Table of Contents
o | REGISTRATION STATEMENT PURSUANT TO SECTION 12 OF THE SECURITIES EXCHANGE ACT OF 1934. |
þ | ANNUAL REPORT PURSUANT TO SECTION 13(a) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(Province or other jurisdiction of incorporation or organization)
1311 | None | |
(Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Calgary, Alberta Canada T2P 0B4
(403) 233-0224
(Address and telephone number of Registrant’s principal executive offices)
850 Library Avenue, Suite 204
New York, Delaware 19711
(302)738-6680
of agent for service in the United States)
Brad D. Markel Bennett Jones LLP 4500 Bankers Hall East 855 – 2nd Street SW Calgary, Alberta T2P 4K7 Canada (403) 298-3100 | Edwin S. Maynard Andrew J. Foley Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019-6064 USA (212) 373-3000 |
Title of each class | Name of each exchange on which registered | |
Trust Units | New York Stock Exchange |
Table of Contents
Appendix | Documents | |
A | Pengrowth Energy Trust Annual Information Form for the year ended December 31, 2009. | |
B | Management’s Discussion and Analysis. | |
C | Consolidated Financial Statements of Pengrowth Energy Trust, including Management’s Report to Unitholders, the Auditors’ Reports and note 24 thereof which includes a reconciliation of the Consolidated Financial Statements to United States generally accepted accounting principles. | |
D | Supplemental Unaudited Disclosures about Oil and Gas Producing Activities required under United States Generally Accepted Accounting Principles. | |
E | Pengrowth Energy Trust Code of Business Conduct and Ethics dated November 11, 2009. |
Table of Contents
Table of Contents
| ||||
Date: March 8, 2010 | PENGROWTH ENERGY TRUST by its Administrator PENGROWTH CORPORATION | |||
By: | /s/ Derek W. Evans | |||
Derek W. Evans | ||||
President and Chief Executive Officer | ||||
Table of Contents
Exhibit | Description | |
1 | Consent of Independent Registered Public Accounting Firm | |
2 | Consent of GLJ Petroleum Consultants Ltd. | |
3 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 | |
4 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 | |
5 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
6 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
Table of Contents
ENDED DECEMBER 31, 2009
Table of Contents
1 | ||||||||
4 | ||||||||
5 | ||||||||
5 | ||||||||
5 | ||||||||
7 | ||||||||
7 | ||||||||
7 | ||||||||
7 | ||||||||
8 | ||||||||
8 | ||||||||
9 | ||||||||
13 | ||||||||
14 | ||||||||
15 | ||||||||
15 | ||||||||
16 | ||||||||
19 | ||||||||
20 | ||||||||
23 | ||||||||
25 | ||||||||
25 | ||||||||
26 | ||||||||
36 | ||||||||
38 | ||||||||
38 | ||||||||
39 | ||||||||
40 | ||||||||
43 | ||||||||
43 | ||||||||
43 | ||||||||
44 | ||||||||
44 | ||||||||
45 | ||||||||
46 | ||||||||
47 | ||||||||
47 | ||||||||
47 | ||||||||
48 | ||||||||
48 | ||||||||
49 | ||||||||
49 | ||||||||
49 | ||||||||
49 | ||||||||
50 | ||||||||
50 | ||||||||
50 | ||||||||
51 | ||||||||
51 | ||||||||
51 | ||||||||
52 | ||||||||
52 | ||||||||
Exhibit 1 | ||||||||
Exhibit 2 | ||||||||
Exhibit 3 | ||||||||
Exhibit 4 | ||||||||
Exhibit 5 | ||||||||
Exhibit 6 |
Table of Contents
52 | ||||
52 | ||||
52 | ||||
54 | ||||
56 | ||||
56 | ||||
57 | ||||
58 | ||||
59 | ||||
60 | ||||
60 | ||||
61 | ||||
62 | ||||
62 | ||||
62 | ||||
62 | ||||
63 | ||||
63 | ||||
66 | ||||
66 | ||||
68 | ||||
79 | ||||
80 | ||||
80 | ||||
81 | ||||
82 | ||||
82 | ||||
82 | ||||
83 | ||||
83 | ||||
84 | ||||
84 | ||||
84 | ||||
85 | ||||
85 | ||||
85 | ||||
85 | ||||
86 | ||||
86 | ||||
86 |
- iii -
Table of Contents
- 1 -
Table of Contents
- 2 -
Table of Contents
- 3 -
Table of Contents
To Convert From | To | Multiply by | ||||||
Mcf | cubic metre | 28.174 | ||||||
bbl | cubic metre | 0.159 | ||||||
MMBtu | gigajoule | 1.0546 | ||||||
cubic metre | bbl | 6.29 | ||||||
metre | feet | 3.281 | ||||||
mile | kilometre | 1.609 | ||||||
kilometre | mile | 0.621 | ||||||
acre | hectare | 0.405 |
- 4 -
Table of Contents
- 5 -
Table of Contents
- 6 -
Table of Contents
- 7 -
Table of Contents
- 8 -
Table of Contents
• | net present value of future cash flow as compared to the capital invested; | ||
• | rate of return of future cash flows; | ||
• | potential for continued, repeatable and scalable development; and | ||
• | investments necessary to maintain existing facilities and wells. |
Planned Capital Expenditures | ($ millions) | |||
Drill, Complete and Tie-In | $ | 192 | ||
Major Projects (Lindbergh, Horn River) | 28 | |||
Land and Seismic | 8 | |||
Total Development Capital | $ | 228 | ||
Facilities Maintenance | 50 | |||
Total Development Capital Including Facilities | $ | 278 | ||
Other (e.g., IT) | 7 | |||
Total Capital | $ | 285 | ||
Average Daily Production Volume (boepd) | 74,000 — 76,000 | (1) | ||
Operating Costs (per boe) | $ | 14.40 | (2) | |
General and Administrative Costs (per boe) | $ | 2.23 | (2) | |
(1) | The 2010 estimate excludes potential additions arising from acquisitions or reductions from dispositions. | |
(2) | Assuming production targets for 2010 are achieved. |
- 9 -
Table of Contents
• | Shifting internal capital expenditures on our existing high quality asset base to focus on existing low cost, low risk plays (Carson Creek, shallow gas, CBM) as well as to identify, test and develop other resource plays where repeatable, predictable and scalable results can be achieved. | ||
• | Increasing capital expenditures as a percentage of cash flow to facilitate higher reinvestment levels on our existing assets as well as to advance longer term value of our Lindbergh, EOR and Horn River resource plays. | ||
• | Adopting a sustainable business model where distributions plus capital expenditures are equal to cash flow. | ||
• | Enhancing our low cost culture ensuring a high level of capital efficiency and cost discipline. | ||
• | Reducing debt to levels more consistent with energy trust averages projected for the next 18 months. | ||
• | Acquiring other WCSB assets with low cost, low risk, repeatable, predictable and scalable drilling opportunities. | ||
• | Maintaining or modestly growing production and reserves on a debt adjusted per unit basis. |
- 10 -
Table of Contents
- 11 -
Table of Contents
- 12 -
Table of Contents
- 13 -
Table of Contents
- 14 -
Table of Contents
at December 31, 2009(1)
(Forecast Prices and Costs)(2)
P+P | ||||||||||||||||||||||||||||||||
Remaining | Reserve | Value Before | ||||||||||||||||||||||||||||||
P+P | Reserve | Life | Tax at 10% | 2009 Oil | 2009 Gas | 2009 NGL | 2009 Total | |||||||||||||||||||||||||
Reserves | Life | Index | Discount | Production | Production | Production | Production | |||||||||||||||||||||||||
Field | (Mboe)(4) | (years) | (years) | ($MM) | (bblpd) | (MMcfpd) | (bblpd) | (boepd)(4) | ||||||||||||||||||||||||
Light Oil Properties | ||||||||||||||||||||||||||||||||
Judy Creek | 34,085 | 50 | 13.4 | 758.3 | 6,221 | 5.3 | 1,899 | 8,998 | ||||||||||||||||||||||||
Weyburn | 21,811 | 48 | 22.1 | 405.1 | 2,653 | 0.0 | 0 | 2,652 | ||||||||||||||||||||||||
Swan Hills | 16,684 | 50 | 18.2 | 232.1 | 2,058 | 2.1 | 301 | 2,707 | ||||||||||||||||||||||||
Carson Creek | 15,749 | 44 | 14.4 | 264.3 | 2,150 | 4.3 | 247 | 3,110 | ||||||||||||||||||||||||
Deer Mountain | 6,000 | 47 | 20.4 | 105.8 | 576 | 0.1 | 73 | 672 | ||||||||||||||||||||||||
Fenn Big Valley | 5,799 | 50 | 9.6 | 90.5 | 741 | 4.9 | 78 | 1,639 | ||||||||||||||||||||||||
Other(3) | 30,859 | 10.4 | 619.4 | 6,768 | 6.2 | 386 | 8,190 | |||||||||||||||||||||||||
Subtotal | 130,987 | 13.9 | 2,475.5 | 21,166 | 22.9 | 2,984 | 27,969 | |||||||||||||||||||||||||
Heavy Oil Properties | ||||||||||||||||||||||||||||||||
Bodo | 7,603 | 37 | 11.4 | 139.2 | 1,655 | 1.4 | 0 | 1,889 | ||||||||||||||||||||||||
Jenner | 6,756 | 24 | 6.2 | 202.1 | 2,900 | 2.6 | 20 | 3,353 | ||||||||||||||||||||||||
Tangleflags | 4,667 | 43 | 7.3 | 72.8 | 2,074 | 0.3 | 0 | 2,117 | ||||||||||||||||||||||||
Other(3) | 4,324 | 7.7 | 64.6 | 929 | 4.3 | 0 | 1,646 | |||||||||||||||||||||||||
Subtotal | 23,350 | 7.9 | 478.7 | 7,559 | 8.6 | 20 | 9,005 | |||||||||||||||||||||||||
Conventional Gas Properties | ||||||||||||||||||||||||||||||||
Olds | 18,020 | 50 | 12.6 | 224.2 | 7 | 18.8 | 709 | 3,849 | ||||||||||||||||||||||||
Harmattan | 17,410 | 50 | 10.3 | 219.2 | 393 | 18.6 | 1,679 | 5,172 | ||||||||||||||||||||||||
Carson Creek | 7,920 | 19 | 4.5 | 198.8 | 40 | 6.6 | 1,126 | 2,262 | ||||||||||||||||||||||||
Dunvegan | 5,786 | 33 | 10.3 | 77.1 | 32 | 7.5 | 414 | 1,698 | ||||||||||||||||||||||||
Quirk Creek | 5,545 | 40 | 9.2 | 76.9 | 0 | 6.5 | 345 | 1,430 | ||||||||||||||||||||||||
Kaybob | 3,316 | 34 | 13.3 | 43.5 | 0 | 4.1 | 41 | 722 | ||||||||||||||||||||||||
Blackstone | 3,110 | 32 | 10.3 | 32.9 | 0 | 5.3 | 0 | 886 | ||||||||||||||||||||||||
McLeod River | 3,083 | 47 | 8.2 | 48.4 | 22 | 5.5 | 214 | 1,150 | ||||||||||||||||||||||||
Other(3) | 10,878 | 7.9 | 160.1 | 462 | 23.5 | 391 | 4,771 | |||||||||||||||||||||||||
Subtotal | 75,069 | 9.0 | 1,081.1 | 956 | 96.4 | 4,919 | 21,939 | |||||||||||||||||||||||||
Shallow Gas Properties | ||||||||||||||||||||||||||||||||
Twining/Three Hills Creek | 11,779 | 50 | 10.5 | 194.6 | 389 | 12.4 | 342 | 2,794 | ||||||||||||||||||||||||
Coal Bed Methane | 9,066 | 39 | 12.6 | 105.9 | 0 | 12.4 | 9 | 2,069 | ||||||||||||||||||||||||
Monogram | 6,999 | 40 | 8.8 | 114.5 | 0 | 15.2 | 0 | 2,533 | ||||||||||||||||||||||||
Jenner | 6,313 | 32 | 9.8 | 74.7 | 21 | 10.1 | 10 | 1,707 | ||||||||||||||||||||||||
Lethbridge | 2,851 | 47 | 9.2 | 33.4 | 2 | 6.0 | 0 | 1,005 | ||||||||||||||||||||||||
Other(3) | 13,942 | 9.7 | 163.4 | 300 | 26.6 | 128 | 4,864 | |||||||||||||||||||||||||
Subtotal | 50,950 | 10.1 | 686.6 | 713 | 82.6 | 489 | 14,971 | |||||||||||||||||||||||||
Offshore Gas Properties | ||||||||||||||||||||||||||||||||
Sable Island | 9,031 | 8 | 4.4 | 146.0 | 0 | 26.7 | 1,178 | 5,633 | ||||||||||||||||||||||||
Subtotal | 9,031 | 4.4 | 146.0 | 0 | 26.7 | 1,178 | 5,633 | |||||||||||||||||||||||||
Oil Sands Properties | ||||||||||||||||||||||||||||||||
Lindbergh | 6,348 | 16 | — | 17.0 | 0 | 0.0 | 0 | 0 | ||||||||||||||||||||||||
- 15 -
Table of Contents
P+P | ||||||||||||||||||||||||||||||||
Remaining | Reserve | Value Before | ||||||||||||||||||||||||||||||
P+P | Reserve | Life | Tax at 10% | 2009 Oil | 2009 Gas | 2009 NGL | 2009 Total | |||||||||||||||||||||||||
Reserves | Life | Index | Discount | Production | Production | Production | Production | |||||||||||||||||||||||||
Field | (Mboe)(4) | (years) | (years) | ($MM) | (bblpd) | (MMcfpd) | (bblpd) | (boepd)(4) | ||||||||||||||||||||||||
Subtotal | 6,348 | — | 17.0 | 0 | 0.0 | 0 | 0 | |||||||||||||||||||||||||
Total | 295,734 | 10.6 | 4,884.9 | 30,393 | 237.2 | 9,590 | 79,518 | |||||||||||||||||||||||||
Notes: | ||
(1) | The estimates of reserves and future net revenue for individual properties may not reflect the same confidence level as estimates of reserves and future net revenue for all properties, due to the effects of aggregation. | |
(2) | Forecast prices are shown under the heading “ —Pricing Assumptions”. | |
(3) | All “Other” includes our Working Interests and Royalty Interests in approximately 85 other properties. | |
(4) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. | |
(5) | We assess our asset portfolio by aggregating production from properties into the following categories: light oil; heavy oil; conventional gas; shallow gas and coal bed methane; offshore gas; and oil sands. Because all of the production from the properties are aggregated into one of these groups, as opposed to the actual commodities, the production and reserves by commodity reported elsewhere will be different than those reported above. |
- 16 -
Table of Contents
- 17 -
Table of Contents
- 18 -
Table of Contents
- 19 -
Table of Contents
- 20 -
Table of Contents
- 21 -
Table of Contents
- 22 -
Table of Contents
- 23 -
Table of Contents
During 2009, we performed 16 coiled tubing cleanouts and reactivated two wells. |
- 24 -
Table of Contents
- 25 -
Table of Contents
- 26 -
Table of Contents
• | SIFT tax starting January 2011 at 27.06 percent (and 25.56 percent in 2012 and thereafter). The SIFT tax is based on the provincial allocation from the Corporation’s December 31, 2008 tax return; |
• | Annual general and administration expenses at the current level; |
• | Interest expense at the current level; |
• | Inclusion of tax pools and deductions at the trust level as well as at the operating entity level (total tax pools of $2.9 billion); |
• | Royalties paid to the Trust after allowance for capital expenses contemplated by the GLJ Report; |
• | Distributions by the Trust to the Unitholders in an amount equal to the cash received by the Trust; and |
• | Any such other additional deductions and adjustments as is and would be consistent with the manner in which we file and would file future tax returns. See “Canadian Income Tax Considerations”. |
- 27 -
Table of Contents
as of December 31, 2009
(Forecast Prices and Costs)(1)
Light and Medium Oil | Heavy Oil(2) | Natural Gas Liquids | ||||||||||||||||||||||||||||||||||
Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | ||||||||||||||||||||||||||||
Reserves Category | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | |||||||||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||||||||||
Proved Developed Producing | 65,640 | 65,504 | 52,047 | 14,370 | 14,362 | 12,750 | 19,253 | 19,165 | 14,026 | |||||||||||||||||||||||||||
Proved Developed Non- Producing | 804 | 804 | 556 | 139 | 139 | 127 | 1,030 | 1,029 | 769 | |||||||||||||||||||||||||||
Proved Undeveloped | 16,358 | 16,351 | 12,391 | 1,846 | 1,846 | 1,533 | 1,190 | 1,190 | 795 | |||||||||||||||||||||||||||
Total Proved Reserves | 82,803 | 82,659 | 64,995 | 16,355 | 16,347 | 14,410 | 21,473 | 21,384 | 15,591 | |||||||||||||||||||||||||||
Probable Reserves | 29,446 | 29,400 | 22,476 | 11,370 | 11,367 | 9,976 | 8,114 | 8,091 | 5,892 | |||||||||||||||||||||||||||
Total Proved Plus Probable Reserves | 112,249 | 112,059 | 87,471 | 27,724 | 27,713 | 24,386 | 29,587 | 29,475 | 21,482 | |||||||||||||||||||||||||||
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis(3) | ||||||||||||||||||||||||||||||||||
Net | Company Interest | Gross Interest | Net Interest | |||||||||||||||||||||||||||||||||
Company Interest | Gross Interest | Interest | Company Interest | Gross Interest | Net Interest | (Mboe) | (Mboe) | (Mboe) | ||||||||||||||||||||||||||||
