.46
|
69.86
|
(12)
|
68.04
|
72.11
|
(6)
|
|
|
|
|
|
|
|
Natural gas:
|
|
|
|
|
|
|
|
NYMEX (US$/mmbtu)
|
3.95
|
3.56
|
11
|
4.41
|
3.69
|
20
|
|
AECO daily index (CDN$/mcf)
|
4.02
|
2.43
|
65
|
4.81
|
3.05
|
58
|
|
AECO monthly index (CDN$/mcf)
|
4.22
|
2.82
|
50
|
4.55
|
3.16
|
44
|
|
|
Bellatrix's average price ($/mcf)
|
4.44
|
2.68
|
66
|
5.08
|
3.34
|
52
|
|
|
Bellatrix's average price (including risk management (1)) ($/mcf)
|
4.30
|
2.90
|
48
|
4.51
|
3.62
|
25
|
(1) Per unit metrics including risk management include realized gains or
losses on commodity contracts and exclude unrealized gains or losses on
commodity contracts.
For crude oil and condensate, Bellatrix recorded an average price of
$90.39/bbl before commodity price risk management contracts during the
three months ended September 30, 2014, a decrease of 11% from the
average price of $101.78/bbl received in the third quarter of 2013. In
comparison, the Edmonton par price decreased by 8% and the average WTI
crude oil benchmark price decreased by 8% between the third quarters of
2014 and 2013. During the nine months ended September 30, 2014,
Bellatrix recorded an average price of $97.70/bbl before commodity
price risk management contracts for crude oil and condensate, 3% higher
than the average price of $94.92/bbl received in the comparative 2013
period. In comparison, the Edmonton par price increased by 6%, and the
average WTI crude oil benchmark price increased by 1% between the first
nine months of 2014 and 2013.
The average US$/CDN$ foreign exchange rate decreased by 6% to 0.9138 for
the nine months ended September 30, 2014 from an average rate of 0.9773
in the corresponding period in 2013.
Bellatrix's average realized price for NGLs (excluding condensate) was
$43.20/bbl during the three months ended September 30, 2014, a decrease
of 11% from the $48.65/bbl received in the third quarter of 2013. For
the nine months ended September 30, 2014, Bellatrix received an average
NGL price of $47.43/bbl, an 11% increase from the $42.76/bbl received
in the comparative 2013 period. The overall increase in NGL pricing
between the 2014 and 2013 nine-month periods is largely attributable to
changes in NGL market supply conditions between the periods.
Bellatrix's natural gas sales are priced with reference to the daily or
monthly AECO indices. Bellatrix's natural gas sold has a higher heat
content than the industry average, which results in slightly higher
prices per mcf than the daily AECO index. During the three months
ended September 30, 2014, the AECO daily reference price increased by
65% and the AECO monthly reference price increased by approximately 50%
compared to the third quarter of 2013. Bellatrix's natural gas average
sales price before commodity price risk management contracts for the
three months ended September 30, 2014 increased by 66% to $4.44/mcf
compared to $2.68/mcf in the comparative 2013 period. During the first
nine months of 2014, the AECO daily reference price increased by 58%
and the AECO monthly reference price increased by 44% compared to the
same period in 2013. Bellatrix's average natural gas sales price
before commodity price risk management contracts for the nine months
ended September 30, 2014 increased by 52% to $5.08/mcf compared to
$3.34/mcf in the first nine months of 2013. Bellatrix's natural gas
average prices after including commodity price risk management
contracts for the three and nine months ended September 30, 2014 were
$4.30/mcf and $4.51/mcf, compared to $2.90/mcf and $3.62/mcf in the
same periods in 2013, respectively.
Revenue
Revenue before other income, royalties and commodity price risk
management contracts increased by 99% to $134.6 million for the three
months ended September 30, 2014, compared to $67.7 million realized in
the third quarter of 2013. Revenue before other income, royalties, and
commodity price risk management contracts for the nine months ended
September 30, 2014 was $447.6 million, 117% higher than the $206.6
million realized in the first nine months of 2013. In the nine months
ended September 30, 2014, Bellatrix increased light oil, condensate,
natural gas, and NGL sales volumes due primarily to Bellatrix's ongoing
successful drilling activity, a 70% increase in wells drilled between
the 2013 and 2014 nine month periods, and additional sales volumes
realized from the acquisition of Angle in December of 2013. The higher
realized revenue before other income between the 2014 and 2013 nine
month periods was attributable to these increases to sales volumes for
all products in conjunction with higher realized prices for all
commodities experienced in the first nine months of 2014.
Crude oil and NGLs revenue before other income, royalties and commodity
price risk management contracts for the third quarter of 2014 increased
from the same period in 2013 by approximately 58%, resulting from 88%
higher sales volumes partially offset by reduced realized crude oil,
condensate, and NGL prices when compared to the third quarter of 2013.
Revenue before other income, royalties and commodity price risk
management contracts for crude oil and NGLs for the nine months ended
September 30, 2014 increased by 97% compared to the first nine months
of 2013, resulting from 100% higher sales volumes in conjunction with
increased realized crude oil, condensate, and NGL prices when compared
to the same period of 2013.
For the three and nine month periods ending September 30, 2014, total
crude oil, condensate and NGL revenues contributed 52% and 55% of total
revenue before other income, compared to 66% and 60% in the same
periods of 2013, respectively.
Natural gas revenue before other income, royalties and commodity price
risk management contracts increased by 177% in the three months ended
September 30, 2014 compared to the third quarter of 2013 as a result of
a 66% increase in realized gas prices before risk management in
conjunction with a 67% increase in sales volumes between the periods.
For the nine months ended September 30, 2014, natural gas revenue
before other income, royalties and commodity price risk management
contracts increased by 146% compared to the first nine months of 2013
as a result of a 52% increase in realized gas prices before risk
management, in conjunction with a 62% increase in sales volumes between
the periods.
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
2014
|
2013
|
2014
|
2013
|
Crude oil and condensate
|
46,286
|
32,300
|
170,774
|
96,890
|
NGLs (excluding condensate)
|
24,105
|
12,257
|
75,354
|
27,870
|
Crude oil and NGLs
|
70,391
|
44,557
|
246,128
|
124,760
|
Natural gas
|
64,237
|
23,160
|
201,429
|
81,842
|
Total revenue (before other income)
|
134,628
|
67,717
|
447,557
|
206,602
|
Other income (1)
|
2,783
|
612
|
5,750
|
1,834
|
Total revenue (before royalties and risk management)
|
137,411
|
68,329
|
453,307
|
208,436
|
(1) Other income primarily consists of processing and other third party
income.
Commodity Price Risk Management
The Company has a formal commodity price risk management policy which
permits management to use specified price risk management strategies
including fixed price contracts, collars and the purchase of floor
price options and other derivative financial instruments and physical
delivery sales contracts to reduce the impact of price volatility for a
maximum of eighteen months beyond the transaction date. The program is
designed to provide price protection on a portion of the Company's
future production in the event of adverse commodity price movement,
while retaining significant exposure to upside price movements. By
doing this, the Company seeks to provide a measure of stability to
funds flow from operations, as well as to ensure Bellatrix realizes
positive economic returns from its capital development and acquisition
activities. The Company plans to continue its commodity price risk
management strategies focusing on maintaining sufficient cash flow to
fund Bellatrix's capital expenditure program. Any remaining production
is realized at market prices.
A summary of the financial commodity price risk management volumes and
average prices by quarter outstanding as of November 3, 2014 is shown
in the following tables:
Natural gas
|
|
|
|
|
|
|
|
|
Average Volumes (GJ/d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2014
|
Fixed
|
|
|
|
|
|
|
|
110,000
|
|
|
|
|
|
|
|
|
|
Average Price ($/GJ AECO C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2014
|
Fixed price
|
|
|
|
|
|
|
|
3.70
|
|
|
|
|
|
|
|
|
|
Crude oil and liquids
|
|
|
|
|
|
|
|
|
Average Volumes (bbls/d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2014
|
Fixed (CDN$)
|
|
|
|
|
|
|
|
5,000
|
Fixed (US$)
|
|
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
Average Price ($/bbl WTI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2014
|
Fixed price (CDN$/bbl)
|
|
|
|
|
|
|
|
96.46
|
Fixed price (US$/bbl)
|
|
|
|
|
|
|
|
94.15
|
As at September 30, 2014, the fair value of Bellatrix's outstanding
commodity contracts was a net unrealized liability of $5.3 million as
reflected in the financial statements. The fair value, or
mark-to-market value, of these contracts is based on the estimated
amount that would have been received or paid to settle the contracts as
at September 30, 2014, and will differ from what will eventually be
realized. Changes in the fair value of the commodity contracts are
recognized in the Condensed Consolidated Statements of Comprehensive
Income within the financial statements.
The following is a summary of the gain (loss) on commodity contracts for
the three and nine months ended September 30, 2014 and 2013 as
reflected in the Condensed Consolidated Statements of Comprehensive
Income:
Commodity contracts
|
Three months ended September 30, 2014
|
($000s)
|
Crude Oil
|
Natural Gas
|
Total
|
Realized cash loss on contracts
|
(4,620)
|
(2,011)
|
(6,631)
|
Unrealized gain on contracts (4)
|
12,772
|
7,564
|
20,336
|
Total gain on commodity contracts
|
8,152
|
5,553
|
13,705
|
|
Commodity contracts
|
Three months ended September 30, 2013
|
($000s)
|
Crude Oil
|
Natural Gas
|
Total
|
Realized cash gain (loss) on contracts (3)
|
(4,783)
|
1,939
|
(2,844)
|
Unrealized loss on contracts (4)
|
(3,720)
|
(624)
|
(4,344)
|
Total gain (loss) on commodity contracts
|
(8,503)
|
1,315
|
(7,188)
|
|
Commodity contracts
|
Nine months ended September 30, 2014
|
($000s)
|
Crude Oil
|
Natural Gas
|
Total
|
Realized cash loss on contracts (1)
|
(19,111)
|
(22,519)
|
(41,630)
|
Unrealized gain on contracts (4)
|
9,660
|
1,996
|
11,656
|
Total loss on commodity contracts
|
(9,451)
|
(20,523)
|
(29,974)
|
|
Commodity contracts
|
Nine months ended September 30, 2013
|
($000s)
|
Crude Oil
|
Natural Gas
|
Total
|
Realized cash gain (loss) on contracts (2) (3)
|
(4,162)
|
7,035
|
2,873
|
Unrealized loss on contracts (4)
|
(2,202)
|
(8,449)
|
(10,651)
|
Total loss on commodity contracts
|
(6,364)
|
(1,414)
|
(7,778)
|
(1)
|
In January 2014, the Company settled a 1,500 bbl/d $105.00 US crude call
option for the term of February to December 31, 2014 for US $0.5
million.
|
(2)
|
In January 2013, the Company crystalized and realized $6.5 million in
cash proceeds by resetting the fixed prices on natural gas commodity
price risk management contracts for the period from April 1, 2013
through to October 31, 2013.
|
(3)
|
In September 2013, the Company incurred $0.6 million of costs for the
settlement of an oil call commodity price risk management contract for
the period from November 1, 2013 through to December 31, 2013.
|
(4)
|
Unrealized gain (loss) on commodity contracts represents non-cash
adjustments for changes in the fair value of these contracts during the
period.
|
Royalties
For the three months ended September 30, 2014, total royalties incurred
were $24.4 million, compared to $8.1 million incurred in the third
quarter of 2013. Overall royalties as a percentage of revenue (after
transportation costs) in the third quarter of 2014 were 19% compared
with 12% in the same period in 2013. For the nine months ended
September 30, 2014, total royalties incurred were $78.8 million
compared to $32.5 million incurred in the same period of 2013. Overall
royalties as a percentage of revenue (after transportation costs) in
the first nine months of 2014 were 18%, compared with 16% in the same
period in 2013.
|
Royalties by Commodity Type
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
Crude oil, condensate and NGLs
|
16,394
|
6,349
|
51,376
|
25,922
|
|
$/bbl
|
15.32
|
11.15
|
15.40
|
15.50
|
|
Average crude oil, condensate and NGLs royalty rate (%)
|
23
|
14
|
21
|
21
|
|
|
|
|
|
Natural Gas
|
7,978
|
1,767
|
27,398
|
6,540
|
|
$/mcf
|
0.55
|
0.20
|
0.69
|
0.27
|
|
Average natural gas royalty rate (%)
|
12
|
8
|
14
|
8
|
|
|
|
|
|
Total
|
24,372
|
8,116
|
78,774
|
32,462
|
Total $/boe
|
7.00
|
4.04
|
7.92
|
5.63
|
Average total royalty rate (%)
|
19
|
12
|
18
|
16
|
|
|
|
|
|
Royalties by Type
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
2014
|
2013
|
2014
|
2013
|
Crown royalties
|
7,746
|
5,127
|
25,550
|
10,836
|
Indian Oil and Gas Canada ("IOGC") royalties
|
5,495
|
(1,475)
|
15,754
|
6,652
|
Freehold & GORR
|
11,131
|
4,464
|
37,470
|
14,974
|
Total
|
24,372
|
8,116
|
78,774
|
32,462
|
The Company's light crude oil, condensate and NGLs, and natural gas
royalties are impacted by lower royalties on more recent wells in their
early years of production under the Alberta royalty incentive program.
This is offset by increased royalty rates on wells coming off initial
royalty incentive rates and wells drilled on Ferrier lands with higher
combined IOGC and GORR royalty rates.
Light crude oil, condensate and NGL royalties, and total royalties
recognized in the third quarter of 2013 were reduced by $3.7 million in
adjustments relating to prior period 2012 and 2013 estimates of
condensate and NGL royalties for Ferrier area wells paying IOGC
royalties with royalty incentive programs. These adjustments arose as
a result of clarification of the interpretation of the royalty
incentive rates in certain contracts.
EXPENSES
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
|
2014
|
2013
|
2014
|
2013
|
Production
|
30,820
|
18,054
|
82,248
|
50,495
|
Transportation
|
4,360
|
1,651
|
12,118
|
4,758
|
General and administrative
|
6,103
|
4,548
|
16,164
|
10,633
|
Interest and financing charges (1)
|
4,784
|
3,560
|
13,377
|
10,146
|
Share-based compensation
|
340
|
2,314
|
5,177
|
4,005
|
(1) Does not include financing charges in relation to the Company's
accretion of decommissioning liabilities.
Expenses per boe
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($ per boe)
|
|
2014
|
2013
|
2014
|
2013
|
Production
|
8.85
|
8.98
|
8.27
|
8.76
|
Transportation
|
1.25
|
0.81
|
1.22
|
0.82
|
General and administrative
|
1.75
|
2.26
|
1.63
|
1.85
|
Interest and financing charges
|
1.37
|
1.77
|
1.35
|
1.76
|
Share-based compensation
|
0.10
|
1.15
|
0.52
|
0.70
|
|
|
|
|
|
Production Expenses
For the three and nine months ended September 30, 2014, production
expenses totaled $30.8 million ($8.85/boe) and $82.2 million
($8.27/boe), compared to $18.1 million ($8.98/boe) and $50.5 million
($8.76/boe) in the same periods of 2013, respectively. In the three and
nine month periods ended September 30, 2014, production expenses
increased overall but decreased on a per boe basis when compared to the
same periods in 2013. The decrease in production expenses per boe
between the 2013 and 2014 periods was due to continued field
optimization projects and increased production in areas of Ferrier and
Harmattan with lower production expenses, as well as reduced natural
gas gathering fees due to lower rate contracts executed during 2014.
Bellatrix is targeting production expenses of approximately $111.7
million ($7.95/boe) in the 2014 year, which is a reduction from the
$8.74/boe production expenses incurred for the 2013 year. This is
based upon assumptions of estimated 2014 average production of
approximately 38,500 boe/d, continued field optimization work and
planned capital expenditures in producing areas which are anticipated
to lower production expenses.
Production Expenses by Commodity Type
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
Crude oil, condensate and NGLs
|
9,275
|
5,264
|
27,074
|
20,012
|
$/bbl
|
8.67
|
9.25
|
8.11
|
11.97
|
|
|
|
|
|
Natural gas
|
21,545
|
12,790
|
55,174
|
30,483
|
$/mcf
|
1.49
|
1.48
|
1.39
|
1.24
|
|
|
|
|
|
Total Production Expenses
|
30,820
|
18,054
|
82,248
|
50,495
|
Total $/boe
|
8.85
|
8.98
|
8.27
|
8.76
|
|
|
|
|
|
Total Production Expenses
|
30,820
|
18,054
|
82,248
|
50,495
|
Processing and other third party income (1)
|
(2,783)
|
(612)
|
(5,750)
|
(1,834)
|
Total after deducting processing and other third party income
|
28,037
|
17,442
|
76,498
|
48,661
|
Total $/boe
|
8.05
|
8.68
|
7.69
|
8.44
|
(1) Processing and other third party income is included within petroleum and
natural gas sales in the Condensed Consolidated Statements of
Comprehensive Income.
Transportation
Transportation expenses for the three and nine months ended September
30, 2014 were $4.4 million ($1.25/boe) and $12.1 million ($1.22/boe),
compared to $1.7 million ($0.81/boe) and $4.8 million ($0.82/boe) in
the same periods in 2013, respectively. The increase in transportation
costs per boe between the nine month periods of 2013 and 2014 was due
to increased fuel costs resulting from higher natural gas pricing
realized during the first nine months of 2014, as well as higher
hauling costs for crude oil and associated products produced from wells
which began producing during the first nine months of 2014.
Operating Netback
Operating Netback - Corporate (before risk management)
|
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($/boe)
|
|
2014
|
2013
|
2014
|
2013
|
Sales
|
38.67
|
33.68
|
45.01
|
35.85
|
Production
|
(8.85)
|
(8.98)
|
(8.27)
|
(8.76)
|
Transportation
|
(1.25)
|
(0.81)
|
(1.22)
|
(0.82)
|
Royalties
|
(7.00)
|
(4.04)
|
(7.92)
|
(5.63)
|
Operating netback
|
21.57
|
19.85
|
27.60
|
20.64
|
For the three months ended September 30, 2014, the corporate operating
netback (before commodity risk management contracts) increased by 9% to
$21.57/boe compared to $19.85/boe in the third quarter of 2013. The
higher netback was primarily the result of increased commodity prices
(natural gas prices increased by 155%) and lower production expenses,
partially offset by increased royalty and transportation expenses.
After including commodity risk management contracts, the corporate
operating netback for the three months ended September 30, 2014 was
$19.67/boe, compared to $18.43/boe in the third quarter of 2013. Per
unit metrics including risk management include realized gains or losses
on commodity contracts and exclude unrealized gains or losses on
commodity contracts.
For the nine months ended September 30, 2014, the corporate operating
netback (before commodity risk management contracts) was $27.60/boe
compared to $20.64/boe in the first nine months of 2013. The 34%
increase between the nine month periods was primarily the result of
higher commodity prices (natural gas prices increased by 65%) and lower
production expenses, partially offset by increased transportation and
royalty expenses. After including commodity risk management contracts,
the corporate operating netback for the first nine months of 2014 was
$23.41/boe, compared to $21.13/boe in the same period in 2013.
Operating Netback - Crude Oil, Condensate and NGLs (before risk
management)
|
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($/bbl)
|
|
2014
|
2013
|
2014
|
2013
|
Sales
|
65.78
|
78.27
|
73.77
|
74.60
|
Production
|
(8.67)
|
(9.25)
|
(8.11)
|
(11.97)
|
Transportation
|
(1.29)
|
(0.82)
|
(1.23)
|
(0.86)
|
Royalties
|
(15.32)
|
(11.15)
|
(15.40)
|
(15.50)
|
Operating netback
|
40.50
|
57.05
|
49.03
|
46.27
|
Operating netback for crude oil, condensate and NGLs averaged $40.50/bbl
for the three months ended September 30, 2014, a 29% decrease from
$57.05/bbl realized in the third quarter of 2013. The lower netback was
primarily attributable to lower commodity prices in conjunction with
higher transportation and royalty expenses, partially offset by reduced
production expenses. After including commodity price risk management
contracts, operating netback for crude oil, condensate, and NGLs for
the three months ended September 30, 2014 was $36.18/bbl, compared to
$48.65/bbl in the same period in 2013.
Operating netback for crude oil, condensate and NGLs increased by 6% to
$49.03/bbl for the nine months ended September 30, 2014 from $46.27/bbl
realized in the same period in 2013. The increased netback was
primarily attributable to reduced production and royalty expenses,
partially offset by lower commodity prices and higher transportation
expenses. After including commodity price risk management contracts,
operating netback for crude oil, condensate, and NGLs for the first
nine months of 2014 was $43.30/bbl, compared to $43.78/bbl in the same
period in 2013.
Operating Netback - Natural Gas (before risk management)
|
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($/mcf)
|
|
2014
|
2013
|
2014
|
2013
|
Sales
|
4.44
|
2.68
|
5.08
|
3.34
|
Production
|
(1.49)
|
(1.48)
|
(1.39)
|
(1.24)
|
Transportation
|
(0.21)
|
(0.14)
|
(0.20)
|
(0.13)
|
Royalties
|
(0.55)
|
(0.20)
|
(0.69)
|
(0.27)
|
Operating netback
|
2.19
|
0.86
|
2.80
|
1.70
|
For the third quarter of 2014, operating netback for natural gas
increased by 155% to $2.19/mcf from $0.86/mcf realized in the same
period in 2013. The increased netback between the periods reflected
higher natural gas prices, partially offset by increased
transportation, and royalty expenses. After including commodity risk
management contracts, operating netback for natural gas for the three
months ended September 30, 2014 was $2.05/mcf, compared to $1.08/mcf in
the same period in 2013.
For the nine months ended September 30, 2014, operating netback for
natural gas was $2.80/mcf, an increase of 65% from $1.70/mcf realized
in the first nine months of 2013. The increase reflected higher
natural gas prices, partially offset by increased production,
transportation, and royalty expenses. After including commodity risk
management contracts, operating netback for natural gas for the nine
months ended September 30, 2014 was $2.23/mcf, compared to $1.98/mcf in
the first nine months of 2013.
General and Administrative
General and administrative ("G&A") expenses (after capitalized G&A and
recoveries) for the three and nine months ended September 30, 2014 were
$6.1 million ($1.75/boe) and $16.2 million ($1.63/boe), compared to
$4.5 million ($2.26/boe) and $10.6 million ($1.85/boe) in the same
periods of 2013, respectively. The higher G&A expenses in the third
quarter of 2014 were primarily reflective of higher compensation costs
and related staffing costs as Bellatrix's headcount has increased by
69% between the periods, partially offset by higher recoveries and
capitalization. On a per boe basis, G&A expenses for the three months
ended September 30, 2014 decreased by 23% when compared to the same
period in 2013. Higher sales volumes realized in the three months ended
September 30, 2014 more than offset higher overall G&A expense
recognized in the 2014 period, which resulted in a lower G&A expense
per boe in third quarter of 2014 compared to the third quarter of 2013.
General and Administrative Expenses
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
Gross expenses
|
13,540
|
7,006
|
39,413
|
19,926
|
Capitalized
|
(1,524)
|
(1,415)
|
(6,910)
|
(3,874)
|
Recoveries
|
(5,913)
|
(1,043)
|
(16,339)
|
(5,419)
|
G&A expenses
|
6,103
|
4,548
|
16,164
|
10,663
|
G&A expenses, per unit ($/boe)
|
1.75
|
2.26
|
1.63
|
1.85
|
Interest and Financing Charges
For the three and nine months ended September 30, 2014, Bellatrix
recorded $4.8 million ($1.37/boe) and $13.4 million ($1.35/boe) of
interest and financing charges related to bank debt, compared to $3.6
million ($1.77/boe) and $10.1 million ($1.76/boe) in the comparative
periods in 2013, respectively, which included amounts relating to the
4.75% convertible debentures outstanding in the comparative period.
Bellatrix's convertible debentures were settled during September and
October of 2013. The overall increase in interest and financing charges
between the third quarters of 2014 and 2013 was primarily due to higher
interest charges as the Company carried a higher average debt balance
during the third quarter of 2014 compared to the 2013 period.
Bellatrix's total net debt at September 30, 2014 of $470.1 million
included $402.7 million of bank debt and the net balance being the
adjusted working capital deficiency.
|
|
|
|
|
Interest and Financing Charges (1)
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
Interest and financing charges
|
4,784
|
3,560
|
13,377
|
10,146
|
Interest and financing charges ($/boe)
|
1.37
|
1.77
|
1.35
|
1.76
|
(1) Does not include financing charges in relation to the Company's
accretion of decommissioning liabilities.
|
|
|
|
|
|
|
|
|
Debt to Funds Flow from Operations Ratio
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
|
|
|
|
|
Shareholders' equity
|
1,190,258
|
439,570
|
1,190,258
|
439,570
|
|
|
|
|
|
Long-term debt
|
402,655
|
139,295
|
402,655
|
139,295
|
Convertible debentures (liability component)
|
-
|
47,335
|
-
|
47,335
|
Adjusted working capital deficiency (2)
|
67,462
|
31,577
|
67,462
|
31,577
|
Total net debt (2) at period end
|
470,117
|
218,207
|
470,117
|
218,207
|
|
|
|
|
|
Debt to funds flow from operations ratio (annualized) (1) (3)
|
|
|
|
|
Funds flow from operations (1) (annualized)
|
241,364
|
120,008
|
278,661
|
138,813
|
Total net debt (2) at period end (5)
|
470,117
|
218,207
|
470,117
|
218,207
|
Total net debt to periods funds flow from operations ratio (annualized) (3) (5)
|
1.9x
|
1.8x
|
1.7x
|
1.6x
|
|
|
|
|
|
Debt to funds flow from operations ratio (trailing) (1) (4)
|
|
|
|
|
Funds flow from operations (trailing) (1) (4) (6)
|
253,190
|
133,975
|
253,190
|
133,975
|
Total net debt (2) to funds flow from operations ratio (1) (trailing) (4) (5) (6)
|
1.9x
|
1.6x
|
1.9x
|
1.6x
|
|
|
|
|
|
(1)
|
As detailed previously in this MD&A, funds flow from operations is a
term that does not have any standardized meaning under GAAP. Funds
flow from operations is calculated as cash flow from operating
activities, excluding decommissioning costs incurred, changes in
non-cash working capital incurred, and transaction costs. Refer to the
reconciliation of cash flow from operating activities to funds flow
from operations appearing elsewhere herein.
|
(2)
|
Net debt and total net debt are considered non-GAAP measures. Therefore
reference to the non-GAAP measures of net debt or total net debt may
not be comparable with the calculation of similar measures for other
entities. The Company's 2014 calculation of total net debt excludes
deferred lease inducements, long-term commodity contract liabilities,
decommissioning liabilities, the long-term finance lease obligation,
deferred lease inducements, and the deferred tax liability. Net debt
and total net debt include the adjusted working capital deficiency
(excess). The adjusted working capital deficiency (excess) is a
non-GAAP measure calculated as net working capital deficiency (excess)
excluding short-term commodity contract assets and liabilities, current
finance lease obligation, and deferred lease inducements. For the
comparative 2013 calculation, net debt also excludes the liability
component of convertible debentures which were then outstanding. A
reconciliation between total liabilities under GAAP and total net debt
and net debt as calculated by the Company is found in the MD&A.
|
(3)
|
For the three months ended September 30, 2014 and 2013, total net debt
and net debt to periods funds flow from operations ratio (annualized)
is calculated based upon third quarter funds flow from operations
annualized.
|
(4)
|
Trailing periods funds flow from operations ratio annualized is based
upon the twelve-month periods ended September 30, 2014 and September
30, 2013.
|
(5)
|
During part of the 2013 year, Bellatrix had outstanding $55.0 million
4.75% convertible unsecured subordinated debentures (the "convertible
debentures"). The convertible debentures were converted or redeemed
during September and October of 2013. At September 30, 2013, net debt
excluding convertible debentures was $170.9 million, net debt excluding
convertible debentures to funds flow from operations ratio (trailing)
was 1.3x, and net debt excluding convertible debentures to periods
funds flow from operations ratio (annualized) was 1.4x.
|
(6)
|
The calculations of funds flow from operations (trailing) and total net
debt to funds flow from operations ratio (trailing) for September 30,
2014 include Angle funds flow from operations for the twelve-month
period ending September 30, 2014.
|
Reconciliation of Total Liabilities to Total Net Debt and Net Debt
|
|
|
|
|
|
|
As at September 30,
|
($000s)
|
|
|
2014
|
2013
|
Total liabilities per financial statements
|
|
|
806,300
|
350,257
|
|
Current liabilities (included within working capital calculation below)
|
|
|
(248,903)
|
(90,125)
|
|
Commodity contract liability - long term
|
|
|
-
|
(1,813)
|
|
Decommissioning liabilities
|
|
|
(78,978)
|
(43,784)
|
|
Finance lease obligation
|
|
|
(10,468)
|
(12,022)
|
|
Deferred lease inducements
|
|
|
(2,752)
|
-
|
|
Deferred taxes
|
|
|
(62,544)
|
(15,883)
|
|
|
|
|
|
Adjusted working capital
|
|
|
|
|
|
Current assets
|
|
|
(174,277)
|
(48,408)
|
|
Current liabilities
|
|
|
248,903
|
90,125
|
|
Current portion of finance lease
|
|
|
(1,554)
|
(1,476)
|
|
Current portion of deferred lease inducements
|
|
|
(333)
|
-
|
|
Current portion of commodity contract liability
|
|
|
(5,277)
|
(8,664)
|
|
|
|
67,462
|
31,577
|
Total net debt
|
|
|
470,117
|
218,207
|
|
Convertible debentures
|
|
|
-
|
(47,335)
|
Net debt
|
|
|
470,117
|
170,872
|
Share-Based Compensation
For the three months ended September 30, 2014, non-cash share-based
compensation expense was $0.3 million compared to $2.3 million in the
same period in 2013. The decrease in non-cash share-based compensation
expense was primarily a result of a recovery of $1.4 million for
Deferred Share Units ("DSUs") (2013: $1.7 million expense), higher
capitalized share-based compensation of $1.0 million (2013: $0.4
million), and a lower expense of $0.2 million (2013: $0.3 million) for
Restricted Awards ("RAs"), partially offset by a higher expense for the
Company's outstanding share options of $2.3 million (2013: $0.6
million), and a higher expense of $0.2 million (2013: $0.1 million) for
Performance Awards ("PAs").
Non-cash share-based compensation expense for the nine months ended
September 30, 2014 was $5.2 million compared to $4.0 million in the
first nine months of 2013. The increase in non-cash share-based
compensation expense was primarily a result of a higher expense for the
Company's outstanding share options of $5.1 million (2013: $2.2
million), a higher expense of $1.7 million (2013: $0.3 million) for
RAs, and a higher of $1.0 million (2013: $0.1 million) for PAs. The
increase was partially offset by a lower expense of $0.5 million (2013:
$2.5 million) for DSUs and higher capitalized share-based compensation
of $3.1 million (2013: $1.1 million).