RESERVES CATEGORY | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (3) | (3) | (3) | |||||||||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||||||||||
Proved Developed Producing | 484,396 | 481,215 | 409,311 | 23,034 | 21,906 | 21,635 | 183,835 | 182,885 | 150,648 | |||||||||||||||||||||||||||
Proved Developed Non- Producing | 18,490 | 18,322 | 14,460 | — | — | — | 5,055 | 5,025 | 3,862 | |||||||||||||||||||||||||||
Proved Undeveloped | 30,360 | 30,359 | 26,463 | 19,263 | 19,184 | 16,325 | 27,665 | 27,644 | 21,851 | |||||||||||||||||||||||||||
Total Proved Reserves | 533,246 | 529,897 | 450,234 | 42,297 | 41,090 | 37,960 | 216,554 | 215,554 | 176,361 | |||||||||||||||||||||||||||
Probable Reserves | 170,204 | 169,277 | 140,778 | 11,293 | 11,037 | 10,226 | 79,180 | 78,911 | 63,511 | |||||||||||||||||||||||||||
Total Proved Plus Probable Reserves | 703,449 | 699,175 | 591,013 | 53,590 | 52,127 | 48,186 | 295,734 | 294,464 | 239,872 | |||||||||||||||||||||||||||
(1) | Forecast prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Includes 6,348 Mbbl of Company Interest heavy oil Probable Reserves for the Lindbergh oil sands property in the GLJ Report. | |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
- 28 -
Table of Contents
of Future Net Revenue
as of December 31, 2009
Before and After Income Taxes
(Forecast Prices and Costs)(1)
Before Income Taxes | Unit Value | |||||||||||||||||||||||||||
Discounted at (%/Year) | Before Income Tax | |||||||||||||||||||||||||||
0% | 5% | 10% | 15% | 20% | Discounted at 10%/Year(2) | |||||||||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | $/boe | $/Mcfe | |||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||
Proved Developed Producing | 5,793 | 4,301 | 3,442 | 2,888 | 2,502 | 22.85 | 3.81 | |||||||||||||||||||||
Proved Developed Non-Producing | 162 | 118 | 93 | 77 | 66 | 24.11 | 4.02 | |||||||||||||||||||||
Proved Undeveloped | 1,046 | 571 | 335 | 203 | 124 | 15.32 | 2.55 | |||||||||||||||||||||
Total Proved Reserves | 7,002 | 4,989 | 3,870 | 3,168 | 2,691 | 21.94 | 3.66 | |||||||||||||||||||||
Probable Reserves | 3,141 | 1,641 | 1,015 | 696 | 510 | 15.99 | 2.66 | |||||||||||||||||||||
Total Proved Plus Probable Reserves | 10,143 | 6,630 | 4,885 | 3,865 | 3,202 | 20.36 | 3.39 | |||||||||||||||||||||
After Income Taxes | ||||||||||||||||||||
Discounted at (%/Year)(3) | ||||||||||||||||||||
0% | 5% | 10% | 15% | 20% | ||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | |||||||||||||||
Proved Reserves | ||||||||||||||||||||
Proved Developed Producing | 5,189 | 3,840 | 3,079 | 2,594 | 2,260 | |||||||||||||||
Proved Developed Non-Producing | 103 | 76 | 60 | 51 | 44 | |||||||||||||||
Proved Undeveloped | 674 | 337 | 184 | 101 | 52 | |||||||||||||||
Total Proved Reserves | 5,966 | 4,253 | 3,323 | 2,746 | 2,356 | |||||||||||||||
Probable Reserves | 2,361 | 1,194 | 733 | 505 | 372 | |||||||||||||||
Total Proved Plus Probable Reserves | 8,327 | 5,447 | 4,056 | 3,251 | 2,728 | |||||||||||||||
(1) | Forecast prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Net present value of future net revenue per reserve unit values are based on our net reserves. | |
(3) | After tax figures were calculated assuming we would continue to be organized as a trust and would be subject to the SIFT Legislation. See “— Statement of Oil and Gas Reserves and Reserves Data — Disclosure of Reserves Data” for a description of the assumptions made in calculating the after tax figures. |
- 29 -
Table of Contents
(undiscounted)
as of December 31, 2009
(Forecast Prices and Costs)(1)
Capital Development | Abandonment | Future Net Revenue | Future Net Revenue | |||||||||||||||||||||||||||||
Revenue | Royalties(2) | Operating Costs | Costs | Costs(3) | Before Income Taxes | Income Tax | After Income Taxes | |||||||||||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ||||||||||||||||||||||||
Proved Reserves | 15,658 | 3,031 | 4,853 | 537 | 235 | 7,002 | 1,035 | 5,967 | ||||||||||||||||||||||||
Total Proved Plus | ||||||||||||||||||||||||||||||||
Probable Reserves | 22,388 | 4,426 | 6,670 | 887 | 262 | 10,143 | 1,816 | 8,327 |
(1) | Forecast prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Crown royalties payable to the provinces of Alberta, British Columbia, Saskatchewan and Nova Scotia and any freehold and over-riding royalties payable. This includes the impact of the New Royalty Framework implemented by the Government of Alberta on January 1, 2009, the optional Transitional Royalty and any drilling incentive programs currently in effect. | |
(3) | Includes the cost of well abandonments and abandonment of Sable Island facilities and subsea pipelines, but does not include abandonment costs for other facilities or any surface reclamation costs. See “Pengrowth — Operational Information — Additional Information Concerning Abandonment & Reclamation Costs”. |
By Production Group
as of December 31, 2009
(Forecast Prices and Costs)(1)
Future Net Revenue | ||||||||||||||
Before Income Taxes | ||||||||||||||
(discounted at | ||||||||||||||
10%/yr) | Unit Value(4) | |||||||||||||
Reserves Category | Production Group | ($MM) | ($/boe) | ($/Mcfe) | ||||||||||
Total Proved Reserves | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 2,015 | 25.86 | 4.31 | ||||||||||
Heavy Oil (including solution gas and other by-products)(2) | 395 | 24.99 | 4.16 | |||||||||||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 1,374 | 18.00 | 3.00 | |||||||||||
Coal Bed Methane | 87 | 13.74 | 2.29 | |||||||||||
Total | 3,870 | 21.94 | 3.66 | |||||||||||
Total Proved Plus | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 2,510 | 24.11 | 4.02 | ||||||||||
Probable Reserves | Heavy Oil (including solution gas and other by-products)(2) | 506 | 19.21 | 3.20 | ||||||||||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 1,759 | 17.36 | 2.89 | |||||||||||
Coal Bed Methane | 109 | 13.59 | 2.26 | |||||||||||
Total | 4,885 | 20.36 | 3.39 | |||||||||||
(1) | Forecast prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | NGL’s associated with the production of solution gas are included as a by-product. | |
(3) | NGL’s associated with the production of natural gas are included as a by-product. | |
(4) | Net present value of future net revenue per reserve unit values are based on our net reserves. |
- 30 -
Table of Contents
as of December 31, 2009
(Constant Prices and Costs)(1)
Light and Medium Oil | Heavy Oil(2) | Natural Gas Liquids | ||||||||||||||||||||||||||||||||||
Net | Net | Net | ||||||||||||||||||||||||||||||||||
Company Interest | Gross Interest | Interest | Company Interest | Gross Interest | Interest | Company Interest | Gross Interest | Interest | ||||||||||||||||||||||||||||
Reserves Category | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | |||||||||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||||||||||
Proved Developed Producing | 62,736 | 62,613 | 54,860 | 13,951 | 13,944 | 12,731 | 17,220 | 17,137 | 12,592 | |||||||||||||||||||||||||||
Proved Developed Non-Producing | 783 | 783 | 573 | 139 | 139 | 132 | 1,048 | 1,047 | 795 | |||||||||||||||||||||||||||
Proved Undeveloped | 16,080 | 16,072 | 13,543 | 1,841 | 1,841 | 1,634 | 992 | 992 | 665 | |||||||||||||||||||||||||||
Total Proved Reserves | 79,599 | 79,467 | 68,976 | 15,931 | 15,924 | 14,498 | 19,260 | 19,175 | 14,052 | |||||||||||||||||||||||||||
Probable Reserves | 29,807 | 29,764 | 25,625 | 11,269 | 11,266 | 10,609 | 8,532 | 8,511 | 6,234 | |||||||||||||||||||||||||||
Total Proved Plus Probable Reserves | 109,405 | 109,231 | 94,601 | 27,200 | 27,190 | 25,106 | 27,792 | 27,686 | 20,286 | |||||||||||||||||||||||||||
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis(3) | ||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||
Net | Company Interest | Interest | ||||||||||||||||||||||||||||||||||
Company Interest | Gross Interest | Interest | Company Interest | Gross Interest | Net Interest | (Mboe) | Gross Interest | (Mboe) | ||||||||||||||||||||||||||||
Reserves Category | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (3) | (Mboe) (3) | (3) | |||||||||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||||||||||
Proved Developed Producing | 413,139 | 410,444 | 361,187 | 20,546 | 19,464 | 19,336 | 166,188 | 165,345 | 143,603 | |||||||||||||||||||||||||||
Proved Developed Non-Producing | 16,666 | 16,528 | 13,505 | — | — | — | 4,748 | 4,723 | 3,752 | |||||||||||||||||||||||||||
Proved Undeveloped | 11,896 | 11,894 | 10,538 | 12,780 | 12,731 | 10,810 | 23,025 | 23,008 | 19,400 | |||||||||||||||||||||||||||
Total Proved Reserves | 441,701 | 438,866 | 385,230 | 33,326 | 32,195 | 30,146 | 193,960 | 193,077 | 166,755 | |||||||||||||||||||||||||||
Probable Reserves | 167,893 | 167,103 | 145,333 | 10,395 | 10,160 | 9,484 | 79,323 | 79,085 | 68,271 | |||||||||||||||||||||||||||
Total Proved Plus Probable Reserves | 609,594 | 605,970 | 530,563 | 43,720 | 42,355 | 39,630 | 273,283 | 272,162 | 235,025 | |||||||||||||||||||||||||||
(1) | Constant prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Includes 6,348 Mbbl of Company Interest heavy oil Probable Reserves for the Lindbergh oil sands property in the GLJ Report. | |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
- 31 -
Table of Contents
of Future Net Revenue
as of December 31, 2009
Before and After Income Tax
(Constant Prices and Costs)(1)
Unit Value | ||||||||||||||||||||||||||||
Before Income Taxes | Before Income Tax | |||||||||||||||||||||||||||
Discounted At (%/Year) | Discounted At 10%/Year(2) | |||||||||||||||||||||||||||
0% | 5% | 10% | 15% | 20% | ||||||||||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | $/boe | $/Mcfe | |||||||||||||||||||||
Proved Reserves | ||||||||||||||||||||||||||||
Proved Developed Producing | 2,796 | 2,204 | 1,835 | 1,581 | 1,397 | 12.78 | 2.13 | |||||||||||||||||||||
Proved Developed Non-Producing | 75 | 58 | 47 | 40 | 35 | 12.65 | 2.11 | |||||||||||||||||||||
Proved Undeveloped | 526 | 276 | 150 | 79 | 37 | 7.71 | 1.29 | |||||||||||||||||||||
Total Proved Reserves | 3,397 | 2,538 | 2,032 | 1,701 | 1,469 | 12.18 | 2.03 | |||||||||||||||||||||
Probable Reserves | 1,413 | 775 | 484 | 328 | 234 | 7.09 | 1.18 | |||||||||||||||||||||
Total Proved Plus Probable Reserves | 4,809 | 3,313 | 2,516 | 2,029 | 1,703 | 10.70 | 1.78 | |||||||||||||||||||||
After Income Taxes | ||||||||||||||||||||
Discounted At (%/Year)(3) | ||||||||||||||||||||
0% | 5% | 10% | 15% | 20% | ||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | |||||||||||||||
Proved Reserves | ||||||||||||||||||||
Proved Developed Producing | 2,725 | 2,143 | 1,780 | 1,533 | 1,353 | |||||||||||||||
Proved Developed Non-Producing | 50 | 39 | 32 | 27 | 24 | |||||||||||||||
Proved Undeveloped | 522 | 271 | 147 | 78 | 36 | |||||||||||||||
Total Proved Reserves | 3,297 | 2,453 | 1,959 | 1,638 | 1,413 | |||||||||||||||
Probable Reserves | 1,209 | 642 | 394 | 265 | 190 | |||||||||||||||
Total Proved Plus Probable Reserves | 4,506 | 3,095 | 2,353 | 1,903 | 1,603 | |||||||||||||||
(1) | Constant prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Net present value of future net revenue per reserve unit values are based on our net reserves. | |
(3) | After tax figures were calculated assuming we would continue to be organized as a trust and would be subject to the SIFT Legislation. See “— Statement of Oil and Gas Reserves and Reserves Data — Disclosure of Reserves Data” for a description of the assumptions made in calculating the after tax figures. |
- 32 -
Table of Contents
(undiscounted)
as of December 31, 2009
(Constant Prices and Costs)(1)
Future Net Revenue | ||||||||||||||||||||||||||||||||
Capital Development | Abandonment | Before | Future net Revenue | |||||||||||||||||||||||||||||
Revenue | Royalties(2) | Operating Costs | Costs | Costs(3) | Income Taxes | Income Tax | After Income Taxes | |||||||||||||||||||||||||
Reserves Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ||||||||||||||||||||||||
Proved Reserves | 8,559 | 1,184 | 3,418 | 392 | 167 | 3,397 | 100 | 3,297 | ||||||||||||||||||||||||
Total Proved Plus | ||||||||||||||||||||||||||||||||
Probable Reserves | 12,060 | 1,655 | 4,693 | 727 | 176 | 4,809 | 303 | 4,506 |
(1) | Constant prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | Crown royalties payable to the provinces of Alberta, British Columbia, Saskatchewan and Nova Scotia and any freehold and over-riding royalties payable. This includes the impact of the New Royalty Framework implemented by the Government of Alberta on January 1, 2009, the optional Transitional Royalty and any drilling incentive programs still in effect. | |
(3) | Includes the cost of well abandonments and abandonment of Sable Island facilities and subsea pipelines, but does not include abandonment costs for other facilities or any surface reclamation costs. See “Pengrowth — Operational Information — Additional Information Concerning Abandonment & Reclamation Costs”. |
By Production Group
as of December 31, 2009
(Constant Prices and Costs)(1)
Future Net | ||||||||||||||
Revenue Before | ||||||||||||||
Income Taxes | ||||||||||||||
(discounted at | ||||||||||||||
10%/yr) | Unit Value(4) | |||||||||||||
Reserves Category | Production Group | ($MM) | ($/Boe) | ($/Mcfe) | ||||||||||
Total Proved Reserves | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,175 | 14.41 | 2.40 | ||||||||||
Heavy Oil (including solution gas and other by-products)(2) | 266 | 16.80 | 2.80 | |||||||||||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 566 | 8.79 | 1.46 | |||||||||||
Coal Bed Methane | 25 | 4.97 | 0.83 | |||||||||||
Total | 2,032 | 12.18 | 2.03 | |||||||||||
Total Proved Plus | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,457 | 13.09 | 2.18 | ||||||||||
Probable Reserves | Heavy Oil (including solution gas and other by-products)(2) | 310 | 11.48 | 1.91 | ||||||||||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 717 | 7.95 | 1.33 | |||||||||||
Coal Bed Methane | 32 | 4.81 | 0.80 | |||||||||||
Total | 2,516 | 10.70 | 1.78 |
(1) | Constant prices are shown under the heading “ —Pricing Assumptions”. | |
(2) | NGL’s associated with the production of solution gas are included as a by-product. | |
(3) | NGL’s associated with the production of natural gas are included as a by-product. | |
(4) | Net present value of future net revenue per reserve unit values are based on our net reserves. |
- 33 -
Table of Contents
Oil | Natural Gas | Natural Gas Liquids(1) | ||||||||||||||||||||||||||||||||||||||
Hardisty Heavy | �� | |||||||||||||||||||||||||||||||||||||||