Depletion and Depreciation
Depletion and depreciation expense for the three and nine month periods
ended September 30, 2014 was $43.1 million ($12.39/boe) and $120.5
million ($12.12/boe), compared to $20.6 million ($10.23/boe) and $58.5
million ($10.16/boe) recognized in the same periods in 2013,
respectively. For both the three and nine month periods, the increase
in depletion and depreciation expense between the periods, on a per boe
basis, was primarily a result of a higher cost base and increased
future development costs, partially offset by an increase in the
reserve base used for the depletion calculation.
For the three months ended September 30, 2014, Bellatrix has included a
total of $1.1 billion (2013: $462.6 million) for future development
costs in the depletion calculation and excluded from the depletion
calculation a total of $77.5 million (2013: $41.8 million) for
estimated salvage. Facilities under construction associated capital of
$45.1 million was excluded from the depletable base for the depletion
calculation for the three months ended September 30, 2014.
Depletion and Depreciation
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except where noted)
|
2014
|
2013
|
2014
|
2013
|
Depletion and Depreciation
|
43,144
|
20,564
|
120,533
|
58,531
|
Per unit ($/boe)
|
12.39
|
10.23
|
12.12
|
10.16
|
Impairment of Assets
As at September 30, 2014, Bellatrix determined there were no impairment
indicators requiring an impairment test to be performed.
Income Taxes
Deferred income taxes arise from differences between the accounting and
tax basis of the Company's assets and liabilities. For the three and
nine month periods ended September 30, 2014, the Company recognized a
deferred income tax expense of $15.5 million and $37.5 million,
compared to $9.8 million and $16.9 million in the same periods in 2013,
respectively. The increase in deferred income tax expense for the
first nine months of 2014 compared to the same period in 2013 was
primarily attributable to the increase in net profit after adjusting
for non-deductible tax items realized during the period.
At September 30, 2014, the Company had a total deferred tax liability
balance of $62.5 million.
At September 30, 2014, Bellatrix had approximately $1.5 billion in tax
pools available for deduction against future income as follows:
|
|
|
($000s)
|
Rate %
|
September 30,
2014
|
September 30,
2013
|
Intangible resource pools:
|
|
|
|
Canadian exploration expenses
|
100
|
101,000
|
39,400
|
Canadian development expenses
|
30
|
761,800
|
441,900
|
Canadian oil and gas property expenses
|
10
|
99,700
|
6,900
|
Foreign resource expenses
|
10
|
800
|
700
|
Attributed Canadian Royalty Income
|
(Alberta) 100
|
-
|
16,100
|
Alberta non-capital losses greater than Federal non-capital losses
|
(Alberta) 100
|
16,100
|
-
|
Undepreciated capital cost (1)
|
6 - 55
|
322,200
|
98,100
|
Non-capital losses (expire through 2030)
|
100
|
157,100
|
10,000
|
Financing costs
|
20 S.L.
|
14,100
|
2,000
|
|
|
1,472,800
|
615,100
|
(1) Approximately $290.1 million of undepreciated capital cost pools are
class 41, which is claimed at a 25% rate.
Cash Flow from Operating Activities, Funds Flow from Operations and Net
Profit
As detailed previously in this MD&A, funds flow from operations is a
term that does not have any standardized meaning under GAAP.
Bellatrix's method of calculating funds flow from operations may differ
from that of other companies, and accordingly, may not be comparable to
measures used by other companies. Funds flow from operations is
calculated as cash flow from operating activities before
decommissioning costs incurred, changes in non-cash working capital
incurred, and transaction costs.
Reconciliation of Cash Flow from Operating Activities and Funds Flow
from Operations
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
2014
|
2013
|
2014
|
2013
|
Cash flow from operating activities
|
60,006
|
25,295
|
204,369
|
90,433
|
Decommissioning costs incurred
|
880
|
287
|
1,016
|
834
|
Change in non-cash working capital
|
(545)
|
4,420
|
3,611
|
12,843
|
Funds flow from operations
|
60,341
|
30,002
|
208,996
|
104,110
|
Bellatrix's cash flow from operating activities for the three months
ended September 30, 2014 increased by 137% to $60.0 million ($0.31 per
basic share and $0.31 per diluted share) from $25.3 million ($0.23 per
basic share and $0.22 per diluted share) generated in the third quarter
of 2013. Bellatrix generated funds flow from operations of $60.3
million ($0.32 per basic share and $0.31 per diluted share) in the
third quarter of 2014, an increase of 101% from $30.0 million ($0.28
per basic share and $0.25 per diluted share) generated in the
comparative 2013 period. The increase in funds flow from operations
between the 2014 and 2013 third quarters was principally due to an
increase of 73% in production volumes and higher realized natural gas
prices, partially offset by reduced realized crude oil, condensate, and
NGL prices, a higher net realized loss on commodity contracts in the
2014 period, and increased general and administrative, production,
transportation, royalty, and finance expenses.
Bellatrix's cash flow from operating activities for the nine months
ended September 30, 2014 of $204.4 million ($1.13 per basic share and
$1.12 per diluted share) increased by 126% from $90.4 million ($0.84
per basic share and $0.77 per diluted share) generated in the same
period in 2013. Bellatrix generated funds flow from operations of
$209.0 million ($1.16 per basic share and $1.14 per diluted share) in
the first nine months of 2014, an increase of 101% from $104.1 million
($0.96 per basic share and $0.89 per diluted share) generated in the
first nine months of 2013. The increase in funds flow from operations
between the 2014 and 2013 periods was principally due to an increase of
73% in production volumes and higher realized prices for all
commodities, partially offset by a net realized loss on commodity
contracts compared to a net realized gain in the 2013 period, as well
as higher general and administrative, production, transportation,
royalty, and finance expenses.
Bellatrix maintains a commodity price risk management program to provide
a measure of stability to funds flow from operations. Unrealized
mark-to-market gains or losses are non-cash adjustments to the fair
market value of the contract over its entire term and are included in
the calculation of net profit.
For the three months ended September 30, 2014, Bellatrix recognized a
net profit of $44.9 million ($0.23 per basic share and $0.23 per
diluted share), compared to a net profit of $29.5 million ($0.27 per
basic share and $0.25 per diluted share) in the third quarter of 2013.
The higher net profit recorded in the third quarter of 2014 compared to
the 2013 third quarter was primarily the result of increased funds from
operating activities as noted above, an unrealized gain on commodity
contracts in the 2014 third quarter compared to an unrealized loss in
the comparative 2013 period, lower stock-based compensation expense,
and a gain on property acquisition recognized in the third quarter of
2014. These positive impacts to net profit were partially offset by
increased depletion and depreciation, and a lower gain on property
dispositions recognized in the third quarter of 2014 compared to the
same period in 2013.
For the nine months ended September 30, 2014, Bellatrix recognized a net
profit of $108.3 million ($0.60 per basic share and $0.59 per diluted
share), compared to a net profit of $49.5 million ($0.46 per basic
share and $0.43 per diluted share) in the same period in 2013. The
higher net profit recorded in the first nine months of 2014 compared to
the same period in 2013 was primarily the result of increased funds
from operating activities as noted above, a higher gain on property
dispositions and acquisitions, and an unrealized gain on commodity
contracts in the first nine months of 2014 compared to an unrealized
loss in the comparative 2013 period. These positive impacts to net
profit were partially offset by increased depletion and depreciation,
stock-based compensation, and deferred tax expenses in the first nine
months of 2014 compared to the same period of 2013.
Cash Flow from Operating Activities, Funds Flow from Operations and Net
Profit
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s, except per share amounts)
|
2014
|
2013
|
2014
|
2013
|
Cash flow from operating activities
|
60,006
|
25,295
|
204,369
|
90,433
|
Basic ($/share)
|
0.31
|
0.23
|
1.13
|
0.84
|
Diluted ($/share)
|
0.31
|
0.22
|
1.12
|
0.77
|
Funds flow from operations
|
60,341
|
30,002
|
208,996
|
104,110
|
Basic ($/share)
|
0.32
|
0.28
|
1.16
|
0.96
|
Diluted ($/share)
|
0.31
|
0.25
|
1.14
|
0.89
|
Net profit
|
44,874
|
29,453
|
108,293
|
49,480
|
Basic ($/share)
|
0.23
|
0.27
|
0.60
|
0.46
|
Diluted ($/share)
|
0.23
|
0.25
|
0.59
|
0.43
|
Capital Expenditures
Bellatrix invested $167.8 million and $458.0 million in capital
expenditures during the three and nine months ended September 30, 2014,
compared to $49.5 million and $187.8 million in the three and nine
months ended September 30, 2013, respectively.
Capital Expenditures
|
|
|
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
|
|
2014
|
2013
|
2014
|
2013
|
Lease acquisitions and retention
|
|
|
7,077
|
1,124
|
13,815
|
7,965
|
Geological and geophysical
|
|
|
28
|
35
|
1,704
|
93
|
Drilling and completion costs
|
|
|
75,796
|
30,233
|
227,335
|
130,157
|
Facilities and equipment
|
|
|
55,644
|
10,754
|
179,740
|
41,563
|
|
Capital - exploration and development (1)
|
|
|
138,545
|
42,146
|
422,594
|
179,778
|
Capital - corporate assets (2)
|
|
|
1,656
|
4,306
|
7,817
|
4,988
|
Property acquisitions
|
|
|
27,589
|
3,000
|
27,571
|
3,000
|
|
Total capital expenditures - cash
|
|
|
167,790
|
49,452
|
457,982
|
187,766
|
Property dispositions - cash
|
|
|
-
|
(54,242)
|
(8,374)
|
(54,242)
|
|
Total net capital expenditures - cash
|
|
|
167,790
|
(4,790)
|
449,608
|
133,542
|
Other - non-cash (3)
|
|
|
3,642
|
845
|
12,233
|
324
|
Total capital expenditures - net
|
|
|
171,432
|
(3,945)
|
461,841
|
133,848
|
(1)
|
Excludes capitalized costs related to decommissioning liabilities
expenditures incurred during the period.
|
(2)
|
Capital - corporate assets includes office leasehold improvements,
furniture, fixtures and equipment before recoveries realized from
landlord lease inducements.
|
(3)
|
Other includes non-cash adjustments for the current period's
decommissioning liabilities and share based compensation.
|
During the third quarter of 2014, Bellatrix drilled and/or participated
in 35 gross (17.5 net) wells, consisting of 13 gross (7.1 net) Cardium
oil wells, 13 gross (6.3 net) Spirit River Interval liquids-rich gas
wells, and 9 gross (4.1 net) Cardium gas wells. In the nine months
ended September 30, 2014, Bellatrix posted a 100% success rate drilling
and/or participating in 98 gross (52.0 net) wells, resulting in 60
gross (34.4 net) Cardium light oil horizontal oil wells, 27 gross (12.4
net) Spirit River Interval liquids-rich gas wells, and 11 gross (5.2
net) Cardium gas wells.
By comparison, during the third quarter of 2013, Bellatrix drilled
and/or participated in 19 gross (8.6 net) wells, consisting of 10 gross
(5.0 net) Cardium light oil horizontal wells, and 9 gross (3.6 net)
Spirit River Interval liquids-rich gas wells. During the first nine
months of 2013, Bellatrix drilled and/or participated in 45 gross (30.7
net) wells, which included 33 gross (25.0 net) Cardium light oil
horizontal wells, and 12 gross (5.7 net) Spirit River Interval
liquids-rich gas horizontal wells.
On September 30, 2014, Bellatrix closed an acquisition of production and
working interest in certain facilities, as well as undeveloped land in
the Ferrier area of Alberta for a cash purchase price of $13.9 million
after adjustments. In accordance with IFRS, a property acquisition is
accounted for as a business combination when certain criteria are met,
such as the acquisition of inputs and processes to convert those inputs
into beneficial outputs. Bellatrix assessed the property acquisition
and determined that it constitutes a business combination under IFRS.
In a business combination, acquired assets and liabilities are
recognized by the acquirer at their fair market value at the time of
purchase. Any variance between the determined fair value of the assets
and liabilities and the purchase price is recognized as either a gain
or loss in the statement of comprehensive income in the period of
acquisition.
The estimated fair value of the property, plant and equipment acquired
was determined using internal estimates. The decommissioning
liabilities assumed were determined using the timing and estimated
costs associated with the abandonment, restoration and reclamation of
the wells and facilities acquired. The fair value of identifiable
assets acquired and liabilities assumed is final. A summary of the
acquired property is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($000s)
|
Estimated fair value of acquisition:
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties
|
|
|
|
|
|
|
$
|
26,997
|
|
Exploration and evaluation assets
|
|
|
|
|
|
|
|
126
|
|
Decommissioning liabilities
|
|
|
|
|
|
|
|
(1,444)
|
|
|
|
|
|
|
|
|
25,679
|
Cash consideration
|
|
|
|
|
|
|
|
13,909
|
Gain on property acquisition
|
|
|
|
|
|
|
$
|
11,770
|
Included in the Company's deferred tax expense for the year was a $2.9
million expense relating to the gain recognized on the property
acquisition.
In addition to the $13.9 million property acquisition, Bellatrix
completed a tuck-in acquisition in the Ferrier area as previously
announced on October 15, 2014, as well as a minor acquisition of
additional working interests in existing properties for a combined
total cost of $13.7 million after adjustments. These acquisitions did
not constitute business combinations under IFRS, and as a result no
gain or loss was recognized in relation to them.
In the three and nine months ended September 30, 2014, a total net gain
on dispositions of $11.9 million and $40.4 million, respectively, were
recognized relating to gains on wells drilled under the Grafton Joint
Venture and the Troika Joint Venture which were completed and tied-in
during the three and nine month periods ended September 30, 2014. A
gain on disposition for each well is recognized to account for the
disposal of the pre-payout working interest earned by the joint venture
partner on the well, which results from the difference between the
percentage of capital costs contributed for the development of the well
by joint venture partner and the pre-payout working interest allocated
to the joint venture partner by the Company.
Bellatrix's $168.0 million capital program for the three months ended
September 30, 2014 was financed from a combination of funds flow from
operations, bank debt, and net proceeds of $165.5 million from the June
5, 2014 common share bought-deal financing.
Based on the current economic conditions and Bellatrix's operating
forecast for 2014, the Company budgets a revised net capital program of
$530 million including tuck-in acquisitions completed in the third
quarter of 2014 funded from the Company's cash flows and to the extent
necessary, bank indebtedness. The 2014 capital budget is expected to
be directed primarily towards horizontal drilling and completions
activities in the Cardium and Mannville formations.
Decommissioning Liabilities
At September 30, 2014, Bellatrix has recorded decommissioning
liabilities of $79.0 million, compared to $67.1 million at December 31,
2013, for future abandonment and reclamation of the Company's
properties. During the nine months ended September 30, 2014,
decommissioning liabilities increased by a net $11.9 million as a
result of $3.9 million incurred in relation to development activities,
$1.5 million related to corporate asset acquisitions, $5.3 million
resulting from changes in estimates, and $1.3 million as a result of
charges for the unwinding of the discount rates used for assessing
liability fair values, partially offset by a $0.1 million decrease
related to working interest dispositions during the period. The $5.3
million increase as a result of changes in estimates was primarily due
to discount rate variations between September 30, 2014 and December 31,
2013.