Edmonton Par Price | Cromer Medium | 12° | Inflation | Exchange | ||||||||||||||||||||||||||||||||||||
WTI Cushing | 40°API | 29.3°API | API | AECO Gas Price | Pentanes Plus | Rates(2) | Rate(3) | |||||||||||||||||||||||||||||||||
Year | Oklahoma ($US/bbl) | ($Cdn/bbl) | ($Cdn/bbl) | ($Cdn/bbl) | ($Cdn/MMBtu) | Propane ($Cdn/bbl) | Butane ($Cdn/bbl) | ($Cdn/bbl) | (%/Year) | ($US/Cdn) | ||||||||||||||||||||||||||||||
2009(4) | 61.56 | 66.43 | 63.19 | 54.36 | 4.20 | 37.58 | 47.31 | 67.99 | — | — | ||||||||||||||||||||||||||||||
2010 | 80.00 | 83.26 | 76.60 | 64.99 | 5.96 | 52.46 | 64.11 | 84.93 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2011 | 83.00 | 86.42 | 78.64 | 65.24 | 6.79 | 54.45 | 66.54 | 88.15 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2012 | 86.00 | 89.58 | 80.62 | 65.33 | 6.89 | 56.43 | 68.98 | 91.37 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2013 | 89.00 | 92.74 | 82.54 | 65.26 | 6.95 | 58.42 | 71.41 | 94.59 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2014 | 92.00 | 95.90 | 85.35 | 67.52 | 7.05 | 60.42 | 73.84 | 97.82 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2015 | 93.84 | 97.84 | 87.07 | 68.90 | 7.16 | 61.64 | 75.33 | 99.79 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2016 | 95.72 | 99.81 | 88.83 | 70.32 | 7.42 | 62.88 | 76.85 | 101.81 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2017 | 97.64 | 101.83 | 90.63 | 71.76 | 7.95 | 64.15 | 78.41 | 103.86 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2018 | 99.59 | 103.88 | 92.46 | 73.22 | 8.52 | 65.45 | 79.99 | 105.96 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
2019 | 101.58 | 105.98 | 94.32 | 74.72 | 8.69 | 66.77 | 81.60 | 108.10 | 2.0 | 0.95 | ||||||||||||||||||||||||||||||
Thereafter | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | 2.0 | 0.95 |
(1) | FOB Edmonton. | |
(2) | Inflation rates for forecasting prices and costs. | |
(3) | The exchange rates used to generate the benchmark reference prices in this table. | |
(4) | Actual weighted average historical prices for 2009. |
Oil | Natural Gas | Natural Gas Liquids(1) | ||||||||||||||||||||||||||||||||||||||
Edmonton Par Price | Cromer Medium | Hardisty Heavy | Exchange | |||||||||||||||||||||||||||||||||||||
WTI Cushing | 40° | 29.3° | 12° API | AECO Gas Price | Pentanes Plus | Inflation Rate | Rate(2) | |||||||||||||||||||||||||||||||||
Year | Oklahoma ($US/bbl) | API ($Cdn/bbl) | API ($Cdn/bbl) | ($Cdn/bbl) | ($Cdn/MMBtu) | Propane ($Cdn/bbl) | Butane ($Cdn/bbl) | ($Cdn/bbl) | (%/Year) | ($US/Cdn) | ||||||||||||||||||||||||||||||
2010 | 61.04 | 63.59 | 59.56 | 51.80 | 3.84 | 36.87 | 46.87 | 66.67 | 0.0 | % | 0.8728 |
(1) | FOB Edmonton. | |
(2) | The exchange rate used to generate the benchmark reference prices in this table. |
- 34 -
Table of Contents
By Principal Product Type
(Forecast Prices and Costs)
Light and Medium Oil | Heavy Oil | Natural Gas Liquids | ||||||||||||||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||||||||||||||
Gross | Gross | Proved Plus | Gross | Gross | Proved Plus | Gross | Gross | Proved Plus | ||||||||||||||||||||||||||||
Proved | Probable | Probable | Proved | Probable | Probable | Proved | Probable | Probable | ||||||||||||||||||||||||||||
(Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | ||||||||||||||||||||||||||||
December 31, 2008 | 90,261 | 30,846 | 121,107 | 16,268 | 11,448 | 27,716 | 23,436 | 8,873 | 32,309 | |||||||||||||||||||||||||||
Extensions | 252 | 452 | 704 | 139 | (71 | ) | 68 | 934 | 289 | 1,223 | ||||||||||||||||||||||||||
Infill Drilling | 137 | 128 | 265 | — | — | — | 656 | (2 | ) | 655 | ||||||||||||||||||||||||||
Improved Recovery | 1,152 | (526 | ) | 626 | 225 | 63 | 288 | 7 | 17 | 24 | ||||||||||||||||||||||||||
Technical Revisions | (1,570 | ) | (1,828 | ) | (3,398 | ) | 2,350 | (114 | ) | 2,236 | (29 | ) | (1,045 | ) | (1,075 | ) | ||||||||||||||||||||
Discoveries | 100 | 200 | 300 | 129 | 43 | 172 | — | — | — | |||||||||||||||||||||||||||
Acquisitions | 877 | 206 | 1,083 | — | — | — | 214 | 47 | 260 | |||||||||||||||||||||||||||
Dispositions | (245 | ) | (77 | ) | (323 | ) | (7 | ) | (2 | ) | (9 | ) | (353 | ) | (88 | ) | (441 | ) | ||||||||||||||||||
Economic Factors | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Production | (8,305 | ) | — | (8,305 | ) | (2,756 | ) | — | (2,756 | ) | (3,480 | ) | — | (3,480 | ) | |||||||||||||||||||||
December 31, 2009 | 82,659 | 29,400 | 112,059 | 16,347 | 11,367 | 27,713 | 21,384 | 8,091 | 29,475 |
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis | ||||||||||||||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||||||||||||||
Gross | Gross | Proved Plus | Gross | Gross | Proved Plus | Gross | Gross | Proved Plus | ||||||||||||||||||||||||||||
Proved | Probable | Probable | Proved | Probable | Probable | Proved | Probable | Probable | ||||||||||||||||||||||||||||
(MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (Mboe) (1) | (Mboe) (1) | (Mboe) (1) | ||||||||||||||||||||||||||||
December 31, 2008 | 591,413 | 205,163 | 796,576 | 33,019 | 14,960 | 47,979 | 234,036 | 87,855 | 321,891 | |||||||||||||||||||||||||||
Extensions | 6,467 | 2,382 | 8,849 | 729 | 145 | 873 | 2,523 | 1,092 | 3,615 | |||||||||||||||||||||||||||
Infill Drilling | 3,923 | 2,021 | 5,943 | 7,642 | 1,422 | 9,064 | 2,721 | 700 | 3,421 | |||||||||||||||||||||||||||
Improved Recovery | 843 | 901 | 1,743 | 451 | (451 | ) | — | 1,600 | (371 | ) | 1,229 | |||||||||||||||||||||||||
Technical Revisions | 16,212 | (38,680 | ) | (22,468 | ) | 3,652 | (5,038 | ) | (1,386 | ) | 4,062 | (10,275 | ) | (6,213 | ) | |||||||||||||||||||||
Discoveries | — | — | — | — | — | — | 229 | 243 | 472 | |||||||||||||||||||||||||||
Acquisitions | 1,432 | 306 | 1,738 | — | — | — | 1,329 | 304 | 1,633 | |||||||||||||||||||||||||||
Dispositions | (9,615 | ) | (2,815 | ) | (12,430 | ) | — | — | — | (2,208 | ) | (637 | ) | (2,845 | ) | |||||||||||||||||||||
Economic Factors | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Production | (80,777 | ) | — | (80,777 | ) | (4,403 | ) | — | (4,403 | ) | (28,738 | ) | — | (28,738 | ) | |||||||||||||||||||||
December 31, 2009 | 529,897 | 169,278 | 699,175 | 41,090 | 11,037 | 52,127 | 215,554 | 78,911 | 294,464 |
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
- 35 -
Table of Contents
on Total Oil Equivalent Basis
(Forecast Prices and Costs)
Proved Plus | ||||||||||||
Proved Producing | Proved | Probable | ||||||||||
Reserves | Reserves | Reserves | ||||||||||
(Mboe)(1) | (Mboe) (1) | (Mboe) (1) | ||||||||||
December 31, 2008 | 200,580 | 235,224 | 323,463 | |||||||||
Extensions | 2,052 | 2,532 | 3,617 | |||||||||
Infill Drilling | 2,763 | 2,721 | 3,425 | |||||||||
Improved Recovery | 1,558 | 1,620 | 1,259 | |||||||||
Technical Revisions | 6,758 | 4,191 | (6,194 | ) | ||||||||
Discoveries | 129 | 229 | 472 | |||||||||
Acquisitions | 1,287 | 1,329 | 1,633 | |||||||||
Dispositions | (2,266 | ) | (2,267 | ) | (2,916 | ) | ||||||
Economic Factors | — | — | — | |||||||||
Production | (29,025 | ) | (29,025 | ) | (29,025 | ) | ||||||
December 31, 2009 | 183,835 | 216,554 | 295,734 | |||||||||
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
• | Certain probable undeveloped reserves were removed as a result of changing corporate strategy regarding future capital deployment. Also, various performance related revisions were made to previous estimates. Together this resulted in a net negative change in Total Proved Plus Probable Reserves. The largest revisions occurred at Sable Island (+1,625 Mboe), Carson Creek (+1,184 Mboe), Jenner (-948 Mboe), Judy Creek (-1,771 Mboe) and Olds (-6,434 Mboe). The majority of the strategy related reserve changes were made at Olds where management does not foresee drilling a large number of gas wells. | ||
• | Reserve additions from drilling activity, improved recovery and technical revisions replaced 2009 production by 39 percent and nine percent for Total Proved and Proved Plus Probable Reserves, respectively. Based on all changes, including acquisitions and dispositions, reserve replacement was 36 percent and four percent for Total Proved and Proved Plus Probable Reserves, respectively. Pengrowth reinvested 38 percent of operating cash flow into capital projects. | ||
• | New reserve additions for development activity during 2009 amounted to 8.8 MMboe of Total Proved Plus Probable Reserves. Most significant were infill drilling and extensions at Carson Creek and in the Twining CBM area and improved recovery and infill drilling adds at Weyburn. Reserve increases in the Proved Producing category also resulted from reclassification of Proved or Probable Undeveloped Reserves to producing primarily for infill drilling and drilling extensions at Carson Creek, Weyburn, Sable Island and Monogram. | ||
• | The net decrease of 1.3 MMboe to Proved Plus Probable Reserves from acquisitions and dispositions was due to the sale of some minor non-core properties mainly at Niton, Karr and Pine Creek, offset by some small strategic asset acquisitions at House Mountain and Carson Creek. |
- 36 -
Table of Contents
Light & Medium Oil | Heavy Oil | Natural Gas | Coal Bed Methane | Natural Gas Liquids | Total Oil Equivalent | |||||||||||||||||||||||||||||||||||||||||||
(Mbbl) | (Mbbl) | (MMcf) | (MMcf) | (Mbbl) | (Mboe)(2) | |||||||||||||||||||||||||||||||||||||||||||
First | Total at | First | Total at | First | Total at | First | Total at | First | Total at | First | Total at | |||||||||||||||||||||||||||||||||||||
Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | |||||||||||||||||||||||||||||||||||||
Prior | 20,521 | 36,107 | 1,994 | 3,590 | 45,093 | 73,203 | 3,955 | 3,955 | 1,509 | 2,527 | 32,198 | 55,084 | ||||||||||||||||||||||||||||||||||||
2007 | 1,932 | 18,985 | 342 | 2,194 | 20,905 | 50,224 | 11,356 | 13,911 | 398 | 1,361 | 8,049 | 33,229 | ||||||||||||||||||||||||||||||||||||
2008 | 1,000 | 17,029 | 382 | 1,676 | 3,513 | 48,311 | 1,858 | 10,372 | 125 | 1,120 | 2,402 | 29,606 | ||||||||||||||||||||||||||||||||||||
2009 | 1,347 | 16,351 | 130 | 1,846 | 2,778 | 30,359 | 10,140 | 19,184 | 209 | 1,190 | 3,840 | 27,644 |
Light & Medium Oil | Heavy Oil | Natural Gas | Coal Bed Methane | Natural Gas Liquids | Total Oil Equivalent | |||||||||||||||||||||||||||||||||||||||||||
(Mbbl) | (Mbbl) | (MMcf) | (MMcf) | (Mbbl) | (Mboe)(2) | |||||||||||||||||||||||||||||||||||||||||||
First | Total at | First | Total at | First | Total at | First | Total at | First | Total at | First | Total at | |||||||||||||||||||||||||||||||||||||
Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | Attributed | year-end | |||||||||||||||||||||||||||||||||||||
Prior | 10,681 | 19,454 | 2,013 | 3,092 | 36,315 | 73,467 | 4,306 | 4,306 | 1,593 | 3,213 | 21,058 | 38,721 | ||||||||||||||||||||||||||||||||||||
2007 | 3,065 | 13,497 | 726 | 2,269 | 25,386 | 64,986 | 8,170 | 10,155 | 670 | 2,716 | 10,054 | 31,006 | ||||||||||||||||||||||||||||||||||||
2008 | 1,805 | 12,372 | 6,997 | 7,857 | 17,686 | 68,822 | 4,514 | 7,948 | 782 | 3,478 | 13,329 | 36,502 | ||||||||||||||||||||||||||||||||||||
2009 | 1,565 | 11,514 | 68 | 7,853 | 9,450 | 37,134 | 2,177 | 5,178 | 934 | 2,510 | 4,505 | 28,929 |
Notes: | ||
(1) | “First Attributed” refers to reserves first attributed at year-end of the corresponding fiscal year. | |
(2) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
- 37 -
Table of Contents
Total | ||||||||||||||||||||||||||||||||
Discounted | ||||||||||||||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | Remainder | Undiscounted | at 10% | |||||||||||||||||||||||||
Reserve Category | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ($MM) | ||||||||||||||||||||||||
Proved Reserves (Constant Prices and Costs) | 121 | 69 | 39 | 34 | 21 | 108 | 392 | 282 | ||||||||||||||||||||||||
Proved Reserves (Forecast Prices and Costs) | 155 | 91 | 58 | 37 | 24 | 172 | 537 | 370 | ||||||||||||||||||||||||
Proved & Probable Reserves (Forecast Prices and Costs) | 219 | 172 | 119 | 98 | 36 | 243 | 887 | 622 |
- 38 -
Table of Contents
- 39 -
Table of Contents
Company Interest Reserves
(Forecast Prices and Costs)
Proved plus | ||||||||
FD&A Costs Excluding Changes in Future Development Capital | Proved | Probable | ||||||
Exploration and Development Capital Expenditures ($M) | 202,200 | 202,200 | ||||||
Exploration and Development Reserve Additions including Revisions (Mboe)(1) | 11,291 | 2,577 | ||||||
Finding and Development Cost ($/boe) (1) | 17.91 | 78.47 | ||||||
Net Acquisition Capital ($M) | (6,230 | ) | (6,230 | ) | ||||
Net Acquisition Reserve Additions (Mboe) (1) | (937 | ) | (1,283 | ) | ||||
Net Acquisition Cost ($/boe) (1) | 6.65 | 4.86 | ||||||
Total Capital Expenditures including Net Acquisitions ($M) | 195,970 | 195,970 | ||||||
Reserve Additions including Net Acquisitions (Mboe) (1) | 10,354 | 1,294 | ||||||
Finding Development and Acquisition Cost ($/boe) (1) | 18.93 | 151.41 | ||||||
FD&A Costs Including Changes in Future Development Capital | ||||||||
Exploration and Development Capital Expenditures ($M) | 202,200 | 202,200 | ||||||
Exploration and Development Change in FDC ($M) | (42,800 | ) | (122,800 | ) | ||||
Exploration and Development Capital including Change in FDC ($M) | 159,400 | 79,400 | ||||||
Exploration and Development Reserve Additions including Revisions (Mboe) (1) | 11,291 | 2,577 | ||||||
Finding and Development Cost ($/boe) (1) | 14.12 | 30.81 | ||||||
Net Acquisition Capital ($M) | (6,230 | ) | (6,230 | ) | ||||
Net Acquisition FDC ($M) | 800 | 800 | ||||||
Net Acquisition Capital including FDC ($M) | (5,430 | ) | (5,430 | ) | ||||
Net Acquisition Reserve Additions (Mboe) (1) | (937 | ) | (1,283 | ) | ||||
Net Acquisition Cost ($/boe) (1) | 5.79 | 4.23 | ||||||
Total Capital Expenditures including Net Acquisitions ($M) | 195,970 | 195,970 | ||||||
Total Change in FDC ($M) | (42,000 | ) | (122,000 | ) | ||||
Total Capital including Change in FDC ($M) | 153,970 | 73,970 | ||||||
Reserve Additions including Net Acquisitions (Mboe) (1) | 10,354 | 1,294 | ||||||
Finding Development and Acquisition Cost including change in FDC ($/boe) (1) | 14.87 | 57.15 | ||||||
Notes: | ||
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one barrel of oil. |
Producing | Non-Producing | |||||||||||||||
Gross | Net | Gross | Net | |||||||||||||
Crude Oil Wells | ||||||||||||||||
Alberta | 1,669 | 1,025 | 645 | 364 | ||||||||||||
British Columbia | 89 | 58 | 139 | 89 | ||||||||||||
Saskatchewan | 904 | 201 | 510 | 193 | ||||||||||||
Nova Scotia | — | — | — | — | ||||||||||||
Natural Gas Wells | ||||||||||||||||
Alberta | 4,954 | 2,543 | 442 | 239 | ||||||||||||
British Columbia | 142 | 83 | 98 | 58 | ||||||||||||
Saskatchewan | 29 | 27 | 41 | 31 | ||||||||||||
Nova Scotia | 19 | 2 | — | — |
- 40 -
Table of Contents
Producing | Non-Producing | |||||||||||||||
Gross | Net | Gross | Net | |||||||||||||
Other(1) | ||||||||||||||||
Alberta | — | — | 345 | 210 | ||||||||||||
British Columbia | — | — | 52 | 38 | ||||||||||||
Saskatchewan | — | — | 12 | 7 | ||||||||||||
Total | 7,806 | 3,938 | 2,284 | 1,230 | ||||||||||||
Note: | ||
(1) | We cannot classify these wells as either oil or gas. |
as at December 31, 2009
Maximum Net Acres | ||||||||||||
Expected to Expire | ||||||||||||
Location | Gross Acres | Net Acres | During 2010 | |||||||||
Alberta | 884,573 | 617,850 | 72,204 | |||||||||
British Columbia | 299,790 | 174,081 | 9,220 | |||||||||
Ontario | 4,776 | — | — | |||||||||
Saskatchewan | 62,297 | 51,708 | 1,318 | |||||||||
Nova Scotia | 200,650 | 15,957 | — | |||||||||
Total | 1,452,086 | 859,596 | 82,742 | |||||||||
- 41 -
Table of Contents
plus Possible Reserves and Net Present Value of Future Net Revenue
as of December 31, 2009
(Forecast Prices and Costs)
Probable plus | ||||||||
Probable | Possible | |||||||
Reserves(1) | Reserves | |||||||
Reserves (MMbbl) | 6.3 | 35.8 | ||||||
Before tax net present value of future net revenue | ||||||||
0% discount rate ($MM) | $ | 106.9 | $ | 1,239.0 | ||||
5% discount rate ($MM) | $ | 50.4 | $ | 339.6 | ||||
10% discount rate ($MM) | $ | 17.0 | $ | 118.7 | ||||
15% discount rate ($MM) | $ | (2.9 | ) | $ | 42.9 | |||
20% discount rate ($MM) | $ | (14.9 | ) | $ | 9.8 |
Note: | ||
(1) | GLJ has estimated our undiscounted pilot capital to be $131 million and the ten percent discounted pilot capital amount to be $97 million to develop the Probable Reserves. |
December 31, 2008 | December 31, 2009 | |||||||
Contingent Resources(1) | Contingent Resources(1) | |||||||
(MMbbl) | (MMbbl) | |||||||
Low estimate(2) | 144.2 | 148.5 | ||||||
Best estimate(3) | 194.2 | 193.4 | ||||||
High Estimate(4) | 264.1 | 241.1 |
Notes: | ||
(1) | Contingent Resources are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but which are not currently considered to be commercially recoverable due to one or more contingencies. The contingencies may include factors such as economics, legal, environmental, political, regulatory or lack of markets. Contingent Resources are further classified in accordance with the level of certainty associated with the estimates. | |
(2) | A low estimate is a conservative estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a ninety percent confidence level. | |
(3) | A best estimate is a best estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a fifty percent confidence level. | |
(4) | A high estimate is an optimistic estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a ten percent confidence level. |
- 42 -
Table of Contents
2010 | 2011 | 2012 | Remainder | Total | ||||||||||||||||
($M) | ($M) | ($M) | ($M) | ($M) | ||||||||||||||||
Total Abandonment, Reclamation, Remediation & Dismantling | 12.5 | 7.7 | 9.7 | 1,986.3 | 2,016.2 | |||||||||||||||
Discounted at ten percent | 12.0 | 6.7 | 7.7 | 187.2 | 213.6 |
Amount | ||||
Nature of Cost | ($M) | |||
Acquisition Costs | ||||
Proved | 24,653 | |||
Unproved | 11,002 | |||
Exploration Costs | 13,915 | |||
Development Costs | 188,288 | |||
Total | 237,858 | |||
- 43 -
Table of Contents
Development | Exploration | Total | ||||||||||||||||||||||
Wells | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||
Gas | 135 | 67.0 | 1 | 0.5 | 136 | 67.5 | ||||||||||||||||||
Oil | 13 | 7.3 | 2 | 2.0 | 15 | 9.3 | ||||||||||||||||||
Service | 10 | 6.2 | — | — | 10 | 6.2 | ||||||||||||||||||
Dry | 5 | 3.2 | 3 | 2.6 | 8 | 5.8 | ||||||||||||||||||
Total | 163 | 83.8 | 6 | 5.1 | 169 | 88.9 | ||||||||||||||||||
2010 Estimated Production | ||||||||||||||||
Constant Prices and Costs | Forecast Prices and Costs | |||||||||||||||
Total Proved Plus | Total Proved Plus | |||||||||||||||
Total Proved | Probable | Total Proved | Probable | |||||||||||||
Light and Medium Crude Oil (bblpd) | 20,365 | 21,649 | 20,813 | 21,750 | ||||||||||||
Heavy Oil (bblpd) | 6,947 | 7,260 | 7,039 | 7,350 | ||||||||||||
Natural Gas (Mcfpd) | 196,624 | 209,021 | 207,388 | 219,008 | ||||||||||||
Natural Gas Liquids (bblpd) | 8,654 | 9,983 | 8,832 | 10,053 | ||||||||||||
Total (boepd) | 68,737 | 73,729 | 71,249 | 75,654 |
- 44 -
Table of Contents
Year | ||||||||||||||||||||
Quarter Ended | Ended | |||||||||||||||||||
March 31, | June | September | December | December | ||||||||||||||||
2009 | 30, 2009 | 30, 2009 | 31, 2009 | 31, 2009 | ||||||||||||||||
Light Crude Oil | ||||||||||||||||||||
Average Daily Oil Production(1) (bblpd) | 23,424 | 23,078 | 22,930 | 21,948 | 22,841 | |||||||||||||||
Sales Price (after realized commodity price risk management) ($/bbl) | 66.12 | 73.26 | 74.40 | 75.79 | 72.36 | |||||||||||||||
Processing and other income ($/bbl) | 1.16 | 1.50 | 0.77 | 0.69 | 1.03 | |||||||||||||||
Royalties ($/bbl) | (9.28 | ) | (12.18 | ) | (15.94 | ) | (17.35 | ) | (13.65 | ) | ||||||||||
Amortization of injectants ($/bbl) | (2.53 | ) | (2.56 | ) | (2.29 | ) | (2.19 | ) | (2.40 | ) | ||||||||||
Production Costs(2) ($/bbl) | (17.98 | ) | (18.52 | ) | (16.54 | ) | (17.94 | ) | (16.28 | ) | ||||||||||
Operating Netback ($/bbl) | 37.49 | 41.50 | 40.40 | 39.00 | 40.50 | |||||||||||||||
Heavy Oil | ||||||||||||||||||||
Average Daily Oil Production(1) (bblpd) | 7,672 | 7,822 | 7,480 | 7,235 | 7,551 | |||||||||||||||
Sales Price ($/bbl) | 34.31 | 55.47 | 59.21 | 62.16 | 52.72 | |||||||||||||||
Processing and other income ($/bbl) | 0.41 | 1.43 | 1.05 | (0.84 | ) | 0.53 | ||||||||||||||
Royalties ($/bbl) | (4.08 | ) | (12.05 | ) | (6.74 | ) | (12.81 | ) | (8.91 | ) | ||||||||||
Production Costs(2) ($/bbl) | (16.59 | ) | (11.25 | ) | (14.18 | ) | (12.31 | ) | (14.35 | ) | ||||||||||
Operating Netback ($/bbl) | 14.05 | 33.60 | 39.34 | 36.20 | 29.99 | |||||||||||||||
NGLs | ||||||||||||||||||||
Average Daily NGL Production(1) (bblpd) | 9,815 | 10,004 | 8,984 | 9,564 | 9,590 | |||||||||||||||
Sales Price ($/bbl) | 35.62 | 36.68 | 41.87 | 54.52 | 42.12 | |||||||||||||||
Royalties ($/bbl) | (9.11 | ) | (11.40 | ) | (10.70 | ) | (17.06 | ) | (12.08 | ) | ||||||||||
Production Costs(2) ($/bbl) | (14.31 | ) | (8.68 | ) | (11.91 | ) | (11.34 | ) | (11.99 | ) | ||||||||||
Operating Netback ($/bbl) | 12.20 | 16.60 | 19.26 | 26.12 | 18.05 | |||||||||||||||
Natural Gas | ||||||||||||||||||||
Average Daily Gas Production(1) (Mcfpd) | 236,232 | 247,604 | 232,444 | 232,682 | 237,217 | |||||||||||||||
Sales Price after realized commodity price risk management) ($/Mcf) | 6.00 | 4.78 | 4.34 | 5.45 | 5.14 | |||||||||||||||
Processing and other income ($/Mcf) | 0.14 | 0.08 | 0.06 | 0.09 | 0.09 | |||||||||||||||
Royalties ($/Mcf) | (0.45 | ) | (0.11 | ) | (0.12 | ) | (0.58 | ) | (0.31 | ) | ||||||||||
Production Costs(2) ($/Mcf) | (2.27 | ) | (1.64 | ) | (1.97 | ) | (1.97 | ) | (1.99 | ) | ||||||||||
Operating Netback ($/Mcf) | 3.42 | 3.11 | 2.31 | 2.99 | 2.93 | |||||||||||||||
Barrels of Oil Equivalent Basis(3) | ||||||||||||||||||||
Average Daily Production(1) (boepd) | 80,284 | 82,171 | 78,135 | 77,528 | 79,518 | |||||||||||||||
Sales Price after realized commodity price risk management) ($/boe) | 44.57 | 44.74 | 45.25 | 50.37 | 46.27 | |||||||||||||||
Processing and other income ($/boe) | 0.79 | 0.79 | 0.48 | 0.35 | 0.54 | |||||||||||||||
Royalties ($/boe) | (5.52 | ) | (6.29 | ) | (6.91 | ) | (9.95 | ) | (7.15 | ) | ||||||||||
Amortization of injectants ($/boe) | (0.74 | ) | (0.72 | ) | (0.67 | ) | (0.62 | ) | (0.69 | ) | ||||||||||
Production Costs(2) ($/boe) | (15.23 | ) | (12.24 | ) | (13.43 | ) | (13.52 | ) | (13.59 | ) | ||||||||||
Operating Netback ($/boe) | 23.87 | 26.28 | 24.72 | 26.63 | 25.38 |
Notes: | ||
(1) | Before the deduction of royalties. | |
(2) | Includes transportation costs. Net of processing and other income. | |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six Mcf of natural gas being equal to one boe. |
- 45 -
Table of Contents
Undiscounted | 5% Discount | 10% Discount | 15% Discount | 20% Discount | ||||||||||||||||
Amount | Rate | Rate | Rate | Rate | ||||||||||||||||
(amounts in $MM except for NAV per Trust Unit) | ||||||||||||||||||||
Undeveloped Lands(1) | 267 | |||||||||||||||||||
Working Capital Deficit(2) | (16 | ) | ||||||||||||||||||
Reclamation Funds | 35 | |||||||||||||||||||
Long Term Debt | (1,128 | ) | ||||||||||||||||||
Fair Value of Risk Management Contracts(3) | (27 | ) | ||||||||||||||||||
Other Liabilities(4) | (84 | ) | ||||||||||||||||||
Asset Retirement Obligations(5) | (145 | ) | ||||||||||||||||||
Total Other Assets and Liabilities | (1,098 | ) | (1,098 | ) | (1,098 | ) | (1,098 | ) | (1,098 | ) | ||||||||||
Value of Total Proved Plus Probable Reserves(6) | 10,143 | 6,630 | 4,885 | 3,865 | 3,202 | |||||||||||||||
Total Net Asset Value | 9,045 | 5,532 | 3,787 | 2,767 | 2,104 | |||||||||||||||
NAV per Trust Unit (289.8 million Trust Units outstanding as at December 31, 2009 on an undiluted basis) | $ | 31.21 | $ | 19.09 | $ | 13.06 | $ | 9.55 | $ | 7.26 |
Notes: | ||
(1) | Our internal estimate, calculated using the average land sale prices paid in 2009 in Alberta, Saskatchewan and British Columbia. | |
(2) | Excludes distributions payable, current portion of risk management contracts and future income taxes. | |
(3) | Represents the total fair value of risk management contracts at December 31, 2009. | |
(4) | Other liabilities include convertible debt and non-current contract liabilities. | |
(5) | The asset retirement obligation is based on our estimate of future site restoration and abandonment liabilities, discounted at 10 percent, less that portion of the asset retirement obligations costs that are included in the value of Total Proved Plus Probable Reserves. | |
(6) | Future net revenue prior to provisions for income tax, interest costs or general and administrative costs. |
- 46 -
Table of Contents
• | preparing all returns, filings and documents for which the trustee is responsible; | ||
• | preparing and filing tax returns on behalf of the Trust and its subsidiaries; | ||
• | approving and executing continuous disclosure documents; |
- 47 -
Table of Contents
• | managing the subsidiaries of the Trust; | ||
• | overseeing the management and stewardship of the Trust’s assets including the acquisition, exploration, development, operation and disposition of properties, the marketing of production and risk management provision in respect thereof; | ||
• | all matters relating to offerings of securities; | ||
• | responsibility for any take-over bid, merger, amalgamation or arrangement involving the Trust, including the implementation of any Unitholder rights protection plan; | ||
• | dealing with banks and other financial institutions; | ||
• | elections in respect of the Trust’s entity classification for U.S. tax purposes; | ||
• | the maintenance of the listing of the securities of the Trust; | ||
• | the calling and holding of annual and/or special meetings of Unitholders; | ||
• | the determination and approval of distributions; | ||
• | all matters relating to the redemption of Trust Units; | ||
• | generally providing all other services and support as may be necessary or as requested by the trustee for the administration of the Trust and that are not otherwise expressly granted to the Corporation, including, but not limited to, evaluating the appropriate response to the SIFT Legislation. |
- 48 -
Table of Contents
- 49 -
Table of Contents
• | a vote may be held only if: (i) requested in writing by the holders of not less than 25 percent of the Trust Units, class A trust units and special units, in the aggregate; or (ii) if the Trust Units, the class A trust units and the special units have become ineligible for investment by RRSPs, RRIFs, RESPs and DPSPs; | ||
• | the termination must be approved by extraordinary resolution of the Unitholders; and | ||
• | a quorum representing five percent of the issued and outstanding Trust Units, class A trust units and special units, in the aggregate, must be present or represented by proxy at the meeting at which the vote is taken. |
- 50 -
Table of Contents
• | operating costs and capital expenditures; | |
• | general and administrative costs; | |
• | management fees and debt service charges; | |
• | taxes or other charges payable by the Corporation; and | |
• | any amounts paid into the “reserve”. |
- 51 -
Table of Contents
- 52 -
Table of Contents
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||||||
First Quarter | $ | 0.30 | $ | 0.675 | $ | 0.75 | $ | 0.75 | $ | 0.69 | $ | 0.63 | ||||||||||||
Second Quarter | 0.30 | 0.675 | 0.75 | 0.75 | 0.69 | 0.64 | ||||||||||||||||||
Third Quarter | 0.27 | 0.675 | 0.75 | 0.75 | 0.69 | 0.67 | ||||||||||||||||||
Fourth Quarter | 0.21 | 0.565 | 0.675 | 0.75 | 0.75 | 0.69 | ||||||||||||||||||
Total | $ | 1.08 | $ | 2.59 | $ | 2.93 | $ | 3.00 | $ | 2.82 | $ | 2.63 | ||||||||||||
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||||||
Taxable Income(1)(per Trust Unit) | $ | 1.28 | $ | 2.70 | $ | 2.78 | $ | 2.40 | $ | 2.22 | $ | 1.43 | ||||||||||||
(percent of distributions classified as taxable income) | (100 | %) | (100 | %) | (95 | %) | (80 | %) | (80 | %) | (55 | %) | ||||||||||||
(percent of distributions classified as return of capital) | (— | ) | (— | ) | (5 | %) | (20 | %) | (20 | %) | (45 | %) |
(1) | For Canadian residents, amounts treated as a return of capital generally are not required to be included in a Unitholder’s income but such amounts will reduce the adjusted cost base to the Unitholder of the Trust Units |
- 53 -
Table of Contents
• | the ratio of Consolidated Senior Debt (as defined below) to Consolidated EBITDA (as defined below) at the end of any fiscal quarter shall not exceed 3:1, except that upon the completion of a Material Acquisition (as defined below), and for a period extending to the end of the second full fiscal quarter thereafter, this limit increases to 3.5:1; | ||
• | the ratio of Consolidated Total Debt (as defined below) to Consolidated EBITDA at the end of any fiscal quarter shall not exceed 3.5:1; except that upon the completion of a Material Acquisition, and for a period extending to the end of the second full fiscal quarter thereafter, this limit increases to 4:1; and | ||