Liquidity and Capital Resources
As an oil and gas business, Bellatrix has a declining asset base and
therefore relies on ongoing development and acquisitions to replace
production and add additional reserves. Future oil and natural gas
production and reserves are highly dependent upon the success of
exploiting the Company's existing asset base and in acquiring
additional reserves. To the extent Bellatrix is successful or
unsuccessful in these activities, cash flow could be increased or
decreased.
Bellatrix is focused on growing oil and natural gas production from its
diversified portfolio of existing and emerging resource plays in
Western Canada. Bellatrix remains highly focused on key business
objectives of maintaining financial strength and optimizing capital
investments - which it seeks to attain through a disciplined approach
to capital spending, a flexible investment program and financial
stewardship. Natural gas prices are primarily driven by North American
supply and demand, with weather being the key factor in the short
term. Bellatrix believes that natural gas represents an abundant,
secure, long-term supply of energy to meet North American needs.
Bellatrix's results are affected by external market and risk factors,
such as fluctuations in the prices of crude oil and natural gas,
movements in foreign currency exchange rates and inflationary pressures
on service costs. Recent market conditions have resulted in Bellatrix
experiencing recent upward trends in natural gas, and downward trends
in light oil and condensate, and NGL pricing.
Liquidity risk is the risk that Bellatrix will not be able to meet its
financial obligations as they become due. Bellatrix actively manages
its liquidity through daily and longer-term cash, debt and equity
management strategies. Such strategies encompass, among other factors:
having adequate sources of financing available through its bank credit
facilities, estimating future cash generated from operations based on
reasonable production and pricing assumptions, analysis of economic
risk management opportunities, and maintaining sufficient cash flows
for compliance with operating debt covenants. Bellatrix is fully
compliant with all of its financing debt covenants.
Bellatrix generally relies upon its operating cash flows and its credit
facilities to fund capital requirements and provide liquidity. Future
liquidity depends primarily on cash flow generated from operations,
existing credit facilities and the ability to access debt and equity
markets. From time to time, the Company accesses capital markets to
meet its additional financing needs and to maintain flexibility in
funding its capital programs. There can be no assurance that future
debt or equity financing, or cash generated by operations will be
available or sufficient to meet these requirements or for other
corporate purposes or, if debt or equity financing is available, that
it will be on terms acceptable to Bellatrix.
Credit risk is the risk of financial loss to Bellatrix if a customer or
counterparty to a financial instrument fails to meet its contractual
obligations, and arises principally from Bellatrix's trade receivables
from joint venture partners, petroleum and natural gas marketers, and
financial derivative counterparties.
A substantial portion of Bellatrix's accounts receivable are with
customers and joint interest partners in the petroleum and natural gas
industry and are subject to normal industry credit risks. Bellatrix
currently sells substantially all of its production to nine primary
purchasers under standard industry sale and payment terms. The most
significant 60 day exposure to a single counterparty is approximately
$17.7 million. Purchasers of Bellatrix's natural gas, crude oil and
natural gas liquids are subject to a periodic internal credit review to
minimize the risk of non-payment. Bellatrix has continued to closely
monitor and reassess the creditworthiness of its counterparties,
including financial institutions. This has resulted in Bellatrix
reducing or mitigating its exposures to certain counterparties where it
is deemed warranted and permitted under contractual terms.
Bellatrix may be exposed to third party credit risk through its
contractual arrangements with its current or future partners and joint
venture partners, marketers of its petroleum and natural gas
production, derivative counterparties and other parties. In the event
such entities fail to meet their contractual obligations to Bellatrix,
such failures may have a material adverse effect on the Company's
business, financial condition, results of operations and prospects. In
addition, poor credit conditions in the industry and of joint venture
partners may impact a joint venture partner's willingness to
participate in Bellatrix's ongoing capital program, potentially
delaying the program and the results of such program until Bellatrix
finds a suitable alternative partner.
In May 2014, Bellatrix filed the $750 million Shelf Prospectus with the
securities regulatory authorities in each of the provinces of Canada
(other than Quebec) and a Registration Statement filed with the United
States Securities and Exchange Commission. The $750 million Shelf
Prospectus allows Bellatrix to offer and issue common shares,
subscription receipts, warrants and units (comprising any combination
of the foregoing securities), by way of one or more prospectus
supplements at any time during the 25-month period that the $750
million Shelf Prospectus remains in place.
Pursuant to a prospectus supplement to the $750 million Shelf
Prospectus, on June 5, 2014, Bellatrix closed a bought deal offering of
18,170,000 common shares of the Company at a price of $9.50 per common
share for aggregate gross proceeds of $172.6 million through a
syndicate of underwriters. Net proceeds of $165.5 million received
from the offering were utilized to temporarily reduce outstanding
indebtedness under the Company's credit facilities, thereby freeing up
borrowing capacity that may be redrawn, from time to time, to fund the
Company's ongoing capital expenditure program and for general corporate
purposes.
As at September 30, 2014, there was $577.4 million available on the $750
million Shelf Prospectus.
Total net debt levels of $470.1 million at September 30, 2014 increased
by $74.6 million from $395.5 million at December 31, 2013. The increase
to net debt was primarily due to capital expenditures for the nine
months ended September 30, 2014 made as the Company executed $458.0
million of its $530 million 2014 capital program. Total net debt levels
at September 30, 2014 include the net balance of an adjusted working
capital deficiency of $67.5 million, which incorporated $87.1 million
in advances from joint venture partners, the majority of which
represents drilling obligations predominantly under the Company's joint
venture obligations with TCA and Grafton, and under the Daewoo and
Devonian Partnership. Total net debt excludes unrealized commodity
contract assets and liabilities, deferred taxes, finance lease
obligations, deferred lease inducements and decommissioning
liabilities.
Funds flow from operations represents 46% of the funding requirements
for Bellatrix's capital expenditures for the nine months ended
September 30, 2014.
As of September 30, 2014, the Company's credit facilities are available
on an extendible revolving term basis and consist of a $75 million
operating facility provided by a Canadian bank and a $550 million
syndicated facility provided by nine financial institutions, subject to
a borrowing base test.
Amounts borrowed under the credit facilities will bear interest at a
floating rate based on the applicable Canadian prime rate, U.S. base
rate, CDOR rate or LIBOR margin rate, plus between 0.8% to 3.75%,
depending on the type of borrowing and the Company's senior debt to
EBITDA ratio. A standby fee is charged of between 0.405% and 0.84375%
on the undrawn portion of the credit facilities, depending on the
Company's senior debt to EBITDA ratio. The credit facilities are
secured by a $1 billion debenture containing a first ranking charge and
security interest. Bellatrix has provided a negative pledge and
undertaking to provide fixed charges over its properties in certain
circumstances.
The revolving period for the revolving term credit facility will end on
May 30, 2017, unless extended for a further period of up to 3 years.
Should the facility not be extended, the outstanding balance is due
upon maturity. The borrowing base will be subject to re-determination
on May 31 and November 30 in each year prior to maturity, with the next
semi-annual redetermination occurring on November 30, 2014.
The Company's credit facilities contain market standard terms and
conditions, and include, for instance, restrictions on asset
dispositions and hedging. Generally speaking, dispositions of
properties to which the Company is given lending value in the
determination of the borrowing base are not permitted unless the NPV
10% value attributed to all properties sold in a fiscal year does not
exceed 5% of the borrowing base in effect at the time of such
disposition, or unless there would be no borrowing base shortfall as a
result of such properties being sold. Hedging transactions must not be
done for speculative purposes, and the term of any hedging contract
cannot exceed 3 years for commodity swaps, interest rate or exchange
rate swaps. The aggregate amount hedged under all oil and gas
commodity swaps cannot exceed 70% of the Company's average daily sales
volume for the first year of a rolling 3 year period, 60% for the
second year of such period or 50% for the third year of such period,
with the average daily sales volume being based on our production for
the previous fiscal quarter. The aggregate amount hedged under all
interest rate swaps cannot exceed 60% of the amount of the commitment
under the credit facilities, and the aggregate amount hedged under all
exchange rate swaps cannot exceed 60% of Bellatrix's US dollar revenue
over the previous 3 months.
Bellatrix's credit facilities are subject to a number of covenants, all
of which were met as at September 30, 2014. Bellatrix calculates its
covenants quarterly. The calculation for each financial covenant is
based on specific definitions, are not in accordance with IFRS and
cannot be readily replicated by referring to Bellatrix's Condensed
Consolidated Financial Statements. As at September 30, 2014, the major
financial covenants are:
|
|
|
|
|
|
|
|
|
Position at September 30, 2014
|
Total debt must not exceed 3.5 times EBITDA for the last four fiscal
quarters
|
|
|
|
|
|
|
|
1.78x
|
Senior debt must not exceed 3.0 times EBITDA for the last four fiscal
quarters
|
|
|
|
|
|
|
|
1.78x
|
EBITDA must not be less than 3.5 times interest expense for the last
four fiscal quarters
|
|
|
|
|
|
|
|
12.07x
|
In the event of a material acquisition, total debt to trailing EBITDA
and senior debt to trailing EBITDA covenants are relaxed for two fiscal
quarters after the close of the acquisition, and must not exceed 4.0
and 3.5 times EBITDA, respectively. Failing a financial covenant may
result in cancellation of the credit facilities and/or all or any part
of the outstanding loans with all accrued and unpaid interest to be
immediately due and payable. Including $0.6 million of outstanding
letters of credit that reduce the amount otherwise available to be
drawn on the syndicated facility, as at September 30, 2014,
approximately $221.8 million or 35% of unused and available bank credit
under its credit facilities was available to fund Bellatrix's ongoing
capital spending and operational requirements.
Bellatrix currently has commitments associated with its credit
facilities outlined above and the commitments outlined under the
"Commitments" section. Bellatrix continually monitors its capital
spending program in light of the recent volatility with respect to
commodity prices and Canadian dollar exchange rates with the aim of
ensuring the Company will be able to meet future anticipated
obligations incurred from normal ongoing operations with funds flow
from operations and draws on Bellatrix's credit facility, as
necessary. Bellatrix has the ability to fund its 2014 capital program
of $530 million by utilizing cash flow and to the extent necessary,
bank indebtedness.
As at October 31, 2014, Bellatrix had outstanding a total of 11,043,836
options exercisable at an average exercise price of $6.40 per share and
191,537,243 common shares.
Commitments
As at September 30, 2014, Bellatrix committed to drill 3 gross (2.0 net)
wells pursuant to farm-in agreements. Bellatrix expects to satisfy
these drilling commitments at an estimated net cost of approximately
$8.0 million.
In addition, Bellatrix entered into two joint operating agreements
during the 2011 year and an additional joint operation agreement during
2012. The agreements include a minimum commitment for the Company to
drill a specified number of wells each year over the term of the
individual agreements. The details of these agreements are provided in
the table below:
|
|
|
|
|
|
|
|
|
|
|
|
Joint Operating Agreement
|
|
|
|
Feb. 1, 2011
|
|
|
|
Aug. 4, 2011
|
|
|
Dec. 14, 2012
|
Commitment Term
|
|
|
|
2011 to 2015
|
|
|
|
2011 to 2016
|
|
|
2014 to 2018
|
Minimum wells per year (gross and net)
|
|
|
|
3
|
|
|
|
5 to 10
|
|
|
2
|
Minimum total wells (gross and net)
|
|
|
|
15
|
|
|
|
40
|
|
|
10
|
Estimated total cost ($000s)
|
|
|
|
$ 56.3
|
|
|
|
$ 150.0
|
|
|
$ 37.5
|
Remaining wells to drill at September 30, 2014
|
|
|
|
3
|
|
|
|
2
|
|
|
4
|
Remaining estimated total cost ($000s)
|
|
|
|
$ 11.3
|
|
|
|
$ 7.5
|
|
|
$ 15.0
|
Bellatrix also has certain drilling commitments relating to the Grafton
Joint Venture, the Daewoo and Devonian Partnership, and the Troika
Joint Venture. In meeting the drilling commitments under these
agreements, Bellatrix will satisfy some of the drilling commitments
under the joint operating agreements described above.
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreement
|
|
|
|
Grafton (2) (3)
|
|
|
|
Daewoo and
Devonian
|
|
|
|
Troika
|
Commitment Term
|
|
|
|
2013 to 2015
|
|
|
|
2013 to 2016
|
|
|
|
2013 to 2014
|
Minimum total wells (gross) (1)
|
|
|
|
58
|
|
|
|
70
|
|
|
|
63
|
Minimum total wells (net) (1)
|
|
|
|
10.5
|
|
|
|
30.4
|
|
|
|
31.5
|
Estimated total cost ($000s) (gross) (1)
|
|
|
|
$ 244.0
|
|
|
|
$ 200.0
|
|
|
|
$ 240.0
|
Estimated total cost ($000s) (net) (1)
|
|
|
|
$ 44.0
|
|
|
|
$ 100.0
|
|
|
|
$ 120.0
|
Remaining wells to drill at September 30, 2014 (gross)
|
|
|
|
29
|
|
|
|
23
|
|
|
|
19
|
Remaining wells to drill at September 30, 2014 (net)
|
|
|
|
5.7
|
|
|
|
11.3
|
|
|
|
9.5
|
Remaining estimated total cost ($000s) (gross) (1)
|
|
|
|
$ 120.3
|
|
|
|
$ 91.7
|
|
|
|
$ 72.4
|
Remaining estimated total cost ($000s) (net) (1)
|
|
|
|
$ 24.0
|
|
|
|
$ 45.9
|
|
|
|
$ 36.2
|
(1)
|
Gross and net estimated total cost values and gross and net minimum
estimated total wells for the Troika and Grafton Joint Ventures
represent Bellatrix's total capital and well commitments pursuant to
the Troika and Grafton joint venture agreements. Gross and net minimum
total wells for the Daewoo and Devonian Partnership represent
Bellatrix's total well commitments pursuant to the Daewoo and Devonian
Partnership agreement. Gross and net estimated total cost values for
the Daewoo and Devonian Partnership represent Bellatrix's estimated
cost associated with its well commitments under the Daewoo and Devonian
Partnership agreement. Remaining estimated total cost (gross) for the
Daewoo and Devonian Partnership is based on initial Daewoo Devonian
Partnership gross capital divided by initial total gross capital
including third parties.
|
(2)
|
During April 2014, Grafton elected to exercise an option to increase
committed capital investment to the Grafton Joint Venture established
during 2013 by an additional $50 million, for a total commitment of
$250 million, on the same terms and conditions as the previously
announced Grafton Joint Venture. Specific well commitments associated
with the increase are under determination and have not been formally
approved. As a result, the commitments have not been incorporated into
the commitments table.
|
(3)
|
During September 2014, a new multi-year joint venture agreement was
formed with CNOR, a non-operated oil and gas company managed by
Grafton. Through the agreement, CNOR has committed $250 million in
capital towards future accelerated development of a portion of
Bellatrix's undeveloped land holdings. Bellatrix is not currently
subject to any formal well or cost commitments in relation to this
agreement.
|
The Company had the following liabilities as at September 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities ($000s)
|
|
|
|
Total
|
|
|
|
< 1 Year
|
|
|
|
1-3 Years
|
|
|
|
3-5 Years
|
|
|
|
More than
5 years
|
Accounts payable and accrued liabilities (1)
|
|
|
|
$ 154,658
|
|
|
|
$ 154,658
|
|
|
|
$ -
|
|
|
|
$ -
|
|
|
|
$ -
|
Advances from joint venture partners
|
|
|
|
87,081
|
|
|
|
87,081
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
Long-term debt - principal (2)
|
|
|
|
402,655
|
|
|
|
-
|
|
|
|
402,655
|
|
|
|
-
|
|
|
|
-
|
Commodity contract liability
|
|
|
|
5,277
|
|
|
|
5,277
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
Decommissioning liabilities (3)
|
|
|
|
78,978
|
|
|
|
-
|
|
|
|
2,209
|
|
|
|
3,387
|
|
|
|
73,382
|
Finance lease obligation
|
|
|
|
12,022
|
|
|
|
1,554
|
|
|
|
3,205
|
|
|
|
1,897
|
|
|
|
5,366
|
Deferred lease inducements
|
|
|
|
3,085
|
|
|
|
333
|
|
|
|
666
|
|
|
|
666
|
|
|
|
1,420
|
Total
|
|
|
|
$ 743,756
|
|
|
|
$ 248,903
|
|
|
|
$ 408,735
|
|
|
|
$ 5,950
|
|
|
|
$ 80,168
|
(1)
|
Includes $0.7 million of accrued interest payable in relation to the
credit facilities is included in Accounts Payable and Accrued
Liabilities.
|
(2)
|
Bank debt is based on a three year facility, fully revolving until
maturity, and extendable annually at the Company's option (subject to
lender approval), provided that the term after any extension would not
be more than three years. Interest due on the bank credit facility is
calculated based upon floating rates.
|
(3)
|
Amounts represent the inflated, discounted future abandonment and
reclamation expenditures anticipated to be incurred over the life of
the Company's properties (between 2017 and 2068).
|
Off-Balance Sheet Arrangements
The Company has certain fixed-term lease agreements, including primarily
office space leases, which were entered into in the normal course of
operations. All leases have been treated as operating leases whereby
the lease payments are included in operating expenses or G&A expenses
depending on the nature of the lease. The lease agreements do not
currently provide for early termination. No asset or liability value
has been assigned to these leases in the balance sheet as of September
30, 2014.