• | the ratio of Consolidated Senior Debt (as defined below) to Total Capitalization (as defined below) shall not exceed 50 percent, except that upon the completion of a Material Acquisition, and for a period extending to the end of the second full fiscal quarter thereafter, this limit increases to 55 percent. |
- 54 -
Table of Contents
Consolidated Senior Debt: | All obligations, liabilities and indebtedness that would be classified as debt on the consolidated balance sheet of the Trust, including, without limitation, certain items including all indebtedness for borrowed money, but excluding certain items. | |
Consolidated Total Debt: | The aggregate of Consolidated Senior Debt and Subordinated Debt. | |
Consolidated EBITDA: | The aggregate of the last four quarters’ net income from operations plus the sum of: | |
• income taxes; | ||
• interest expense; | ||
• all provisions for federal, provincial or other income and capital taxes; | ||
• depreciation, depletion and amortization expense; and | ||
• other non-cash amounts. | ||
Material Acquisition: | An acquisition or series of acquisitions which increases the consolidated tangible assets of Pengrowth by more than five percent. | |
Subordinated Debt: | Debt which, by its terms, is subordinated to the obligations to the lenders under the Credit Facility. | |
Total Capitalization: | The aggregate of Consolidated Total Debt and the Unitholders’ equity (calculated in accordance with GAAP as shown on the Trust’s consolidated balance sheet) |
• | the ratio of Consolidated EBITDA (as defined below) to interest expense for the four immediately preceding fiscal quarters shall be not less than 4:1; | ||
• | with respect to the 2003 U.S. Senior Notes and the U.K. Senior Notes only, the Consolidated Total Debt (as defined below) is limited to 60 percent of the Consolidated Total Established Reserves (as defined below) determined and calculated not later than the last day of the first fiscal quarter of the next succeeding fiscal year of the Trust; |
- 55 -
Table of Contents
• | with respect to the 2007 U.S. Senior Notes and the 2008 Senior Notes, the Consolidated Total Debt (as defined below) to Total Capitalization (as defined below) shall not exceed 55 percent at the end of each fiscal quarter; and | ||
• | the ratio of Consolidated Total Debt to Consolidated EBITDA for each period of four consecutive fiscal quarters shall not exceed 3.5:1. |
Consolidated EBITDA: | The sum of the last four quarters of: (i) net income determined in accordance with GAAP; (ii) all provisions for federal, provincial or other income and capital taxes; (iii) all provisions for depletion, depreciation, and amortization; (iv) interest expense; and (v) non-cash items. | |
Consolidated Total Debt: | Has substantially the same meaning as “Consolidated Senior Debt” in the definitions relating to the Credit Facility. | |
Consolidated Total Established Reserves: | The sum of: (i) 100 percent of the present value of Pengrowth’s Proved Reserves; and (ii) 50 percent of the present value of Pengrowth’s Probable Reserves. | |
Total Capitalization: | Consolidated Total Debt plus Unitholder equity in the Trust. |
- 56 -
Table of Contents
- 57 -
Table of Contents
- 58 -
Table of Contents
- 59 -
Table of Contents
- 60 -
Table of Contents
- 61 -
Table of Contents
- 62 -
Table of Contents
- 63 -
Table of Contents
- 64 -
Table of Contents
- 65 -
Table of Contents
- 66 -
Table of Contents
- 67 -
Table of Contents
• | global energy policy, including the ability of OPEC to set and maintain production levels for oil; | |
• | geo-political conditions; |
- 68 -
Table of Contents
• | worldwide economic conditions; | |
• | weather conditions including weather-related disruptions to the North American natural gas supply; | |
• | the supply and price of foreign oil and natural gas; | |
• | the level of consumer demand; | |
• | the price and availability of alternative fuels; | |
• | the proximity to, and capacity of, transportation facilities; | |
• | the effect of worldwide energy conservation measures; and | |
• | government regulation. |
• | historical production from the area compared with production rates from similar producing areas; | |
• | the assumed effect of government regulation; |
- 69 -
Table of Contents
• | assumptions about future commodity prices, exchange rates, production and development costs, capital expenditures, abandonment costs, environmental liabilities, and applicable royalty regimes; | |
• | initial production rates; | |
• | production decline rates; | |
• | ultimate recovery of reserves; | |
• | marketability of production; and | |
• | other government levies that may be imposed over the producing life of reserves. |
- 70 -
Table of Contents
- 71 -
Table of Contents
- 72 -
Table of Contents
- 73 -
Table of Contents
• | The Trust Units would cease to be a qualified investment for trusts governed by RRSPs, RRIFs, RESPs and DPSPs, as defined in the Tax Act. Where, at the end of a month, a RRSP, RRIF, RESP or DPSP holds Trust Units that ceased to be a qualified investment, the RRSP, RRIF, RESP or DPSP, as the case may be, must, in respect of that month, pay a tax under Part XI.1 of the Tax Act equal to 1 percent of the fair market value of the Trust Units at the time such Trust Units were acquired by the RRSP, RRIF, RESP or DPSP. In addition, trusts governed by a RRSP or a RRIF which hold Trust Units that are not qualified investments will be subject to tax on the income attributable to the Trust Units while they are non-qualified investments, including the full capital gains, if any, realized on the disposition of such Trust Units. Where a trust governed by a RRSP or a RRIF acquires Trust Units that are not qualified investments, the value of the investment will be included in the income of the annuitant for the year of the acquisition. Trusts governed by RESPs which hold Trust Units that are not qualified investments can have their registration revoked by the Canada Revenue Agency. | |
• | The Trust would be required to pay a tax under Part XII.2 of the Tax Act. The payment of Part XII.2 tax by the Trust may have adverse income tax consequences for certain Unitholders, including non-resident persons and residents of Canada who are exempt from Part I tax. | |
• | The Trust would not be entitled to use the capital gains refund mechanism otherwise available for mutual fund trusts. | |
• | The Trust Units would constitute “taxable Canadian property” for the purposes of the Tax Act, potentially subjecting non-residents of Canada to tax pursuant to the Tax Act on the disposition (or deemed disposition) of such Trust Units. |
- 74 -
Table of Contents
• | will enforce judgments of United States courts obtained in actions against Pengrowth or such persons predicated upon the civil liability provisions of the United States federal securities laws or the securities or “blue sky” laws of any state within the United States; or | |
• | will enforce, in original actions, liabilities against Pengrowth or such persons predicated upon the United States federal securities laws or any such state securities or blue sky laws. |
- 75 -
Table of Contents
• | A non-United States entity treated as a corporation for United States federal income tax purposes will be a PFIC if it generates primarily passive income or the greater part of its assets generate, or are held for the production of, passive income. We currently believe that we are not a PFIC although no assurance can be given that we will not be a PFIC in 2010 or thereafter. If we were classified as a PFIC, for any year during which a United States Unitholder owns Trust Units, such United States Unitholder would generally be subject to special adverse rules including taxation at maximum ordinary income rates plus an interest charge on both gains on sale and certain dividends. Certain elections may be available to a United States Unitholders if we were classified as a PFIC to alleviate these adverse tax consequences. | |
• | Qualified dividend income received from the Trust before January 1, 2011 will be subject to a maximum rate of United States federal income tax of 15 percent to a United States Holder that is not a corporation, including an individual. This preferred rate may not be extended beyond December 31, 2010. |
- 76 -
Table of Contents
• | restrictions imposed by lenders; | |
• | accounting delays; | |
• | delays in the sale or delivery of products; | |
• | delays in the connection of wells to a gathering system; | |
• | blowouts or other accidents; | |
• | adjustments for prior periods; | |
• | recovery by the operator of expenses incurred in the operation of the properties; or | |
• | the establishment by the operator of reserves for these expenses. |
- 77 -
Table of Contents
- 78 -
Table of Contents
Toronto Stock Exchange | New York Stock Exchange | |||||||||||||||||||||||||||||||
Trust Unit Price Range | Trust Unit Price Range | |||||||||||||||||||||||||||||||
High | Low | Close | Volume | High | Low | Close | Volume | |||||||||||||||||||||||||
(Canadian $ per Trust Unit) | (U.S. $ per Trust Unit) | |||||||||||||||||||||||||||||||
2009 | ||||||||||||||||||||||||||||||||
January | 12.33 | 9.24 | 10.15 | 8,358,692 | 10.11 | 7.40 | 8.31 | 28,890,238 | ||||||||||||||||||||||||
February | 10.49 | 6.33 | 7.26 | 8,912,881 | 8.57 | 5.07 | 5.64 | 29,011,962 | ||||||||||||||||||||||||
March | 8.15 | 5.84 | 7.10 | 13,292,672 | 6.67 | 4.51 | 5.58 | 32,749,969 | ||||||||||||||||||||||||
April | 8.13 | 6.71 | 7.75 | 7,903,867 | 6.82 | 5.30 | 6.57 | 22,218,019 | ||||||||||||||||||||||||
May | 9.75 | 7.71 | 9.50 | 10,671,708 | 8.85 | 6.39 | 8.76 | 31,814,565 | ||||||||||||||||||||||||
June | 9.81 | 8.68 | 9.18 | 8,358,692 | 9.00 | 7.50 | 7.90 | 28,810,956 | ||||||||||||||||||||||||
July | 9.09 | 7.49 | 8.78 | 7,701,403 | 8.39 | 6.43 | 8.23 | 28,337,061 | ||||||||||||||||||||||||
August | 9.77 | 8.85 | 9.40 | 7,476,432 | 9.01 | 8.21 | 8.62 | 21,763,092 | ||||||||||||||||||||||||
September | 11.33 | 8.95 | 11.33 | 13,588,246 | 10.54 | 8.08 | 10.51 | 31,307,977 | ||||||||||||||||||||||||
October | 11.39 | 9.60 | 10.26 | 23,603,708 | 10.61 | 8.80 | 9.20 | 47,559,265 | ||||||||||||||||||||||||
November | 10.52 | 9.76 | 10.13 | 8,142,095 | 10.04 | 9.04 | 9.61 | 22,417,294 | ||||||||||||||||||||||||
December | 10.42 | 9.40 | 10.15 | 10,736,778 | 9.94 | 8.88 | 9.63 | 26,691,909 |
Toronto Stock Exchange | ||||||||||||||||
Debenture Price Range | ||||||||||||||||
High | Low | Close | Volume | |||||||||||||
(Canadian $ per Debenture) | ||||||||||||||||
2009 | ||||||||||||||||
January | 97.00 | 93.00 | 96.50 | 746,150 | ||||||||||||
February | 96.25 | 91.50 | 95.75 | 1,079,000 | ||||||||||||
March | 95.50 | 90.00 | 93.00 | 912,000 | ||||||||||||
April | 95.00 | 92.00 | 95.00 | 7,555,000 | ||||||||||||
May | 99.95 | 94.50 | 99.55 | 3,083,150 | ||||||||||||
June | 100.00 | 99.50 | 100.00 | 3,468,000 | ||||||||||||
July | 101.50 | 99.60 | 100.50 | 2,540,000 | ||||||||||||
August | 102.00 | 100.65 | 101.50 | 742,000 | ||||||||||||
September | 102.99 | 100.70 | 101.85 | 1,310,000 | ||||||||||||
October | 102.00 | 101.50 | 101.50 | 1,623,000 | ||||||||||||
November | 102.75 | 101.50 | 102.75 | 925,000 | ||||||||||||
December | 102.99 | 102.00 | 102.25 | 1,342,000 | ||||||||||||
- 79 -
Table of Contents
Trust Units | ||||||
Controlled or | ||||||
Name and Jurisdiction | Position with | Beneficially | ||||
of Residence | Pengrowth Corporation | Principal Occupation | Owned(1) | |||
John B. Zaozirny(2)(3) | Chairman and Director (Director since | Vice Chair | 35,100 | |||
Alberta, Canada | 1988) | Canaccord Capital Corporation | ||||
Derek W. Evans | President, Chief Executive Officer and | President and Chief | 155,380 | |||
Alberta, Canada | Director (since 2009) | Executive Officer Pengrowth Corporation | ||||
Thomas A. Cumming(3)(4)(5) | Director (since 2000) | Business Consultant | 8,678 | |||
Alberta, Canada | ||||||
Wayne K. Foo(2)(4) | Director (since 2006) | President and Chief Executive Officer | 4,273 | |||
Alberta, Canada | Parex Resources Inc. (energy company) | |||||
James S. Kinnear | Chairman Emeritus and Director (since 1988) | President | 3,780,320 | |||
Alberta, Canada | Kinnear Financial Limited | |||||
James D. McFarland(4)(5) | Director (since 2010) | Business Consultant | — | |||
Alberta, Canada | ||||||
Michael S. Parrett(2)(3)(5) | Director (since 2004) | Business Consultant | 4,000 | |||
Ontario, Canada | ||||||
A. Terence Poole(2)(5) | Director (since 2005) | Business Consultant | 40,000 | |||
Alberta, Canada | ||||||
D. Michael G. Stewart(3)(4) | Director (since 2006) | Corporate Director | 21,251 | |||
Alberta, Canada | ||||||
Nicholas C.H. Villiers | Director (since 2007) | Business Consultant | — | |||
London, England | ||||||
Douglas C. Bowles | Vice President and Controller | Vice President and | 36,590 | |||
Alberta, Canada | (since March 1, 2006) | Controller Pengrowth | ||||
Controller (since 2005) | Corporation | |||||
James E.A. Causgrove | Vice President, Production and | Vice President, Production | 75,015 | |||
Alberta, Canada | Operations (since 2005) | and Operations | ||||
Pengrowth Corporation | ||||||
William G. Christensen | Vice President, Strategic Planning and | Vice President, Strategic | 56,514 | |||
Alberta, Canada | Reservoir Exploitation (since 2005) | Planning and Reservoir | ||||
Exploitation Pengrowth | ||||||
Corporation | ||||||
James M. Donihee | Vice President and Chief of Staff | Vice President and Chief of | 36,607 | |||
Alberta, Canada | (since 2007) | Staff Pengrowth Corporation | ||||
- 80 -
Table of Contents
Trust Units | ||||||
Controlled or | ||||||
Name and Jurisdiction | Position with | Beneficially | ||||
of Residence | Pengrowth Corporation | Principal Occupation | Owned(1) | |||
Larry B. Strong | Vice President, Geosciences (since 2005) | Vice President, Geosciences | 53,981 | |||
Alberta, Canada | Pengrowth Corporation | |||||
Christopher G. Webster | Chief Financial Officer (since 2005) | Chief Financial Officer | 120,295 | |||
Alberta, Canada | Treasurer (2000 — 2005) | Pengrowth Corporation |
(1) | As at December 31, 2009 and excluding Trust Units issuable upon the exercise of outstanding rights or deferred entitlement units. | |
(1) | Member of Corporate Governance Committee. | |
(2) | Member of Compensation Committee. | |
(3) | Member of Reserves, Operations and Environmental, Health and Safety Committee. | |