Business Prospects and Outlook
Bellatrix continues to develop its core assets and conduct exploration
programs utilizing its large inventory of geological prospects in
conjunction with infrastructure investments made through 2014 and
continuing into 2015.
Based on the timing of proposed expenditures, normal production
declines, execution of the 2014 capital budget of $530 million
including tuck-in acquisitions completed in the third quarter of 2014,
the Company expects 2014 average daily production guidance of
approximately 38,500 boe/d and an updated exit rate guidance of
approximately 45,000 to 47,000 boe/d. The Company is in the process of
installing additional compression and gas gathering infrastructure that
will enable Bellatrix to increase production to existing and access
additional midstream gas processing facilities. 2014 cash flow
forecasts have been updated to reflect the impact of these outages and
the aforementioned tuck-in acquisitions, as well as current
expectations for commodity prices. 2014 funds flow from operations are
expected at $305 million, or $1.66 per basic share. Based on an
assumed 2014 average Edmonton Light oil price of $96.64/bbl and AECO
$4.35/GJ, average 2014 royalty rates of 17.5% and estimated 2014
operating costs of $111.7 million ($7.95 boe/d), the Company expects to
exit 2014 with total net debt of approximately $455 million or 1.3
times total net debt to annualized estimated fourth quarter 2014 funds
flow from operations.
The Board of Directors has approved an initial $450 million net capital
budget for fiscal 2015. The Company's focus in 2015 will remain on
execution of strategic priorities, including key infrastructure
projects and construction of Phase 1 of the 110 mmcf/d deep cut gas
plant at Alder Flats, with an expected in-service date of July 1, 2015.
Based on timing of forecasted expenditures, and anticipated production
processing availability, the Company anticipates achieving full-year
2015 average daily production of approximately 48,000 to 49,000 boe/d.
Business Risks and Uncertainties
The reader is advised that Bellatrix continues to be subject to various
types of business risks and uncertainties as described in the Company's
Annual Information Form for the year ended December 31, 2013.
Critical Accounting Estimates and Accounting Policies
The reader is advised that the critical accounting estimates, policies,
and practices described in the Company's MD&A for the year ended
December 31, 2013 continue to be critical in determining Bellatrix's
unaudited financial results as of September 30, 2014. There were no
changes in accounting policies during the nine months ended September
30, 2014, except as noted below.
IFRIC 21 - "Levies", which establishes guidelines for the recognition
and accounting treatment of a liability relating to a levy imposed by a
government. This standard is effective for annual periods beginning on
or after January 1, 2014 and was adopted by Bellatrix effective January
1, 2014. The adoption of IFRIC 21 had no impact on Bellatrix.
Amendments to "Offsetting Financial Assets and Financial Liabilities"
addressed within IAS 32 - "Financial Instruments: Presentation", which
provides guidance regarding when it is appropriate and permissible for
an entity to disclose offsetting financial assets and financial
liabilities on a net basis. The amendments to this standard are
effective for annual periods beginning on or after January 1, 2014 and
were adopted by Bellatrix effective January 1, 2014. The adoption of
IAS 32 amendments had no impact on Bellatrix.
A summary of future accounting pronouncements is found in the Company's
MD&A for the year ended December 31, 2013, available at www.sedar.com or as part of the Company's annual report on Form 40-F for the year
ended December 31, 2013, which may be found at www.sec.gov.
Legal, Environmental Remediation and Other Contingent Matters
The Company is involved in various claims and litigation arising in the
normal course of business. While the outcome of these matters is
uncertain and there can be no assurance that such matters will be
resolved in the Company's favor, the Company does not currently believe
that the outcome of adverse decisions in any pending or threatened
proceeding related to these and other matters or any amount which it
may be required to pay by reason thereof would have a material adverse
impact on its financial position or results of operations.
The Company reviews legal, environmental remediation and other
contingent matters to both determine whether a loss is probable based
on judgment and interpretation of laws and regulations and determine
that the loss can reasonably be estimated. When the loss is
determined, it is charged to earnings. The Company's management
monitor known and potential contingent matters and makes appropriate
provisions by charges to earnings when warranted by the circumstances.
With the above risks and uncertainties the reader is cautioned that
future events and results may vary substantially from that which
Bellatrix currently foresees.
Controls and Procedures
As a result of the Company's market capitalization at June 30, 2014
exceeding US $700 million, Bellatrix is no longer considered an
"emerging growth company" under the Jumpstart Our Business Startups Act
(the "JOBS Act"), and will require auditor attestation of the Company's
internal controls over financial reporting at December 31, 2014.
Disclosure Controls and Procedures
The Company's Chief Executive Officer and Chief Financial Officer have
designed, or caused to be designed under their supervision, disclosure
controls and procedures to provide reasonable assurance that: (i)
material information relating to the Company is made known to the
Company's Chief Executive Officer and Chief Financial Officer by
others, particularly during the period in which the annual and interim
filings are being prepared; and (ii) information required to be
disclosed by the Company in its annual filings, interim filings or
other reports filed or submitted by it under securities legislation is
recorded, processed, summarized and reported within the time period
specified in securities legislation.
Internal Control over Financial Reporting
The Company's Chief Executive Officer and Chief Financial Officer have
designed, or caused to be designed under their supervision, internal
control over financial reporting to provide reasonable assurance
regarding the reliability of the Company's financial reporting and the
preparation of financial statements for external purposes in accordance
with GAAP.
The Company is required to disclose herein any change in the Company's
internal control over financial reporting that occurred during the
period beginning on July 1, 2014 and ended on September 30, 2014 that
has materially affected, or is reasonably likely to materially affect,
the Company's internal control over financial reporting. No material
changes in the Company's internal control over financial reporting were
identified during such period that has materially affected, or are
reasonably likely to materially affect, the Company's internal control
over financial reporting.
It should be noted that a control system, including the Company's
disclosure and internal controls and procedures, no matter how well
conceived, can provide only reasonable, but not absolute, assurance
that the objectives of the control system will be met and it should not
be expected that the disclosure and internal controls and procedures
will prevent all errors or fraud.
Sensitivity Analysis
The table below shows sensitivities to funds flow from operations as a
result of product price, exchange rate, and interest rate changes.
This is based on actual average prices received for the third quarter
of 2014 and average production volumes of 37,838 boe/d during that
period, as well as the same level of debt outstanding as at September
30, 2014. Diluted weighted average shares are based upon the third
quarter of 2014. These sensitivities are approximations only, and not
necessarily valid under other significantly different production levels
or product mixes. Commodity price risk management activities can
significantly affect these sensitivities. Changes in any of these
parameters will affect funds flow as shown in the table below:
|
|
|
|
|
|
|
|
|
|
Funds Flow from Operations (1)
|
Funds Flow from Operations (1)
|
|
|
|
(annualized)
|
Per Diluted Share
|
Sensitivity Analysis
|
|
|
($000s)
|
($)
|
Change of US $1/bbl WTI
|
|
|
3,559
|
0.02
|
Change of $0.10/ mcf
|
|
|
5,051
|
0.03
|
Change of US $0.01 CDN/ US exchange rate
|
|
|
1,961
|
0.01
|
Change in prime of 1%
|
|
|
4,033
|
0.02
|
(1)
|
The term "funds flow from operations" should not be considered an
alternative to, or more meaningful than cash flow from operating
activities as determined in accordance with GAAP as an indicator of the
Company's performance. Therefore reference to non-GAAP measures of
diluted funds flow from operations or funds flow from operations per
share may not be comparable with the calculation of similar measures
for other entities. Management uses funds flow from operations to
analyze operating performance and leverage and considers funds flow
from operations to be a key measure as it demonstrates the Company's
ability to generate the cash necessary to fund future capital
investments and to repay debt. The reconciliation between cash flow
from operating activities and funds flow from operations can be found
elsewhere herein. Funds flow from operations per share is calculated
using the weighted average number of common shares for the period.
|
Selected Quarterly Consolidated Information
The following table sets forth selected consolidated financial
information of the Company for the quarters in 2014, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 - Quarter ended (unaudited)
($000s, except per share amounts)
|
|
|
|
March 31
|
|
|
|
June 30
|
|
|
|
Sept. 30
|
|
|
|
|
Revenues before royalties and risk management
|
|
|
|
163,585
|
|
|
|
152,311
|
|
|
|
137,411
|
|
|
|
|
Cash flow from operating activities
|
|
|
|
84,300
|
|
|
|
60,063
|
|
|
|
60,006
|
|
|
|
|
Cash flow from operating activities per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.49
|
|
|
|
$0.34
|
|
|
|
$0.31
|
|
|
|
|
|
Diluted
|
|
|
|
$0.48
|
|
|
|
$0.33
|
|
|
|
$0.31
|
|
|
|
|
Funds flow from operations (1)
|
|
|
|
77,642
|
|
|
|
71,014
|
|
|
|
60,341
|
|
|
|
|
Funds flow from operations per share (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.45
|
|
|
|
$0.40
|
|
|
|
$0.32
|
|
|
|
|
|
Diluted
|
|
|
|
$0.45
|
|
|
|
$0.39
|
|
|
|
$0.31
|
|
|
|
|
Net profit
|
|
|
|
25,167
|
|
|
|
38,252
|
|
|
|
44,874
|
|
|
|
|
Net profit per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.15
|
|
|
|
$0.22
|
|
|
|
$0.23
|
|
|
|
|
|
Diluted
|
|
|
|
$0.14
|
|
|
|
$0.21
|
|
|
|
$0.23
|
|
|
|
|
Total net capital expenditures - cash
|
|
|
|
155,863
|
|
|
|
125,955
|
|
|
|
167,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 - Quarter ended (unaudited)
($000s, except per share amounts)
|
|
|
|
March 31
|
|
|
|
June 30
|
|
|
|
Sept. 30
|
|
|
|
Dec. 31
|
Revenues before royalties and risk management
|
|
|
|
65,543
|
|
|
|
74,564
|
|
|
|
68,329
|
|
|
|
83,455
|
Cash flow from operating activities
|
|
|
|
35,527
|
|
|
|
29,611
|
|
|
|
25,295
|
|
|
|
38,025
|
Cash flow from operating activities per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.33
|
|
|
|
$0.27
|
|
|
|
$0.23
|
|
|
|
$0.30
|
|
Diluted
|
|
|
|
$0.30
|
|
|
|
$0.25
|
|
|
|
$0.22
|
|
|
|
$0.29
|
Funds flow from operations (1)
|
|
|
|
37,545
|
|
|
|
36,563
|
|
|
|
30,002
|
|
|
|
39,349
|
Funds flow from operations per share (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.35
|
|
|
|
$0.34
|
|
|
|
$0.28
|
|
|
|
$0.31
|
|
Diluted
|
|
|
|
$0.32
|
|
|
|
$0.31
|
|
|
|
$0.25
|
|
|
|
$0.30
|
Net profit
|
|
|
|
4,561
|
|
|
|
15,466
|
|
|
|
29,453
|
|
|
|
22,195
|
Net profit per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.04
|
|
|
|
$0.14
|
|
|
|
$0.27
|
|
|
|
$0.17
|
|
Diluted
|
|
|
|
$0.04
|
|
|
|
$0.13
|
|
|
|
$0.25
|
|
|
|
$0.17
|
Total net capital expenditures - cash
|
|
|
|
91,614
|
|
|
|
46,699
|
|
|
|
49,452
|
|
|
|
99,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 - Quarter ended (unaudited)
($000s, except per share amounts)
|
|
|
|
March 31
|
|
|
|
June 30
|
|
|
|
Sept. 30
|
|
|
|
Dec. 31
|
Revenues before royalties and risk management
|
|
|
|
58,191
|
|
|
|
50,714
|
|
|
|
48,126
|
|
|
|
62,283
|
Cash flow from operating activities
|
|
|
|
24,056
|
|
|
|
28,458
|
|
|
|
24,807
|
|
|
|
32,007
|
Cash flow from operating activities per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.22
|
|
|
|
$0.24
|
|
|
|
$0.23
|
|
|
|
$0.30
|
|
Diluted
|
|
|
|
$0.21
|
|
|
|
$0.22
|
|
|
|
$0.22
|
|
|
|
$0.28
|
Funds flow from operations (1)
|
|
|
|
29,194
|
|
|
|
25,366
|
|
|
|
26,613
|
|
|
|
29,865
|
Funds flow from operations per share (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.27
|
|
|
|
$0.24
|
|
|
|
$0.25
|
|
|
|
$0.28
|
|
Diluted
|
|
|
|
$0.25
|
|
|
|
$0.22
|
|
|
|
$0.23
|
|
|
|
$0.26
|
Net profit (loss)
|
|
|
|
9,172
|
|
|
|
9,963
|
|
|
|
(615)
|
|
|
|
9,251
|
Net profit (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.09
|
|
|
|
$0.09
|
|
|
|
($0.01)
|
|
|
|
$0.09
|
|
Diluted
|
|
|
|
$0.08
|
|
|
|
$0.09
|
|
|
|
($0.01)
|
|
|
|
$0.08
|
Total net capital expenditures - cash
|
|
|
|
73,831
|
|
|
|
16,284
|
|
|
|
35,515
|
|
|
|
64,383
|
(1) Refer to "Non-GAAP Measures" in respect of the terms "funds flow
from operations" and "funds flow from operations per share".
BELLATRIX EXPLORATION LTD.
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, expressed in Canadian dollars)
|
|
|
|
|
|
September 30,
|
December 31,
|
($000s)
|
|
2014
|
2013
|
|
|
|
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
|
|
Restricted cash
|
|
$
|
32,411
|
$
|
38,148
|
|
|
Accounts receivable (note 13)
|
|
132,847
|
80,306
|
|
|
Deposits and prepaid expenses
|
|
9,019
|
10,001
|
|
|
Current portion of commodity contract asset
|
|
-
|
345
|
|
|
|
174,277
|
128,800
|
Exploration and evaluation assets (note 3)
|
|
122,656
|
132,971
|
Property, plant and equipment (note 4)
|
|
1,699,625
|
1,293,409
|
Total assets
|
|
$
|
1,996,558
|
$
|
1,555,180
|
|
|
|
|
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
154,658
|
$
|
137,465
|
|
|
Advances from joint venture partners
|
|
87,081
|
99,380
|
|
|
Current portion of finance lease obligation
|
|
1,554
|
1,495
|
|
|
Current portion of deferred lease inducements
|
|
333
|
285
|
|
|
Current portion of commodity contract liability (note 13)
|
|
5,277
|
17,278
|
|
|
|
248,903
|
255,903
|
|
|
|
|
|
Long-term debt (note 5)
|
|
402,655
|
287,092
|
Finance lease obligation
|
|
10,468
|
11,637
|
Deferred lease inducements
|
|
2,752
|
2,565
|
Decommissioning liabilities
|
|
78,978
|
67,075
|
Deferred taxes (note 9)
|
|
62,544
|
27,034
|
Total liabilities
|
|
806,300
|
651,306
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Shareholders' capital (note 6)
|
|
997,972
|
824,065
|
|
|
Contributed surplus
|
|
43,142
|
38,958
|
|
|
Retained earnings
|
|
149,144
|
40,851
|
Total shareholders' equity
|
|
1,190,258
|
903,874
|
Total liabilities and shareholders' equity
|
|
$
|
1,996,558
|
$
|
1,555,180
|
|
|
COMMITMENTS (note 12)
SUBSEQUENT EVENT (note 15)
|
See accompanying notes to the condensed consolidated financial
statements.
|
BELLATRIX EXPLORATION LTD.
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
(unaudited, expressed in Canadian dollars)
|
|
|
|
Three months ended
September 30,
|
|
Nine months ended
September 30,
|
($000s)
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
Petroleum and natural gas sales
|
$
|
134,628
|
$
|
67,717
|
$
|
447,557
|
$
|
206,602
|
|
Other income
|
|
2,783
|
|
612
|
|
5,750
|
|
1,834
|
|
Royalties
|
|
(24,372)
|
|
(8,116)
|
|
(78,774)
|
|
(32,462)
|
|
Total revenues
|
|
113,039
|
|
60,213
|
|
374,533
|
|
175,974
|
|
|
|
|
|
|
|
|
|
|
Realized gain (loss) on commodity contracts
|
|
(6,631)
|
|
(2,844)
|
|
(41,630)
|
|
2,873
|
|
Unrealized gain (loss) on commodity contracts
|
|
20,336
|
|
(4,344)
|
|
11,656
|
|
(10,651)
|
|
|
|
126,744
|
|
53,025
|
|
344,559
|
|
168,196
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
Production
|
|
30,820
|
|
18,054
|
|
82,248
|
|
50,495
|
|
Transportation
|
|
4,360
|
|
1,651
|
|
12,118
|
|
4,758
|
|
General and administrative
|
|
6,103
|
|
4,548
|
|
16,164
|
|
10,633
|
|
Share-based compensation (note 7)
|
|
340
|
|
2,314
|
|
5,177
|
|
4,005
|
|
Depletion and depreciation (note 4)
|
|
43,144
|
|
20, 564
|
|
120,533
|
|
58,531
|
|
Gain on property acquisition (note 4)
|
|
(11,770)
|
|
-
|
|
(11,770)
|
|
-
|
|
Gain on property dispositions and swaps (note 4)
|
|
(11,853)
|
|
(37,135)
|
|
(40,366)
|
|
(37,385)
|
|
|
|
61,144
|
|
9,996
|
|
184,104
|
|
91,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT BEFORE FINANCE AND TAXES
|
|
65,600
|
|
43,029
|
|
160,455
|
|
77,159
|
|
|
|
|
|
|
|
|
|
|
Finance expenses (note 10)
|
|
5,227
|
|
3,783
|
|
14,684
|
|
10,758
|
|
|
|
|
|
|
|
|
|
NET PROFIT BEFORE TAXES
|
|
60,373
|
|
39,246
|
|
145,771
|
|
66,401
|
|
|
|
|
|
|
|
|
|
|
TAXES
|
|
|
|
|
|
|
|
|
|
Deferred tax expense (note 9)
|
|
15,499
|
|
9,793
|
|
37,478
|
|
16,921
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT AND COMPREHENSIVE INCOME
|
$
|
44,874
|
$
|
29,453
|
$
|
108,293
|
$
|
49,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit per share (note 11)
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.23
|
$
|
0.27
|
$
|
0.60
|
$
|
0.46
|
|
Diluted
|
$
|
0.23
|
$
|
0.25
|
$
|
0.59
|
$
|
0.43
|
|
See accompanying notes to the condensed consolidated financial
statements.
|
BELLATRIX EXPLORATION LTD.
|
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
(unaudited, expressed in Canadian dollars)
|
For the nine months ended September 30,
|
|
($000s)
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' CAPITAL
|
|
|
|
|
|
Common shares (note 6)
|
|
|
|
|
|
Balance, beginning of year
|
|
$
|
824,065
|
$
|
371,576
|
|
Issued for cash on exercise of share options
|
|
|
5,531
|
|
2,254
|
|
Issued on settlement of convertible debentures
|
|
|
-
|
|
5,021
|
|
Issued for cash on equity issue, net of tax
|
|
|
172,615
|
|
-
|
|
Share issue costs on equity issue and shelf prospectus, net of tax
|
|
|
(5,903)
|
|
-
|
|
Contributed surplus transferred on exercised options
|
|
|
1,664
|
|
843
|
|
Balance, end of period
|
|
|
997,972
|
|
379,694
|
|
|
|
|
|
|
|
EQUITY COMPONENT OF CONVERTIBLE DEBENTURES
|
|
|
|
|
|
|
Balance, beginning of year
|
|
|
-
|
|
4,378
|
|
Adjustment for settlement of convertible debentures
|
|
|
-
|
|
(563)
|
|
Balance, end of period
|
|
|
-
|
|
3,815
|
|
|
|
|
|
|
|
CONTRIBUTED SURPLUS (note 7)
|
|
|
|
|
|
|
Balance, beginning of year
|
|
|
38,958
|
|
37,284
|
|
Share-based compensation expense
|
|
5,425
|
|
2,296
|
|
Adjustment of share-based compensation expense for forfeitures of
unvested share options
|
|
(351)
|
|
(161)
|
|
Transfer to share capital for exercised options
|
|
|
(1,664)
|
|
(843)
|
|
Other
|
|
|
774
|
|
-
|
|
Balance, end of period
|
|
|
43,142
|
|
38,576
|
|
|
|
|
|
|
|
RETAINED EARNINGS (DEFICIT)
|
|
|
|
|
|
|
Balance, beginning of year
|
|
|
40,851
|
|
(32,132)
|
|
Adjustment for settlement of convertible debentures
|
|
|
-
|
|
137
|
|
Net profit
|
|
|
108,293
|
|
49,480
|
|
Balance, end of period
|
|
|
149,144
|
|
17,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS' EQUITY
|
|
$
|
1,190,258
|
$
|
439,570
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial
statements.
|
BELLATRIX EXPLORATION LTD.
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
(unaudited, expressed in Canadian dollars)
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Cash provided from (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM (USED IN) OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net profit
|
$
|
44,874
|
$
|
29,453
|
$
|
108,293
|
$
|
49,480
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
Depletion and depreciation
|
|
43,144
|
|
20,564
|
|
120,533
|
|
58,531
|
|
Finance expenses (note 10)
|
|
443
|
|
669
|
|
1,307
|
|
1,907
|
|
Share-based compensation (note 7)
|
|
340
|
|
2,314
|
|
5,177
|
|
4,005
|
|
Unrealized (gain) loss on commodity contracts
|
|
(20,336)
|
|
4,344
|
|
(11,656)
|
|
10,651
|
|
Gain on property acquisition (note 4)
|
|
(11,770)
|
|
-
|
|
(11,770)
|
|
-
|
|
Gain on property dispositions and swaps (note 4)
|
|
(11,853)
|
|
(37,135)
|
|
(40,366)
|
|
(37,385)
|
|
Deferred tax expense (note 9)
|
|
15,499
|
|
9,793
|
|
37,478
|
|
16,921
|
|
Decommissioning costs incurred
|
|
(880)
|
|
(287)
|
|
(1,016)
|
|
(834)
|
|
Change in non-cash working capital (note 8)
|
|
545
|
|
(4,420)
|
|
(3,611)
|
|
(12,843)
|
|
|
|
60,006
|
|
25,295
|
|
204,369
|
|
90,433
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM (USED IN) FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Issuance of share capital (note 6)
|
|
1,469
|
|
2,063
|
|
178,920
|
|
2,254
|
|
Issue costs on share capital (note 6)
|
|
(307)
|
|
-
|
|
(7,870)
|
|
-
|
|
Settlement of restricted awards
|
|
-
|
|
-
|
|
(1,256)
|
|
-
|
|
Advances from loans and borrowings
|
|
553,794
|
|
192,810
|
|
1,763,956
|
|
664,840
|
|
Repayment of loans and borrowings
|
|
(474,146)
|
|
(247,517)
|
|
(1,648,393)
|
|
(658,592)
|
|
Obligations under finance lease
|
|
(384)
|
|
(366)
|
|
(1,109)
|
|
(1,058)
|
|
Deferred lease inducements
|
|
(83)
|
|
-
|
|
236
|
|
-
|
|
Change in non-cash working capital (note 8)
|
|
(70)
|
|
2,674
|
|
43
|
|
2,911
|
|
|
|
80,273
|
|
(50,336)
|
|
284,527
|
|
10,355
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM (USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Expenditure on exploration and evaluation assets
|
|
(4,693)
|
|
(912)
|
|
(6,835)
|
|
(7,873)
|
|
Additions to property, plant and equipment
|
|
(163,097)
|
|
(48,540)
|
|
(451,147)
|
|
(179,887)
|
|
Proceeds on sale of property, plant and equipment
|
|
-
|
|
54,242
|
|
8,374
|
|
54,236
|
|
Change in non-cash working capital (note 8)
|
|
27,511
|
|
20,251
|
|
(39,288)
|
|
32,736
|
|
|
|
(140,279)
|
|
25,041
|
|
(488,896)
|
|
(100,788)
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of period
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Cash paid:
|
|
|
|
|
|
|
|
|
|
Interest
|
$
|
3,690
|
$
|
2,042
|
$
|
10,581
|
$
|
6,254
|
|
Taxes
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial
statements.
|
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, expressed in Canadian dollars)
1. CORPORATE INFORMATION
Bellatrix Exploration Ltd. (the "Company" or "Bellatrix") is a growth
oriented, public exploration and production oil and gas company.
2. BASIS OF PREPARATION
a. Statement of compliance
These condensed consolidated financial statements ("interim financial
statements") were authorized by the Board of Directors on November 3,
2014. The Company prepared these interim financial statements in
accordance with IAS 34 Interim Financial Reporting. The interim
financial statements do not include all information and disclosures
normally provided in annual financial statements and should be read in
conjunction with the Company's 2013 audited annual financial
statements, available at www.sedar.com. The Company has prepared these interim financial statements using the
same accounting policies and critical accounting estimates applied in
the 2013 audited annual financial statements, except as noted below.
b. Change in accounting policies
IFRIC 21 - "Levies", which establishes guidelines for the recognition
and accounting treatment of a liability relating to a levy imposed by a
government. This standard is effective for annual periods beginning on
or after January 1, 2014 and was adopted by Bellatrix effective January
1, 2014. The adoption of IFRIC 21 had no impact on Bellatrix.
Amendments to "Offsetting Financial Assets and Financial Liabilities"
addressed within IAS 32 - "Financial Instruments: Presentation", which
provides guidance regarding when it is appropriate and permissible for
an entity to disclose offsetting financial assets and financial
liabilities on a net basis. The amendments to this standard are
effective for annual periods beginning on or after January 1, 2014 and
were adopted by Bellatrix effective January 1, 2014. The adoption of
IAS 32 amendments had no impact on Bellatrix.
c. Basis of measurement
The interim financial statements are presented in Canadian dollars, the
Company's functional currency, and have been prepared on the historical
cost basis except for derivative financial instruments and liabilities
for cash-settled share-based payment arrangements measured at fair
value. The interim financial statements have, in management's opinion,
been properly prepared using careful judgment and reasonable limits of
materiality. These interim financial statements are prepared within the
framework of the same significant accounting policies, critical
judgments, accounting estimates, accounting policies and methods of
computation as the consolidated financial statements for the fiscal
year ended December 31, 2013. The interim financial statement note
disclosures do not include all of those required by International
Financial Reporting Standards ("IFRS") as issued by the International
Accounting Standards Board ("IASB") applicable for annual financial
statements. Accordingly, the interim financial statements should be
read in conjunction with the consolidated financial statements and
notes thereto as at and for the year ended December 31, 2013.
3. EXPLORATION AND EVALUATION ASSETS
($000s)
|
|
|
|
|
|
Cost
|
|
|
Balance, December 31, 2012
|
$
|
38,177
|
|
Acquisitions through business combinations
|
|
97,520
|
|
Additions
|
|
10,391
|
|
Transfer to oil and natural gas properties
|
|
(7,424)
|
|
Disposals (1)
|
|
(5,693)
|
Balance, December 31, 2013
|
|
132,971
|
|
Acquisitions through business combinations
|
|
126
|
|
Additions
|
|
6,709
|
|
Transfer to oil and natural gas properties
|
|
(17,119)
|
|
Disposals (1)
|
|
(31)
|
Balance, September 30, 2014
|
$
|
122,656
|
(1) Disposals include swaps.
4. PROPERTY, PLANT AND EQUIPMENT
($000s)
|
|
|
Oil and
natural gas
properties
|
|
Office
furniture
and
equipment
|
|
Total
|
Cost
|
|
|
|
|
|
|
Balance, December 31, 2012
|
$
|
851,108
|
$
|
2,802
|
$
|
853,910
|
|
|
Acquisitions through business combinations
|
|
498,371
|
|
-
|
|
498,371
|
|
|
Additions
|
|
298,288
|
|
9,270
|
|
307,558
|
|
|
Transfer from exploration and evaluation assets
|
|
7,424
|
|
-
|
|
7,424
|
|
|
Joint venture wells
|
|
11,244
|
|
-
|
|
11,244
|
|
|
Disposals (1)
|
|
(37,408)
|
|
(487)
|
|
(37,895)
|
Balance, December 31, 2013
|
|
1,629,027
|
|
11,585
|
|
1,640,612
|
|
|
Acquisitions
|
|
26,997
|
|
-
|
|
26,997
|
|
|
Additions
|
|
442,784
|
|
7,818
|
|
450,602
|
|
|
Transfer from exploration and evaluation assets
|
|
17,119
|
|
-
|
|
17,119
|
|
|
Joint venture wells
|
|
41,159
|
|
-
|
|
41,159
|
|
|
Disposals (1)
|
|
(9,128)
|
|
-
|
|
(9,128)
|
Balance, September 30, 2014
|
$
|
2,147,958
|
$
|
19,403
|
$
|
2,167,361
|
|
|
|
|
|
|
|
Accumulated Depletion, Depreciation and Impairment losses
|
Balance, December 31, 2012
|
$
|
262,570
|
$
|
1,581
|
$
|
264,151
|
|
|
Charge for time period
|
|
84,902
|
|
927
|
|
85,829
|
|
|
Disposals (1)
|
|
(2,510)
|
|
(267)
|
|
(2,777)
|
Balance, December 31, 2013
|
|
344,962
|
|
2,241
|
|
347,203
|
|
|
Charge for time period
|
|
118,402
|
|
2,131
|
|
120,533
|
Balance, September 30, 2014
|
$
|
463,364
|
$
|
4,372
|
$
|
467,736
|
(1) Disposals include swaps.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
|
|
At December 31, 2013
|
$
|
1,284,065
|
$
|
9,344
|
$
|
1,293,409
|
At September 30, 2014
|
$
|
1,684,594
|
$
|
15,031
|
$
|
1,699,625
|
Bellatrix has included $1.1 billion (2013: $462.6 million) for future
development costs and excluded $77.5 million (2013: $41.8 million) for
estimated salvage from the depletion calculation for the three months
ended September 30, 2014. Facilities under construction associated
capital of $45.1 million was excluded from the depletable base for the
depletion calculation for the three months ended September 30, 2014.