(4) | Member of Audit Committee. |
(i) | was the subject of a cease trade or similar order or an order that denied the relevant company access to any exemption under securities legislation for a period of more than 30 consecutive days; or | ||
(ii) | was subject to an event that resulted, after the person ceased to be a director or executive officer, in the company being the subject of a cease trade or similar order or an order that denied the relevant company access to any exemption under securities legislation for a period of more than 30 consecutive days; or | ||
(iii) | within a year of that person ceasing to act in that capacity, became bankrupt, made a proposal under any legislation relating to bankruptcy or insolvency or was subject to or instituted any proceedings, arrangement or compromise with creditors or had a receiver, receiver manager or trustee appointed to hold its assets. |
- 81 -
Table of Contents
(i) | been subject to any penalties or sanctions imposed by a court relating to securities legislation or by a securities regulatory authority or has entered into a settlement agreement with a securities regulatory authority, other than penalties for late filing of insider reports; or | ||
(ii) | been subject to any other penalties or sanctions imposed by a court or regulatory body that would likely be considered important to a reasonable investor in making an investment decision. |
Financially | ||||||
Name | Independent | Literate | Relevant Education and Experience | |||
Thomas A. Cumming | Yes | Yes | Mr. Cumming was President and Chief Executive Officer of the Alberta Stock Exchange from 1988 to 1999. His career also includes 25 years with a major Canadian bank both nationally and internationally. He is currently Chairman of Alberta’s Electricity Balancing Pool, and serves as a Director of the Alberta Capital Market Foundation. He is also a past president of the Calgary Chamber of Commerce. Mr. Cumming is a professional engineer and holds a Bachelor of Applied Science degree in Engineering and Business from the University of Toronto. | |||
James D. McFarland | Yes | Yes | Mr. McFarland has more than 37 years of experience in the oil and gas industry, most recently as President and CEO, director and co-founder of Verenex Energy Inc. He has served in senior executive roles as Managing Director of Southern Pacific Petroleum N.L. in Australia, President and Chief Operating Officer of Husky Oil Limited and in a wide range of upstream and corporate functions in an earlier 23-year career with Imperial Oil Limited and other Exxon affiliates in Canada, the US and western Europe. | |||
Mr. McFarland is a member of the Association of Professional Engineers, Geologists and Geophysicists of Alberta, and the Society of Petroleum Engineers International. Mr. McFarland received a Bachelor of Science in Chemical Engineering from Queen’s University and a Master of Science in Petroleum Engineering from the University of Alberta. |
- 82 -
Table of Contents
Financially | ||||||
Name | Independent | Literate | Relevant Education and Experience | |||
Michael S. Parrett | Yes | Yes | Mr. Parrett is currently an independent consultant providing advisory service to various companies in Canada and the United States. Mr. Parrett is Chairman of Gabriel Resources Limited, a director of Stillwater Mining Company and until October 31, 2008 was a member of the board of Fording Inc. and served as a Trustee for Fording Canadian Coal Trust. He was formerly President of Rio Algom Limited and prior to that Chief Financial Officer of Rio Algom and Falconbridge Limited. Mr. Parrett is a chartered accountant and holds a Bachelor of Arts in Economics from York University. | |||
A. Terence Poole | Yes | Yes | Mr. Poole brings extensive senior financial management, accounting, capital and debt market experience to Pengrowth. He retired from Nova Chemicals Corporation in 2006 where he had held various senior management positions including Executive Vice-President, Corporate Strategy and Development. Mr. Poole currently serves on the board of directors for Methanex Corporation. Mr. Poole received a Bachelor of Commerce degree from Dalhousie University and holds a Chartered Accountant designation. |
2009 | 2008 | |||||||
Audit Fees | 1,314 | 1,037 | ||||||
Audit Related Fees | — | — | ||||||
Tax Fees | 208 | 98 | ||||||
All Other Fees | — | — | ||||||
Total | 1,522 | 1,135 |
- 83 -
Table of Contents
• | the issuance of additional Trust Units; | |
• | material acquisitions and dispositions of properties; | |
• | material capital expenditures; | |
• | borrowing; and | |
• | the payment of distributable cash. |
- 84 -
Table of Contents
1. | Trust Indenture; | |
2. | Royalty Indenture; | |
3. | the Corporation’s unanimous shareholder agreement; | |
4. | the Fifth Amended and Restated Credit Agreement dated June 17, 2007 between Pengrowth and a syndicate of eleven financial institutions concerning the Credit Facility; | |
5. | the Note Purchase Agreement dated August 21, 2008 concerning the 2008 Senior Notes; | |
6. | the Note Purchase Agreement dated July 26, 2007 concerning the 2007 U.S. Senior Notes; | |
7. | the Note Purchase Agreement dated December 1, 2005 concerning the U.K. Senior Notes; | |
8. | the Note Purchase Agreement dated April 23, 2003 concerning the 2003 U.S. Senior Notes; | |
9. | the Distribution Agreement; and | |
10. | the underwriting agreement relating to the October 23, 2009 bought deal public offering of 28,847,000 Trust Units. |
- 85 -
Table of Contents
OF THE NEW YORK STOCK EXCHANGE
- 86 -
Table of Contents
Pengrowth Energy Trust
Suite 2100, 222 — 3rd Avenue S.W.
Calgary, Alberta T2P 0B4
Telephone: (403) 233-0224
(888) 744-1111
Fax: (866) 341-3586
Website: www.pengrowth.com
E-mail: investorrelations@pengrowth.com
- 87 -
Table of Contents
Table of Contents
REPORT ON RESERVES DATA
BY
INDEPENDENT QUALIFIED RESERVES
EVALUATOR OR AUDITOR
1. | We have prepared an evaluation of the Company’s reserves data as at December 31, 2009. The reserves data are estimates of proved reserves and probable reserves and related future net revenue as at December 31, 2009, estimated using forecast prices and costs. | |
2. | The reserves data are the responsibility of the Company’s management. Our responsibility is to express an opinion on the reserves data based on our evaluation. | |
We carried out our evaluation in accordance with standards set out in the Canadian Oil and Gas Evaluation Handbook (the “COGE Handbook”) prepared jointly by the Society of Petroleum Evaluation Engineers (Calgary Chapter) and the Canadian Institute of Mining, Metallurgy & Petroleum (Petroleum Society). | ||
3. | Those standards require that we plan and perform an evaluation to obtain reasonable assurance as to whether the reserves data are free of material misstatement. An evaluation also includes assessing whether the reserves data are in accordance with principles and definitions presented in the COGE Handbook. | |
4. | The following table sets forth the estimated future net revenue (before deduction of income taxes) attributed to proved plus probable reserves, estimated using forecast prices and costs and calculated using a discount rate of 10 percent, included in the reserves data of the Company evaluated by us for the year ended December 31, 2009, and identifies the respective portions thereof that we have audited, evaluated and reviewed and reported on to the Company’s board of directors: |
Description and | Net Present Value of Future Net Revenue | |||||||||||||||||||||||
Preparation Date | Location of Reserves | (before income taxes, 10 percent discount rate - | ||||||||||||||||||||||
Independent Qualified | of Evaluation | (Country or Foreign | $MM) | |||||||||||||||||||||
Reserves Evaluator | Report | Geographic Area) | Audited | Evaluated | Reviewed | Total | ||||||||||||||||||
GLJ Petroleum Consultants | January 15, 2010 | Canada | — | $ | 4,885 | — | $ | 4,885 |
5. | In our opinion, the reserves data respectively evaluated by us have, in all material respects, been determined and are in accordance with the COGE Handbook. | |
6. | We have no responsibility to update our reports referred to in paragraph 4 for events and circumstances occurring after their respective preparation dates. |
Table of Contents
7. | Because the reserves data are based on judgments regarding future events, actual results will vary and the variations may be material. However, any variations should be consistent with the fact that reserves are categorized according to the probability of their recovery. |
EXECUTED as to our report referred to above: GLJ Petroleum Consultants Ltd., Calgary, Alberta, Canada, February 5, 2010. | |||||
(signed) “Doug R. Sutton” | |||||
Doug R. Sutton, P.Eng. | |||||
Vice-President | |||||
- 2 -
Table of Contents
Table of Contents
REPORT OF
MANAGEMENT AND DIRECTORS
RESERVES DATA AND OTHER INFORMATION
(a) | reviewed the Company’s procedures for providing information to the independent qualified reserves evaluator; | |
(b) | met with the independent qualified reserves evaluator to determine whether any restrictions affected the ability of the independent qualified reserves evaluator to report without reservation; and | |
(c) | reviewed the reserves data with management and the independent qualified reserves evaluator. |
(a) | the content and filing with securities regulatory authorities of Form 51-101F1 containing reserves data and other oil and gas information; | |
(b) | the filing of Form 51-101F2 which is the report of the independent qualified reserves evaluator on the reserves data; and | |
(c) | the content and filing of this report. |
Table of Contents
/s/ Derek W. Evans | ||||
Derek W. Evans | ||||
President and Chief Executive Officer Pengrowth Corporation | ||||
/s/ William G. Christensen | ||||
William G. Christensen | ||||
Vice President, Strategic Planning and Reservoir Exploitation Pengrowth Corporation | ||||
/s/ Wayne Foo | ||||
Wayne Foo | ||||
Director Pengrowth Corporation | ||||
/s/ D. Michael G. Stewart | ||||
D. Michael G. Stewart | ||||
Director Pengrowth Corporation | ||||
- 2 -
Table of Contents
Table of Contents
AUDIT COMMITTEE
PENGROWTH ENERGY TRUST
• | monitor the performance of Pengrowth’s internal audit function and the integrity of Pengrowth’s financial reporting process and systems of internal controls regarding finance, accounting, and legal compliance; | ||
• | assist Board oversight of: (i) the integrity of Pengrowth’s financial statements; (ii) Pengrowth’s compliance with legal and regulatory requirements; and (iii) the performance of Pengrowth’s internal audit function and independent auditors; | ||
• | monitor the independence, qualification and performance of Pengrowth’s external auditors; and | ||
• | provide an avenue of communication among the external auditors, the internal auditors, management and the Board. |
Table of Contents
-2-
1. | Review and reassess the adequacy of the Audit Committee’s Terms of Reference at least annually, submit the Terms of Reference to the Board for approval and have the document published annually in the Trust’s annual information circular and at least every three years in accordance with the regulations of the United States’ Securities and Exchange Commission. | |
2. | Prior to filing or public distribution, review, discuss with management and the internal and external auditors and recommend to the Board for approval, Pengrowth’s audited annual financial statements, annual earnings press releases, annual information form, all statements including the related management’s discussion and analysis required in prospectuses and other offering memoranda, financial statements required by regulatory authorities, all prospectuses and all documents which may be incorporated by reference into a prospectus, including without limitation, the annual information circular. Approve, on behalf of the Board, Pengrowth’s interim financial statements |
Table of Contents
-3-
and related management’s discussion and analysis and interim earnings press releases. This review should include discussions with management, the internal auditors and the external auditors of significant issues regarding accounting principles, practices and judgements. Discuss any significant changes to Pengrowth’s accounting principles and any items required to be communicated by the external auditors in accordance with Assurance and Related Services Guideline #11 (AuG-11). | ||
3. | Ensure that adequate procedures are in place for the review of Pengrowth’s public disclosure of financial information extracted or derived from Pengrowth’s financial statements, other than the public disclosure referred to in paragraph 2 above and periodically assess the adequacy of those procedures. | |
4. | Be responsible for reviewing the disclosure contained in Pengrowth’s annual information form as required by Form 52-110F1Audit Committee Information Required in an AIF, attached to NI 52-110. If proxies are solicited for the election of directors of the Corporation, the Audit Committee shall be responsible for ensuring that Pengrowth’s information circular includes a cross-reference to the sections in Pengrowth’s annual information form that contain the information required by Form 52-110F1. |
1. | The Audit Committee shall advise the external auditors of their accountability to the Audit Committee and the Board as representatives of the unitholders of the Trust to whom the external auditors are ultimately responsible. The external auditors shall report directly to the Audit Committee. The Audit Committee is directly responsible for overseeing the work of the external auditors, shall review at least annually the independence and performance of the external auditors and shall annually recommend to the Board the appointment of the external auditors or approve any discharge of auditors when circumstances warrant. The Audit Committee shall, on an annual basis, obtain and review a report by the external auditor describing: (i) the external auditor’s internal quality-control procedures; (ii) any material issues raised by the most recent internal quality-control review, or peer review, of the external auditors, or by any inquiry or investigation by governmental or professional authorities, within the preceding five years, respecting one or more independent audits carried out by the external auditors, and any steps taken to deal with any such issues; and (iii) all relationships between the independent auditor and Pengrowth. | |