In the three and nine months ended September 30, 2014, a total net gain
on dispositions of $11.9 million and $40.4 million, respectively, were
recognized relating to gains on wells drilled under the Grafton Joint
Venture and the Troika Joint Venture which were completed and tied-in
during the three and nine month periods ended September 30, 2014. A
gain on disposition for each well is recognized to account for the
disposal of the pre-payout working interest earned by the joint venture
partner on the well, which results from the difference between the
percentage of capital costs contributed for the development of the well
by joint venture partner and the pre-payout working interest allocated
to the joint venture partner by the Company.
For the nine months ended September 30, 2014, the Company capitalized
$6.9 million (2013: $3.9 million) of general and administrative
expenses and $3.1 million (2013: $1.1 million) of share-based
compensation expense directly related to exploration and development
activities.
Bellatrix's credit facilities are secured against all of the assets of
the Corporation by a $1 billion debenture containing a first ranking
floating charge and security interest. The Corporation has provided a
negative pledge and undertaking to provide fixed charges over major
petroleum and natural gas reserves in certain circumstances.
Business Combination
On September 30, 2014, Bellatrix closed an acquisition of production and
working interest in certain facilities, as well as undeveloped land in
the Ferrier area of Alberta for a cash purchase price of $13.9 million
after adjustments. In accordance with IFRS, a property acquisition is
accounted for as a business combination when certain criteria are met,
such as the acquisition of inputs and processes to convert those inputs
into beneficial outputs. Bellatrix assessed the property acquisition
and determined that it constitutes a business combination under IFRS.
In a business combination, acquired assets and liabilities are
recognized by the acquirer at their fair market value at the time of
purchase. Any variance between the determined fair value of the assets
and liabilities and the purchase price is recognized as either a gain
or loss in the statement of comprehensive income in the period of
acquisition.
The estimated fair value of the property, plant and equipment acquired
was determined using internal estimates. The decommissioning
liabilities assumed were determined using the timing and estimated
costs associated with the abandonment, restoration and reclamation of
the wells and facilities acquired. The fair value of identifiable
assets acquired and liabilities assumed is final. A summary of the
acquired property is provided below:
|
|
|
($000s)
|
Estimated fair value of acquisition:
|
|
|
|
|
Oil and natural gas properties
|
$
|
26,997
|
|
|
Exploration and evaluation assets
|
|
126
|
|
|
Decommissioning liabilities
|
|
(1,444)
|
|
|
25,679
|
Cash consideration
|
|
13,909
|
Gain on property acquisition
|
$
|
11,770
|
Included in the Company's deferred tax expense for the year was a $2.9
million expense relating to the gain recognized on the property
acquisition.
In addition to the $13.9 million property acquisition, Bellatrix
acquired additional working interests in multiple existing properties
for a total cost of $13.7 million after adjustments. These acquisitions
did not constitute business combinations under IFRS, and as a result no
gain or loss was recognized in relation to them.
5. LONG-TERM DEBT
Based upon the Company's semi-annual borrowing base review for May 31,
2014, Bellatrix increased its borrowing base and credit facilities to
$625 million. The bank syndicate lenders approved the Company's
request to change the term of the credit facilities to a 3 year
facility, fully revolving until maturity, and extendible annually at
the Company's option (subject to lender approval), provided that the
term after any extension would not be more than 3 years. Concurrently
with such changes, the credit facilities were also amended to include
certain ongoing financial covenants that will require quarterly
compliance.
As of September 30, 2014, the Company's credit facilities are available
on an extendible revolving term basis and consist of a $75 million
operating facility provided by a Canadian bank and a $550 million
syndicated facility provided by nine financial institutions.
Amounts borrowed under the credit facilities will bear interest at a
floating rate based on the applicable Canadian prime rate, U.S. base
rate, CDOR rate or LIBOR margin rate, plus between 0.8% to 3.75%,
depending on the type of borrowing and the Company's senior debt to
EBITDA ratio. A standby fee is charged of between 0.405% and 0.84375%
on the undrawn portion of the credit facilities, depending on the
Company's senior debt to EBITDA ratio. The credit facilities are
secured by a $1 billion debenture containing a first ranking charge and
security interest. Bellatrix has provided a negative pledge and
undertaking to provide fixed charges over its properties in certain
circumstances.
The revolving period for the revolving term credit facility will end on
May 30, 2017, unless extended for a further period of up to three
years. Should the facility not be extended, the outstanding balance is
due upon maturity. The borrowing base will be subject to
re-determination on or before May 31 and November 30 in each year prior
to maturity, with the next semi-annual redetermination occurring on or
before November 30, 2014.
As at September 30, 2014, the Company had outstanding letters of credit
totaling $0.6 million that reduce the amount otherwise available to be
drawn on the syndicated facility.
As at September 30, 2014, the Company had approximately $221.8 million
or 35% of unused and available bank credit under its credit
facilities. Bellatrix was fully compliant with all of its debt
covenants.
6. SHAREHOLDER'S CAPITAL
Bellatrix is authorized to issue an unlimited number of common shares.
All shares issued are fully paid and have no par value. The common
shareholders are entitled to dividends declared by the Board of
Directors; no dividends were declared by the Board of Directors during
the nine months ended September 30, 2014 or 2013.
|
|
|
|
2014
|
2013
|
|
Number
|
Amount
($000s)
|
Number
|
Amount
($000s)
|
Common shares, opening balance
|
170,990,605
|
$
|
824,065
|
107,868,774
|
$
|
371,576
|
Issued for cash on equity issue
|
18,170,000
|
|
172,615
|
-
|
|
-
|
Share issue costs on equity issue and shelf prospectus, net of tax
effect of $2.0 million
|
-
|
|
(5,903)
|
-
|
|
-
|
Cancellation of shares
|
(137,486)
|
|
-
|
-
|
|
-
|
Issued on settlement of convertible debentures
|
-
|
|
-
|
896,605
|
|
5,021
|
Shares issued for cash on exercise of options
|
2,465,124
|
|
5,531
|
759,219
|
|
2,254
|
Contributed surplus transferred on exercised options
|
-
|
|
1,664
|
-
|
|
843
|
Balance, end of period
|
191,488,243
|
$
|
997,972
|
109,524,598
|
$
|
379,694
|
On June 5, 2014, Bellatrix closed a bought deal financing of 18,170,000
common shares at a price of $9.50 per common share for aggregate gross
proceeds of $172.6 million (net proceeds of $165.5 million after
transaction costs).
7. SHARE-BASED COMPENSATION PLANS
The following table provides a summary of the Company's share-based
compensation plans for the three and nine months ended September 30,
2014:
($000s)
|
|
|
|
|
|
|
Share
Options
|
Deferred
Share Units
|
Restricted
Awards
|
Performance
Awards
|
Total
|
Expense (recovery) for the three months ended September 30, 2014 (1)
|
$
|
1,431
|
$
|
(1,340)
|
$
|
128
|
$
|
121
|
$
|
340
|
Expense for the nine months ended September 30, 2014 (2)
|
$
|
3,072
|
$
|
498
|
$
|
983
|
$
|
624
|
$
|
5,177
|
Liability balance, September 30, 2014
|
$
|
-
|
$
|
4,543
|
$
|
1,391
|
$
|
1,467
|
$
|
7,401
|
(1)
|
The expense for share options is net of adjustments for forfeitures of
$0.1 million, and capitalization of $0.9 million. The expense for
restricted awards is net of adjustments for forfeitures of $0.1 million
and capitalization of $0.1 million. The expense for performance awards
is net of capitalization of $0.1 million.
|
(2)
|
The expense for share options is net of adjustments for forfeitures of
$0.4 million, and capitalization of $2.0 million. The expense for
restricted awards is net of adjustments for forfeitures of $0.1 million
and capitalization of $0.7 million. The expense for performance awards
is net of capitalization of $0.4 million.
|
The following table provides a summary of the Company's share-based
compensation plans for the three and nine months ended September 30,
2013:
($000s)
|
|
|
|
|
|
|
Share
Options
|
Deferred
Share Units
|
Restricted
Awards
|
Performance
Awards
|
Total
|
Expense for the three months ended September 30, 2013 (1)
|
$
|
330
|
$
|
1,668
|
$
|
220
|
$
|
96
|
$
|
2,314
|
Expense for the nine months ended September 30, 2013 (2)
|
$
|
1,236
|
$
|
2,453
|
$
|
220
|
$
|
96
|
$
|
4,005
|
Liability balance, September 30, 2013
|
$
|
-
|
$
|
4,181
|
$
|
328
|
$
|
149
|
$
|
4,658
|
(1)
|
The expense for share options is net of adjustments for forfeitures of
$16 thousand, and capitalization of $0.2 million. The expense for
restricted awards is net of capitalization of $0.1 million. The expense
for performance awards is net of capitalization of $53 thousand.
|
(2)
|
The expense for share options is net of forfeitures of $0.2 million, and
capitalization of $0.9 million. The expense for restricted awards is
net of capitalization of $0.1 million. The expense for performance
awards is net of capitalization of $0.1 million.
|
a. Share Option Plan
During the three and nine months ended September 30, 2014, Bellatrix
granted 259,500 (2013: 778,000) and 3,205,500 (2013: 778,000) share
options, respectively. The fair values of all share options granted
are estimated on the date of grant using the Black-Scholes
option-pricing model. The weighted average fair market value of share
options granted during the three months ended September 30, 2014 and
2013, and the weighted average assumptions used in their determination
are as noted below:
|
|
2014
|
2013
|
Inputs:
|
|
|
|
Share price
|
$
|
8.50
|
$
|
7.16
|
|
Exercise price
|
$
|
8.50
|
$
|
7.16
|
|
Risk free interest rate (%)
|
|
1.1
|
|
1.4
|
|
Option life (years)
|
|
2.8
|
|
2.8
|
|
Option volatility (%)
|
|
43
|
|
47
|
Results:
|
|
|
|
|
Weighted average fair value of each share option granted
|
$
|
2.49
|
$
|
2.28
|
Bellatrix calculates volatility based on historical share price.
Bellatrix incorporates an estimated forfeiture rate between 3% and 10%
(2013: 3% to 10%) for stock options that will not vest, and adjusts for
actual forfeitures as they occur.
The weighted average trading price of the Company's common shares on the
Toronto Stock Exchange ("TSX") for the three and nine months ended
September 30, 2014 was $8.15 (2013: $7.19), and $9.02 (2013: $6.25),
respectively.
The following tables summarize information regarding Bellatrix's Share
Option Plan:
Share Options Continuity
|
|
|
|
Weighted Average
Exercise Price
|
Number
|
Balance, December 31, 2013
|
$ 4.75
|
11,182,963
|
Granted
|
$ 9.15
|
3,205,500
|
Exercised
|
$ 2.24
|
(2,465,124)
|
Forfeited
|
$ 7.22
|
(705,502)
|
Balance, September 30, 2014
|
$ 6.40
|
11,217,837
|
As of September 30, 2014, a total of 19,148,824 common shares were
reserved for issuance on exercise of share options, leaving an
additional 7,930,987 available for future share option grants.
Share Options Outstanding, September 30, 2014
|
|
|
Outstanding
|
Exercisable
|
|
Exercise Price
|
At
September 30, 2014
|
Weighted
Average
Exercise Price
|
Weighted
Average
Remaining
Contractual Life
(years)
|
At
September 30, 2014
|
Exercise
Price
|
|
$ 1.07 - $ 3.43
|
1,689,002
|
$ 3.17
|
2.4
|
1,140,006
|
$ 3.09
|
|
$ 3.44 - $ 4.03
|
1,585,668
|
$ 3.87
|
0.9
|
1,493,998
|
$ 3.87
|
|
$ 4.04 - $ 5.39
|
2,058,667
|
$ 5.18
|
1.8
|
1,936,998
|
$ 5.24
|
|
$ 5.40 - $ 7.68
|
1,493,000
|
$ 7.36
|
4.1
|
230,652
|
$ 7.08
|
|
$ 7.69 - $ 8.42
|
1,530,000
|
$ 7.99
|
4.2
|
-
|
-
|
|
$ 8.43 - $ 9.24
|
2,623,500
|
$ 9.22
|
4.7
|
-
|
-
|
|
$ 9.25 - $10.04
|
238,000
|
$ 9.50
|
4.7
|
-
|
-
|
|
$ 1.07 - $10.04
|
11,217,837
|
$ 6.40
|
3.1
|
4,801,654
|
$ 4.39
|
b. Deferred Share Unit Plan
During the nine months ended September 30, 2014, the Company granted
116,110 (2013: 122,076) DSUs, and had 649,016 DSUs outstanding as at
September 30, 2014 (2013: 530,600). $4.5 million (December 31, 2013:
$4.0 million) was included in accounts payable and accrued liabilities
as at September 30, 2014 in relation to the DSUs.
c. Incentive Plan
On August 7, 2013, the Directors of Bellatrix approved an Incentive Plan
where the Company may grant Restricted Awards ("RAs") and Performance
Awards ("PAs") to officers, employees, and other service providers.
Unless approved by the TSX (or such other stock exchange on which the
common shares may be listed) and the shareholders, the Incentive Plan
does not provide for the issuance of common shares to holders of PAs or
RAs, but rather RAs and PAs are settled in cash in lieu of such common
shares.
During the nine months ended September 30, 2014, the Company granted
572,850 (2013: 508,300) RAs, settled 169,932 (2013: nil) RAs, and had
842,351 RAs outstanding as at September 30, 2014 (2013: 508,300). $1.4
million (December 31, 2013: $1.0 million) was included in accounts
payable and accrued liabilities as at September 30, 2014 in relation to
the RAs.
During the nine months ended September 30, 2014, the Company granted
411,150 (2013: 470,700) PAs, and had 850,950 PAs outstanding as at
September 30, 2014 (2013: 470,700). $1.5 million (December 31, 2013:
$0.4 million) was included in accounts payable and accrued liabilities
as at September 30, 2014 in relation to the PAs.
8. SUPPLEMENTAL CASH FLOW INFORMATION
Change in Non-cash Working Capital
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
2014
|
2013
|
2014
|
2013
|
Changes in non-cash working capital items:
|
|
|
|
|
|
|
Restricted cash
|
$
|
(7,983)
|
$
|
(2,945)
|
$
|
5,737
|
$
|
(2,945)
|
|
|
Accounts receivable
|
2,108
|
3,983
|
(52,541)
|
756
|
|
|
Deposits and prepaid expenses
|
792
|
1,643
|
982
|
(1,291)
|
|
|
Accounts payable and accrued liabilities
|
12,930
|
(4,966)
|
15,265
|
10,449
|
|
|
Advances from joint venture partners
|
20,139
|
20,790
|
(12,299)
|
15,835
|
|
$
|
27,986
|
$
|
18,505
|
$
|
(42,856)
|
$
|
22,804
|
Changes related to:
|
|
|
|
|
|
|
Operating activities
|
$
|
545
|
$
|
(4,420)
|
$
|
(3,611)
|
$
|
(12,843)
|
|
|
Financing activities
|
(70)
|
2,674
|
43
|
2,911
|
|
|
Investing activities
|
27,511
|
20,251
|
(39,288)
|
32,736
|
|
$
|
27,986
|
$
|
18,505
|
$
|
(42,856)
|
$
|
22,804
|
9. INCOME TAXES
Bellatrix is a corporation as defined under the Income Tax Act (Canada)
and is subject to Canadian federal and provincial taxes. Bellatrix is
subject to provincial taxes in Alberta, British Columbia and
Saskatchewan as the Company operates in those jurisdictions.
Deferred taxes reflect the tax effects of differences between the
carrying amounts of assets and liabilities for financial reporting
purposes and the amounts reported for tax purposes. As at September
30, 2014, Bellatrix had approximately $1.5 billion in tax pools
available for deduction against future income. Included in this tax
basis are estimated non-capital loss carry forwards of approximately
$157.1 million that expire in years through 2030.
10. FINANCE INCOME AND EXPENSES
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
($000s)
|
2014
|
2013
|
2014
|
2013
|
Finance expense
|
|
|
|
|
|
|
Interest on long-term debt
|
$
|
4,784
|
$
|
2,455
|
$
|
13,377
|
$
|
6,897
|
|
|
Interest on convertible debentures
|
-
|
659
|
-
|
1,954
|
|
|
|
|
|
|
|
Accretion on convertible debentures
|
-
|
446
|
-
|
1,295
|
|
|
Accretion on decommissioning liabilities
|
443
|
223
|
1,307
|
612
|
Non-cash finance expense
|
443
|
669
|
1,307
|
1,907
|
Finance expense
|
$
|
5,227
|
$
|
3,783
|
$
|
14,684
|
$
|
10,758
|
11. PER SHARE AMOUNTS
The calculation of basic earnings per share for the three and nine
months ended September 30, 2014 was based on a net profit of $44.9
million (2013: $29.5 million) and a net profit of $108.3 million (2013:
$49.5 million), respectively.
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
2014
|
2013
|
2014
|
2013
|
Basic common shares outstanding
|
191,488,243
|
109,524,598
|
191,488,243
|
109,524,598
|
Fully dilutive effect of:
|
|
|
|
|
|
Share options outstanding
|
11,217,837
|
9,211,229
|
11,217,837
|
9,211,229
|
|
Shares issuable for convertible debentures
|
-
|
8,924,824
|
-
|
8,924,824
|
Fully diluted common shares outstanding
|
202,706,080
|
127,660,651
|
202,706,080
|
127,660,651
|
Weighted average shares outstanding
|
191,351,567
|
108,252,748
|
180,347,407
|
108,019,795
|
Dilutive effect of share options and convertible debentures (1)
|
1,685,048
|
12,903,639
|
2,331,052
|
12,210,555
|
Diluted weighted average shares outstanding
|
193,036,615
|
121,156,387
|
182,678,459
|
120,230,350
|
(1)
|
For the three and nine months ended September 30, 2014, a total of
1,685,048 and 2,331,052 share options were included in the calculation
as they were dilutive.
|
|
For the three and nine months ending September 30, 2013, a total of
3,978,815 and 3,285,731 share options, respectively, were included in
the calculation as they were dilutive. Additionally, 8,924,824 common
shares issuable pursuant to the conversion of the convertible
debentures were included in the calculation for both the three and nine
month periods ending September 30, 2013 as they were also dilutive.
|
12. COMMITMENTS
As at September 30, 2014, Bellatrix committed to drill 3 gross (2.0 net)
wells pursuant to farm-in agreements. Bellatrix expects to satisfy
these drilling commitments at an estimated net cost of approximately
$8.0 million.
In addition, Bellatrix entered into two joint operating agreements
during the 2011 year and an additional joint operation agreement during
2012. The agreements include a minimum commitment for the Company to
drill a specified number of wells each year over the term of the
individual agreements. The details of these agreements are provided in
the table below:
|
|
|
|
Joint Operating Agreement
|
Feb. 1, 2011
|
Aug. 4, 2011
|
Dec. 14, 2012
|
Commitment Term
|
2011 to 2015
|
2011 to 2016
|
2014 to 2018
|
Minimum wells per year (gross and net)
|
3
|
5 to 10
|
2
|
Minimum total wells (gross and net)
|
15
|
40
|
10
|
Estimated total cost ($000s)
|
$
|
56.3
|
$
|
150.0
|
$
|
37.5
|
Remaining wells to drill at September 30, 2014
|
3
|
2
|
4
|
Remaining estimated total cost ($000s)
|
$
|
11.3
|
$
|
7.5
|
$
|
15.0
|
Bellatrix also has certain drilling commitments relating to the Grafton
Joint Venture, the Daewoo and Devonian Partnership, and the Troika
Joint Venture. In meeting the drilling commitments under these
agreements, Bellatrix will satisfy some of the drilling commitments
under the joint operating agreements described above.
|
|
|
|
Agreement
|
Grafton (2) (3)
|
Daewoo and
Devonian
|
Troika
|
Commitment Term
|
2013 to 2015
|
2013 to 2016
|
2013 to 2014
|
Minimum total wells (gross) (1)
|
58
|
70
|
63
|
Minimum total wells (net) (1)
|
10.5
|
30.4
|
31.5
|
Estimated total cost ($000s) (gross) (1)
|
$
|
244.0
|
$
|
200.0
|
$
|
240.0
|
Estimated total cost ($000s) (net) (1)
|
$
|
44.0
|
$
|
100.0
|
$
|
120.0
|
Remaining wells to drill at September 30, 2014 (gross)
|
29
|
23
|
19
|
Remaining wells to drill at September 30, 2014 (net)
|
5.7
|
11.3
|
9.5
|
Remaining estimated total cost ($000s) (gross) (1)
|
$
|
120.3
|
$
|
91.7
|
$
|
72.4
|
Remaining estimated total cost ($000s) (net) (1)
|
$
|
24.0
|
$
|
45.9
|
$
|
36.2
|
(1)
|
Gross and net estimated total cost values and gross and net minimum
estimated total wells for the Troika and Grafton Joint Ventures
represent Bellatrix's total capital and well commitments pursuant to
the Troika and Grafton joint venture agreements. Gross and net minimum
total wells for the Daewoo and Devonian Partnership represent
Bellatrix's total well commitments pursuant to the Daewoo and Devonian
Partnership agreement. Gross and net estimated total cost values for
the Daewoo and Devonian Partnership represent Bellatrix's estimated
cost associated with its well commitments under the Daewoo and Devonian
Partnership agreement. Remaining estimated total cost (gross) for the
Daewoo and Devonian Partnership is based on initial Daewoo Devonian
Partnership gross capital divided by initial total gross capital
including third parties.
|
(2)
|
During April 2014, Grafton Energy Co I Ltd. ("Grafton") elected to
exercise an option to increase committed capital investment to the
Grafton Joint Venture established during 2013 by an additional $50
million, for a total commitment of $250 million, on the same terms and
conditions as the previously announced Grafton Joint Venture. Specific
well commitments associated with the increase are under determination
and have not been formally approved. As a result, the commitments have
not been incorporated into the commitments table.
|
(3)
|
During September 2014, a new multi-year joint venture agreement was
formed with Canadian Non-Operated Resource Corp ("CNOR") a non-operated
oil and gas company managed by Grafton. Through the agreement, CNOR
has committed $250 million in capital towards future accelerated
development of a portion of Bellatrix's undeveloped land holdings.
Bellatrix is not currently subject to any formal well or cost
commitments in relation to this agreement.
|
13. FINANCIAL RISK MANAGEMENT
a. Credit Risk
As at September 30, 2014, accounts receivable was comprised of the
following:
|
|
|
|
Aging ($000s)
|
Not past due
(less than
90 days)
|
Past due
(90 days
or more)
|
Total
|
Joint venture and other trade accounts receivable
|
$
|
61,674
|
$
|
22,640
|
$
|
84,314
|
Amounts due from government agencies
|
40
|
775
|
815
|
Revenue and other accruals
|
38,748
|
9,565
|
48,313
|
Cash call receivables
|
-
|
21
|
21
|
Less: Allowance for doubtful accounts
|
-
|
(616)
|
(616)
|
Total accounts receivable
|
$
|
100,462
|
$
|
32,385
|
$
|
132,847
|
Amounts due from government agencies include GST and royalty
adjustments. Accounts payable due to same partners includes amounts
which may be available for offset against certain receivables.
Cash calls receivables consist of advances paid to joint interest
partners for capital projects.
The carrying amount of accounts receivable and derivative assets
represents the maximum credit exposure.
b. Liquidity Risk
The following are the contractual maturities of Bellatrix's liabilities
as at September 30, 2014:
|
|
|
|
|
|
Liabilities ($000s)
|
Total
|
< 1 Year
|
1-3 Years
|
3-5 Years
|
More than
5 years
|
Accounts payable and accrued liabilities (1)
|
$
|
154,658
|
$
|
154,658
|
$
|
-
|
$
|
-
|
$
|
-
|
Advances from joint venture partners
|
87,081
|
87,081
|
-
|
-
|
-
|
Long-term debt - principal (2)
|
402,655
|
-
|
402,655
|
-
|
-
|
Commodity contract liability
|
5,277
|
5,277
|
-
|
-
|
-
|
Decommissioning liabilities (3)
|
78,978
|
-
|
2,209
|
3,387
|
73,382
|
Finance lease obligation
|
12,022
|
1,554
|
3,205
|
1,897
|
5,366
|
Deferred lease inducements
|
3,085
|
333
|
666
|
666
|
1,420
|
Total
|
$
|
743,756
|
$
|
248,903
|
$
|
408,735
|
$
|
5,950
|
$
|
80,168
|
(1)
|
Includes $0.7 million of accrued interest payable in relation to the
credit facilities is included in Accounts Payable and Accrued
Liabilities.
|
(2)
|
Bank debt is based on a three year facility, fully revolving until
maturity, and extendable annually at the Company's option (subject to
lender approval), provided that the term after any extension would not
be more than three years. Interest due on the bank credit facility is
calculated based upon floating rates.
|
(3)
|
Amounts represent the inflated, discounted future abandonment and
reclamation expenditures anticipated to be incurred over the life of
the Company's properties (between 2017 and 2068).
|
c. Commodity Price Risk
The Company utilizes both financial derivatives and physical delivery
sales contracts to manage commodity price risks. All such transactions
are conducted in accordance with the commodity price risk management
policy that has been approved by the Board of Directors.
As at September 30, 2014, the Company has entered into commodity price
risk management arrangements as follows:
|
Type
|
Period
|
Volume
|
Price Floor
|
|
Price Ceiling
|
Index
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
500 bbl/d
|
$
|
93.30
|
US
|
$
|
93.30
|
US
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
1,500 bbl/d
|
$
|
94.00
|
CDN
|
$
|
94.00
|
CDN
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
500 bbl/d
|
$
|
95.00
|
US
|
$
|
95.00
|
US
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
1,500 bbl/d
|
$
|
95.22
|
CDN
|
$
|
95.22
|
CDN
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
500 bbl/d
|
$
|
98.30
|
CDN
|
$
|
98.30
|
CDN
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
1,000 bbl/d
|
$
|
99.50
|
CDN
|
$
|
99.50
|
CDN
|
WTI
|
Crude oil fixed
|
January 1, 2014 to Dec. 31, 2014
|
500 bbl/d
|
$
|
99.60
|
CDN
|
$
|
99.60
|
CDN
|
WTI
|
Natural gas fixed
|
January 1, 2014 to Dec. 31, 2014
|
20,000 GJ/d
|
$
|
3.30
|
CDN
|
$
|
3.30
|
CDN
|
AECO
|
Natural gas fixed
|
January 1, 2014 to Dec. 31, 2014
|
20,000 GJ/d
|
$
|
3.60
|
CDN
|
$
|
3.60
|
CDN
|
AECO
|
Natural gas fixed
|
July 1, 2014 to Dec. 31, 2014
|
15,000 GJ/d
|
$
|
3.71
|
CDN
|
$
|
3.71
|
CDN
|
AECO
|
Natural gas fixed
|
February 1, 2014 to Dec. 31, 2014
|
10,000 GJ/d
|
$
|
3.79
|
CDN
|
$
|
3.79
|
CDN
|
AECO
|
Natural gas fixed
|
February 1, 2014 to Dec. 31, 2014
|
10,000 GJ/d
|
$
|
3.80
|
CDN
|
$
|
3.80
|
CDN
|
AECO
|
Natural gas fixed
|
February 1, 2014 to Dec. 31, 2014
|
15,000 GJ/d
|
$
|
3.85
|
CDN
|
$
|
3.85
|
CDN
|
AECO
|
Natural gas fixed
|
February 1, 2014 to Dec. 31, 2014
|
10,000 GJ/d
|
$
|
3.84
|
CDN
|
$
|
3.84
|
CDN
|
AECO
|
Natural gas fixed
|
March 1, 2014 to Dec. 31, 2014
|
10,000 GJ/d
|
$
|
4.14
|
CDN
|
$
|
4.14
|
CDN
|
AECO
|
14. FAIR VALUE
The Company's financial instruments as at September 30, 2014 include
restricted cash, accounts receivable, deposits, commodity contract
asset, accounts payable and accrued liabilities, advances from joint
venture partners, deferred lease inducements, finance lease
obligations, and long-term debt. The fair value of accounts receivable,
deposits, accounts payable and accrued liabilities approximate their
carrying amounts due to their short-terms to maturity.
The fair value of commodity contracts is determined by discounting the
difference between the contracted price and published forward price
curves as at the balance sheet date, using the remaining contracted
petroleum and natural gas volumes. The fair value of commodity
contracts as at September 30, 2014 was a net liability of $5.3 million
(December 31, 2013: $16.9 million net liability). The commodity
contracts are classified as level 2 within the fair value hierarchy.
Long-term bank debt bears interest at a floating market rate and the
credit and market premiums therein are indicative of current rates;
accordingly the fair market value approximates the carrying value.
15. SUBSEQUENT EVENT
Subsequent to September 30, 2014, the Company acquired tuck-in working
interests in one of its key operational areas for consideration of
$32.9 million.
Bellatrix Exploration Ltd. is a Western Canadian based growth oriented
oil and gas company engaged in the exploration for, and the
acquisition, development and production of oil and natural gas reserves
in the provinces of Alberta, British Columbia and Saskatchewan. Common
shares of Bellatrix trade on the Toronto Stock Exchange and on the New
York Stock Exchange under the symbol "BXE".
SOURCE Bellatrix Exploration Ltd.
PDF available at: http://stream1.newswire.ca/media/2014/11/04/20141104_C9299_DOC_EN_43157.pdf
Steve G. Toth, Vice President, Investor Relations (403) 750-1270 or Troy Winsor, Investor Relations (800) 663-8072 Bellatrix Exploration Ltd. 1920, 800 - 5th Avenue SW Calgary, Alberta, Canada T2P 3T6 Phone: (403) 266-8670 Fax: (403) 264-8163 www.bellatrixexploration.com Copyright CNW Group 2014
Source: Canada Newswire
(November 4, 2014 - 2:05 AM EST)
News by QuoteMedia
www.quotemedia.com
|