2. | Approve the fees and other compensation to be paid to the external auditors. | |
3. | Pre-approve all services to be provided to Pengrowth or its subsidiary entities by Pengrowth’s external auditors and all related terms of engagement. |
1. | Establish procedures for: (i) the receipt, retention and treatment of complaints received by Pengrowth regarding accounting, internal accounting controls, or auditing matters; and (ii) the confidential and anonymous submission by employees of Pengrowth of concerns regarding questionable accounting or auditing matters. | |
2. | Review and approve Pengrowth’s hiring policies regarding partners, employees and former partners and employees of the present and former external auditors of Pengrowth. |
Table of Contents
-4-
1. | In consultation with management, the internal auditors and the external auditors, consider the integrity of Pengrowth’s financial reporting processes and controls and the performance of Pengrowth’s internal financial accounting staff; discuss significant financial risk exposures and the steps management has taken to monitor, control and report such exposures; and review significant findings prepared by the internal or external auditors together with management’s responses. | |
2. | Review, with financial management, the internal auditors and the external auditors, Pengrowth’s policies relating to risk management and risk assessment. | |
3. | Meet separately with each of management, the internal auditors and the external auditors to discuss difficulties or concerns, specifically: (i) any difficulties encountered in the course of the audit work, including any restrictions on the scope of activities or access to requested information, and any significant disagreements with management; (ii) any changes required in the planned scope of the audit; and (iii) the responsibilities, budget, and staffing of the internal audit function, and report to the Board on such meetings. | |
4. | Conduct an annual performance evaluation of the Audit Committee. |
1. | Review the annual audit plans of the internal auditors. | |
2. | Review the significant findings prepared by the internal auditors and recommendations issued by any external party relating to internal audit issues, together with management’s response. | |
3. | Review the adequacy of the resources of the internal auditors to ensure the objectivity and independence of the internal audit function. | |
4. | Consult with management on management’s appointment, replacement, reassignment or dismissal of the internal auditors. | |
5. | Ensure that the internal auditors have access to the Board Chairman and the President and CEO. |
1. | On an annual basis, the Audit Committee should review and discuss with the external auditors all significant relationships they have with Pengrowth that could impair the auditors’ independence. | |
2. | The Audit Committee shall review the external auditors audit plan — discuss scope, staffing, locations, and reliance upon management and general audit approach. | |
3. | Consider the external auditors’ judgments about the quality and appropriateness of Pengrowth’s accounting principles as applied in its financial reporting. | |
4. | Be responsible for the resolution of disagreements between management and the external auditors regarding financial performance. | |
5. | Ensure compliance by the external auditors with the requirements set forth in National Instrument 52-108Auditor Oversight. |
Table of Contents
-5-
6. | Ensure that the external auditors are participants in good standing with the Canadian Public Accountability Board (“CPAB”) and participate in the oversight programs established by the CPAB from time to time and that the external auditors have complied with any restrictions or sanctions imposed by the CPAB as of the date of the applicable auditor’s report relating to Pengrowth’s annual audited financial statements. | |
7. | Monitor compliance with the lead auditor rotation requirements of Regulation S-X. |
1. | On at least an annual basis, review with Pengrowth’s legal counsel any legal matters that could have a significant impact on the organization’s financial statements, Pengrowth’s compliance with applicable laws and regulations, and inquiries received from regulators or governmental agencies. | |
2. | Annually prepare a report to unitholders as required by the United States’ Securities and Exchange Commission; the report should be included in Pengrowth’s annual information circular. | |
3. | Ensure due compliance with each obligation to certify, on an annual and interim basis, internal control over financial reporting and disclosure controls and procedures in accordance with applicable securities laws and regulations. | |
4. | Review all exceptions to established policies, procedures and internal controls of Pengrowth, which have been approved by any two officers of the Corporation. | |
5. | Perform any other activities consistent with this Charter, the Trust Indenture, the Corporation’s by-laws, and other governing law as the Audit Committee or the Board deems necessary or appropriate. | |
6. | Maintain minutes of meetings and periodically report to the Board on significant results of the foregoing activities. |
Table of Contents
A-1
1. | An audit committee member is independent if he or she has no direct or indirect material relationship with Pengrowth. | |
2. | For the purposes of paragraph 1, a “material relationship” is a relationship which could, in the view of the Board, be reasonably expected to interfere with the exercise of a member’s independent judgment. | |
3. | Despite paragraph 2, the following individuals are considered to have a material relationship with Pengrowth: |
(a) | an individual who is, or has been within the last three years, an employee or executive officer of Pengrowth; | ||
(b) | an individual whose immediate family member is, or has been within the last three years, an executive officer of Pengrowth; | ||
(c) | an individual who: |
(i) | is a partner of a firm that is Pengrowth’s internal or external auditor, | ||
(ii) | is an employee of that firm, or | ||
(iii) | was within the last three years a partner or employee of that firm and personally worked on Pengrowth’s audit within that time; |
(d) | an individual whose spouse, minor child or stepchild, or child or stepchild who shares a home with the individual: |
(i) | is a partner of a firm that is Pengrowth’s internal or external auditor, | ||
(ii) | is an employee of that firm and participates in its audit, assurance or tax compliance (but not tax planning) practice, or | ||
(iii) | was within the last three years a partner or employee of that firm and personally worked on Pengrowth’s audit within that time; |
(e) | an individual who, or whose immediate family member, is or has been within the last three years, an executive officer of an entity if any of Pengrowth’s current executive officers serves or served at that same time on the entity’s compensation committee; and | ||
(f) | an individual who received, or whose immediate family member who is employed as an executive officer of Pengrowth received, more than $75,000 in direct compensation from the issuer during any 12 month period within the last three years. |
4. | Despite paragraph 3, an individual will not be considered to have a material relationship with Pengrowth solely because he or she had a relationship identified in paragraph 3 if that relationship ended before March 30, 2004. |
Table of Contents
A-2
5. | For the purposes of paragraphs 3(c) and 3(d), a partner does not include a fixed income partner whose interest in the firm that is the internal or external auditor is limited to the receipt of fixed compensation (including deferred compensation) for prior service with that firm if the compensation is not contingent in any way on continued service. | |
6. | For the purposes of paragraph 3(f), direct compensation does not include |
(a) | remuneration for acting as a member of the Board or any Board committee of Pengrowth, and | ||
(b) | the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with Pengrowth if the compensation is not contingent in any way on continued service. |
7. | Despite paragraph 3, an individual will not be considered to have a material relationship with Pengrowth solely because the individual or his or her immediate family member |
(a) | has previously acted as an interim chief executive officer of Pengrowth, or | ||
(b) | acts, or has previously acted, as a chair or vice-chair of the Board or of any Board committee of Pengrowth on a part-time basis. |
8. | Despite any determination made under paragraphs 1 through 7, an individual who |
(a) | accepts, directly or indirectly, any consulting, advisory or other compensatory fee from Pengrowth, other than as remuneration for acting in his or her capacity as a member of the Board or any Board committee, or as a part-time chair or vice-chair of the Board or any Board committee; or | ||
(b) | is an affiliated entity of Pengrowth or any of its subsidiary entities, |
is considered to have a material relationship with Pengrowth. | ||
9. | For the purposes of paragraph 8, the indirect acceptance by an individual of any consulting, advisory or other compensatory fee includes acceptance of a fee by |
(a) | an individual’s spouse, minor child or stepchild, or a child or stepchild who shares the individual’s home; or | ||
(b) | an entity in which such individual is a partner, member, an officer such as a managing director occupying a comparable position or executive officer, or occupies a similar position (except limited partners, non-managing members and those occupying similar positions who, in each case, have no active role in providing services to the entity) and which provides accounting, consulting, legal, investment banking or financial advisory services to Pengrowth. |
10. | For the purposes of paragraph 8, compensatory fees do not include the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with Pengrowth if the compensation is not contingent in any way on continued service. |
Table of Contents
B-1
Excerpts from Rule 10A-3 of the Securities and Exchange Act of 1934
b. | Required standards. | |
1. | Independence. |
i. | Each member of the audit committee must be a member of the board of directors of the listed issuer, and must otherwise be independent; provided that, where a listed issuer is one of two dual holding companies, those companies may designate one audit committee for both companies so long as each member of the audit committee is a member of the board of directors of at least one of such dual holding companies. | ||
ii. | Independence requirements for non-investment company issuers.In order to be considered to be independent for purposes of this paragraph (b)(1), a member of an audit committee of a listed issuer that is not an investment company may not, other than in his or her capacity as a member of the audit committee, the board of directors, or any other board committee: |
A. | Accept directly or indirectly any consulting, advisory, or other compensatory fee from the issuer or any subsidiary thereof, provided that, unless the rules of the national securities exchange or national securities association provide otherwise, compensatory fees do not include the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with the listed issuer (provided that such compensation is not contingent in any way on continued service); or | ||
B. | Be an affiliated person of the issuer or any subsidiary thereof. |
e. | Definitions. Unless the context otherwise requires, all terms used in this section have the same meaning as in the Act. In addition, unless the context otherwise requires, the following definitions apply for purposes of this section: | |
1. |
i. | The termaffiliateof, or a personaffiliatedwith, a specified person, means a person that directly, or indirectly through one or more intermediaries, controls, or is controlled by, or is under common control with, the person specified. | ||
ii. |
A. | A person will be deemed not to be in control of a specified person for purposes of this section if the person: |
1. | Is not the beneficial owner, directly or indirectly, of more than 10% of any class of voting equity securities of the specified person; and | ||
2. | Is not an executive officer of the specified person. |
B. | Paragraph (e)(1)(ii)(A) of this section only creates a safe harbor position that a person does not control a specified person. The existence of the safe harbor does not create a presumption in any way that a person exceeding the ownership requirement in paragraph (e)(1)(ii)(A)(1) of this section controls or is otherwise an affiliate of a specified person. |
Table of Contents
B-2
iii. | The following will be deemed to be affiliates: |
A. | An executive officer of an affiliate; | ||
B. | A director who also is an employee of an affiliate; | ||
C. | A general partner of an affiliate; and | ||
D. | A managing member of an affiliate. |
iv. | For purposes of paragraph (e)(1)(i) of this section, dual holding companies will not be deemed to be affiliates of or persons affiliated with each other by virtue of their dual holding company arrangements with each other, including where directors of one dual holding company are also directors of the other dual holding company, or where directors of one or both dual holding companies are also directors of the businesses jointly controlled, directly or indirectly, by the dual holding companies (and, in each case, receive only ordinary-course compensation for serving as a member of the board of directors, audit committee or any other board committee of the dual holding companies or any entity that is jointly controlled, directly or indirectly, by the dual holding companies). |
4. | The term control (including the terms controlling, controlled by and under common control with) means the possession, direct or indirect, of the power to direct or cause the direction of the management and policies of a person, whether through the ownership of voting securities, by contract, or otherwise. | |
8. | The term indirect acceptance by a member of an audit committee of any consulting, advisory or other compensatory fee includes acceptance of such a fee by a spouse, a minor child or stepchild or a child or stepchild sharing a home with the member or by an entity in which such member is a partner, member, an officer such as a managing director occupying a comparable position or executive officer, or occupies a similar position (except limited partners, non-managing members and those occupying similar positions who, in each case, have no active role in providing services to the entity) and which provides accounting, consulting, legal, investment banking or financial advisory services to the issuer or any subsidiary of the issuer. |
Table of Contents
C-1
(a) | No director qualifies as “independent” unless the board of directors affirmatively determines that the director has no material relationship with the listed company (either directly or as a partner, shareholder or officer of an organization that has a relationship with the company). Companies must identify which directors are independent and disclose the basis for that determination. | ||
(b) | In addition, a director is not independent if: |
(i) | The director is, or has been within the last three years, an employee of the listed company, or an immediate family member is, or has been within the last three years, an executive officer, of the listed company. | ||
(ii) | The director has received, or has an immediate family member who has received, during any twelve-month period within the last three years, more than $120,000 in direct compensation from the listed company, other than director and committee fees and pension or other forms of deferred compensation for prior service (provided such compensation is not contingent in any way on continued service). | ||
(iii) | (A) The director is a current partner or employee of a firm that is the company’s internal or external auditor; (B) the director has an immediate family member who is a current partner of such a firm; (C) the director has an immediate family member who is a current employee of such a firm and personally works on the listed company’s audit; or (D) the director or an immediate family member was within the last three years a partner or employee of such a firm and personally worked on the listed company’s audit within that time. | ||
(iv) | The director or an immediate family member is, or has been within the last three years, employed as an executive officer of another company where any of the listed company’s present executive officers at the same time serves or served on that company’s compensation committee. | ||
(v) | The director is a current employee, or an immediate family member is a current executive officer, of a company that has made payments to, or received payments from, the listed company for property or services in an amount which, in any of the last three fiscal years, exceeds the greater of $1 million, or 2% of such other company’s consolidated gross revenues. |
Table of Contents
C-2
Table of Contents
Table of Contents
Three Months ended December 31 | Twelve Months ended December 31 | |||||||||||||||||||||||||
(monetary amounts in thousands, except per unit amounts) | 2009 | 2008 | % Change | 2009 | 2008 | % Change | ||||||||||||||||||||
STATEMENT OF INCOME | ||||||||||||||||||||||||||
Oil and gas sales | $ | 359,296 | $ | 392,158 | (8 | ) | $ | 1,343,167 | $ | 1,919,049 | (30 | ) | ||||||||||||||
Net income | $ | 50,523 | $ | 148,688 | (66 | ) | $ | 84,853 | $ | 395,850 | (79 | ) | ||||||||||||||
Net income per trust unit | $ | 0.18 | $ | 0.58 | (69 | ) | $ | 0.32 | $ | 1.58 | (80 | ) | ||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Cash flow from operating activities | $ | 149,933 | $ | 154,807 | (3 | ) | $ | 551,350 | $ | 912,516 | (40 | ) | ||||||||||||||
Cash flow from operating activities per trust unit | $ | 0.53 | $ | 0.61 | (13 | ) | $ | 2.09 | $ | 3.65 | (43 | ) | ||||||||||||||
Distributions declared | $ | 60,880 | $ | 144,663 | (58 | ) | $ | 287,853 | $ | 651,015 | (56 | ) | ||||||||||||||
Distributions declared per trust unit | $ | 0.21 | $ | 0.565 | (63 | ) | $ | 1.08 | $ | 2.590 | (58 | ) | ||||||||||||||
Ratio of distributions declared over cash flow from operating activities | 41 | % | 93 | % | 52 | % | 71 | % | ||||||||||||||||||
Capital expenditures | $ | 46,215 | $ | 125,876 | (63 | ) | $ | 207,451 | $ | 401,928 | (48 | ) | ||||||||||||||
Capital expenditures per trust unit | $ | 0.16 | $ | 0.49 | (67 | ) | $ | 0.79 | $ | 1.61 | (51 | ) | ||||||||||||||
Weighted average number of trust units outstanding (000’s) | 282,298 | 255,473 | 11 | 264,121 | 250,182 | 6 | ||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Working capital deficiency | $ | (217,007 | )(1) | $ | (70,159 | ) | 209 | |||||||||||||||||||
Property, plant and equipment | $ | 3,789,369 | $ | 4,251,381 | (11 | ) | ||||||||||||||||||||
Long term debt | $ | 907,599 | $ | 1,524,503 | (40 | ) | ||||||||||||||||||||
Trust unitholders’ equity | $ | 2,795,201 | $ | 2,663,805 | 5 | |||||||||||||||||||||
Trust unitholders’ equity per trust unit | $ | 9.64 | $ | 10.40 | (7 | ) | ||||||||||||||||||||
Currency (U.S.$/Cdn$) (closing rate at period end) | 0.9515 | 0.8210 | ||||||||||||||||||||||||
Number of trust units outstanding at period end (000’s) | 289,835 | 256,076 | 13 | |||||||||||||||||||||||
AVERAGE DAILY PRODUCTION | ||||||||||||||||||||||||||
Crude oil (bbls) | 21,948 | 24,236 | (9 | ) | 22,841 | 24,416 | (6 | ) | ||||||||||||||||||
Heavy oil (bbls) | 7,235 | 8,217 | (12 | ) | 7,551 | 8,122 | (7 | ) | ||||||||||||||||||
Natural gas (mcf) | 232,682 | 241,709 | (4 | ) | 237,217 | 240,825 | (1 | ) | ||||||||||||||||||
Natural gas liquids (bbls) | 9,564 | 10,634 | (10 | ) | 9,590 | 9,315 | 3 | |||||||||||||||||||
Total production (boe) | 77,529 | 83,373 | (7 | ) | 79,518 | 81,991 | (3 | ) | ||||||||||||||||||
TOTAL PRODUCTION(mboe) | 7,133 | 7,670 | (7 | ) | 29,024 | 30,009 | (3 | ) | ||||||||||||||||||
PRODUCTION PROFILE | ||||||||||||||||||||||||||
Crude oil | 28 | % | 29 | % | 29 | % | 30 | % | ||||||||||||||||||
Heavy oil | 9 | % | 10 | % | 9 | % | 10 | % | ||||||||||||||||||
Natural gas | 50 | % | 48 | % | 50 | % | 49 | % | ||||||||||||||||||
Natural gas liquids | 13 | % | 13 | % | 12 | % | 11 | % | ||||||||||||||||||
AVERAGE REALIZED PRICES(after commodity risk management) | ||||||||||||||||||||||||||
Crude oil (per bbl) | $ | 75.79 | $ | 65.87 | 15 | $ | 72.36 | $ | 77.78 | (7 | ) | |||||||||||||||
Heavy oil (per bbl) | $ | 62.16 | $ | 42.20 | 47 | $ | 52.72 | $ | 75.77 | (30 | ) | |||||||||||||||
Natural gas (per mcf) | $ | 5.45 | $ | 7.40 | (26 | ) | $ | 5.14 | $ | 8.19 | (37 | ) | ||||||||||||||
Natural gas liquids (per bbl) | $ | 54.52 | $ | 43.87 | 24 | $ | 42.12 | $ | 70.67 | (40 | ) | |||||||||||||||
Average realized price per boe | $ | 50.35 | $ | 50.34 | 0 | $ | 46.19 | $ | 62.76 | (26 | ) | |||||||||||||||
PROVED PLUS PROBABLE RESERVES | ||||||||||||||||||||||||||
Crude oil (mbbls) | 112,249 | 121,289 | (7 | ) | ||||||||||||||||||||||
Heavy oil (mbbls) | 27,724 | 27,728 | 0 | |||||||||||||||||||||||
Natural gas (bcf) | 757 | 852 | (11 | ) | ||||||||||||||||||||||
Natural gas liquids (mbbls) | 29,587 | 32,442 | (9 | ) | ||||||||||||||||||||||
Total oil equivalent (mboe) | 295,734 | 323,463 | (9 | ) | ||||||||||||||||||||||
SUMMARY OF TRUST UNIT TRADING | ||||||||||||||||||||||||||
NYSE — PGH ($U.S.) | ||||||||||||||||||||||||||
High | $ | 10.52 | $ | 15.00 | $ | 10.54 | $ | 21.90 | ||||||||||||||||||
Low | $ | 8.81 | $ | 6.84 | $ | 4.51 | $ | 6.84 | ||||||||||||||||||
Close | $ | 9.63 | $ | 7.62 | $ | 9.63 | $ | 7.62 | ||||||||||||||||||
TSX — PGF.UN ($Cdn) | ||||||||||||||||||||||||||
High | $ | 11.39 | $ | 15.98 | $ | 12.33 | $ | 21.56 | ||||||||||||||||||
Low | $ | 9.40 | $ | 8.55 | $ | 5.84 | $ | 8.55 | ||||||||||||||||||
Close | $ | 10.15 | $ | 9.35 | $ | 10.15 | $ | 9.35 |
(1) | Includes $157.5 million current portion of long term debt. |
3
Table of Contents
4
Table of Contents
5
Table of Contents
6
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | ||||||||||||||||
Production (boe/d) | 77,529 | 78,135 | 83,373 | 79,518 | 81,991 | |||||||||||||||
Net capital expenditures ($000’s) | 46,215 | 44,047 | 125,876 | 207,451 | 401,928 | |||||||||||||||
Netback ($/boe) | 26.63 | 24.72 | 26.23 | 25.38 | 34.78 | |||||||||||||||
Cash flows from operating activities ($000’s) | 149,933 | 162,915 | 154,807 | 551,350 | 912,516 | |||||||||||||||
Net income ($000’s) | 50,523 | 78,290 | 148,688 | 84,853 | 395,850 | |||||||||||||||
Included in net income: | ||||||||||||||||||||
Realized gain (loss) on commodity risk management ($000’s) | 27,855 | 43,406 | 21,021 | 171,147 | (194,342 | ) | ||||||||||||||
Unrealized gain (loss) on commodity risk management ($000’s) | (40,101 | ) | (5,609 | ) | 292,249 | (173,726 | ) | 249,899 | ||||||||||||
Unrealized foreign exchange gain (loss) on foreign denominated debt ($000’s) | 17,660 | 89,960 | (127,207 | ) | 148,295 | (172,626 | ) | |||||||||||||
7
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||||||||||||||||||||||
Dec 31, | % of | Sept 30, | % of | Dec 31, | % of | Dec 31, | % of | Dec 31, | % of | |||||||||||||||||||||||||||||||
2009 | total | 2009 | total | 2008 | total | 2009 | total | 2008 | total | |||||||||||||||||||||||||||||||
Light crude oil (bbls) | 21,948 | 28 | 22,930 | 29 | 24,236 | 29 | 22,841 | 29 | 24,416 | 30 | ||||||||||||||||||||||||||||||
Heavy oil (bbls) | 7,235 | 9 | 7,480 | 10 | 8,217 | 10 | 7,551 | 9 | 8,122 | 10 | ||||||||||||||||||||||||||||||
Natural gas (mcf) | 232,682 | 50 | 232,444 | 50 | 241,709 | 48 | 237,217 | 50 | 240,825 | 49 | ||||||||||||||||||||||||||||||
Natural gas liquids (bbls) | 9,564 | 13 | 8,984 | 11 | 10,634 | 13 | 9,590 | 12 | 9,315 | 11 | ||||||||||||||||||||||||||||||
Total boe per day | 77,529 | 78,135 | 83,373 | 79,518 | 81,991 | |||||||||||||||||||||||||||||||||||
8
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Drilling, completions and facilities | 40.2 | 30.8 | 82.6 | 146.2 | 276.5 | |||||||||||||||
Drilling Royalty Credits | (5.1 | ) | (4.2 | ) | — | (9.3 | ) | — | ||||||||||||
Net drilling, completions and facilities | 35.1 | 26.6 | 82.6 | 136.9 | 276.5 | |||||||||||||||
Seismic acquisitions(1) | 0.2 | — | 0.5 | 4.5 | 7.6 | |||||||||||||||
Maintenance capital | 8.8 | 13.3 | 26.2 | 48.5 | 57.5 | |||||||||||||||
Land purchases(2) | 0.5 | 0.2 | 2.3 | 2.9 | 26.7 | |||||||||||||||
Net development capital | 44.6 | 40.1 | 111.6 | 192.8 | 368.3 | |||||||||||||||
Lindbergh Project | 0.3 | 1.8 | 10.4 | 9.4 | 20.0 | |||||||||||||||
Development capital | 44.9 | 41.9 | 122.0 | 202.2 | 388.3 | |||||||||||||||
Other capital | 1.3 | 2.1 | 3.8 | 5.2 | 13.6 | |||||||||||||||
Total net capital expenditures | 46.2 | 44.0 | 125.8 | 207.4 | 401.9 | |||||||||||||||
Business acquisitions | — | — | 0.2 | — | 90.4 | |||||||||||||||
Property acquisitions | 25.3 | (0.1 | ) | 0.2 | 35.7 | 35.9 | ||||||||||||||
Proceeds on property dispositions | (34.2 | ) | 0.4 | (20.4 | ) | (41.9 | ) | (17.4 | ) | |||||||||||
Net capital expenditures and acquisitions | 37.3 | 44.3 | 105.8 | 201.2 | 510.8 | |||||||||||||||
(1) Seismic acquisitions are net of seismic sales revenue. |
(2) Prior period restated to conform to presentation in the current period. |
Drilling, Completions, | Seismic | |||||||||||||||||||
($ millions) | Facilities | Drilling Credits | Maintenance | Acquisitions | Total | |||||||||||||||
Conventional Gas Properties | 56.2 | (6.6 | ) | 8.9 | 2.3 | 60.8 | ||||||||||||||
Light Oil Properties | 36.5 | (0.7 | ) | 26.2 | 2.0 | 64.0 | ||||||||||||||
Shallow/Unconventional Gas | 29.6 | (1.5 | ) | 3.6 | 0.1 | 31.8 | ||||||||||||||
Heavy Oil Properties | 14.3 | (0.5 | ) | 4.0 | 0.1 | 17.9 | ||||||||||||||
SOEP | 9.6 | — | 5.8 | — | 15.4 | |||||||||||||||
Lindbergh | 9.4 | |||||||||||||||||||
Land | 2.9 | |||||||||||||||||||
Development Capital | 146.2 | (9.3 | ) | 48.5 | 4.5 | 202.2 | ||||||||||||||
9
Table of Contents
Volume | Reference | |||||||||||||||
Remaining term | (bbl/d) | Point | Price per bbl | |||||||||||||
Financial: | ||||||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 12,500 | WTI (1) | $ | 82.09 | Cdn | |||||||||||
Jan 1, 2011 - Dec 31, 2011 | 500 | WTI (1) | $ | 82.44 | Cdn | |||||||||||
(1) | Associated Cdn $/U.S. $ foreign exchange rate has been fixed |
Volume | Reference | |||||||||||||||
Remaining term | (mmbtu/d) | Point | Price per mmbtu | |||||||||||||
Financial: | ||||||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 97,151 | AECO | $ | 6.10 | Cdn | |||||||||||
Jan 1, 2010 - Dec 31, 2010 | 5,000 | Chicago MI (1) | $ | 6.78 | Cdn | |||||||||||
Jan 1, 2011 - Dec 31, 2011 | 33,174 | AECO | $ | 5.77 | Cdn | |||||||||||
Jan 1, 2011 - Dec 31, 2011 | 5,000 | Chicago MI (1) | $ | 6.78 | Cdn | |||||||||||
(1) | Associated Cdn $/U.S. $ foreign exchange rate has been fixed |
Volume | Reference | |||||||||||||||
Remaining term | (mwh) | Point | Price per mwh | |||||||||||||
Financial: | ||||||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 20 | AESO | $ | 47.66 | Cdn | |||||||||||
10
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
(Cdn$) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Light crude oil (per bbl) | 74.37 | 69.28 | 60.76 | 63.94 | 98.20 | |||||||||||||||
after realized commodity risk management | 75.79 | 74.40 | 65.87 | 72.36 | 77.78 | |||||||||||||||
Heavy oil (per bbl) | 62.16 | 59.21 | 42.20 | 52.72 | 75.77 | |||||||||||||||
Natural gas (per mcf) | 4.28 | 2.82 | 6.97 | 3.97 | 8.32 | |||||||||||||||
after realized commodity risk management | 5.45 | 4.34 | 7.40 | 5.14 | 8.19 | |||||||||||||||
Natural gas liquids (per bbl) | 54.52 | 41.86 | 43.87 | 42.12 | 70.67 | |||||||||||||||
Total per boe | 46.44 | 39.18 | 47.60 | 40.29 | 69.24 | |||||||||||||||
after realized commodity risk management | 50.35 | 45.22 | 50.34 | 46.19 | 62.76 | |||||||||||||||
Other production income | 0.02 | 0.03 | 0.78 | 0.08 | 1.19 | |||||||||||||||
Total oil and gas sales per boe | 50.37 | 45.25 | 51.12 | 46.27 | 63.95 | |||||||||||||||
Benchmark prices | ||||||||||||||||||||
WTI oil (U.S.$ per bbl) | 76.19 | 68.30 | 58.73 | 61.80 | 99.65 | |||||||||||||||
AECO spot gas (Cdn$ per mmbtu) | 4.23 | 3.03 | 6.78 | 4.14 | 8.12 | |||||||||||||||
NYMEX gas (U.S.$ per mmbtu) | 4.17 | 3.39 | 6.94 | 3.99 | 9.04 | |||||||||||||||
Currency (U.S.$/Cdn$) | 0.95 | 0.91 | 0.83 | 0.88 | 0.94 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
Realized | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Light crude oil ($ millions) | 2.9 | 10.8 | 11.4 | 70.2 | (182.5 | ) | ||||||||||||||
Light crude oil ($ per bbl) | 1.42 | 5.12 | 5.11 | 8.42 | (20.42 | ) | ||||||||||||||
Natural gas ($ millions) | 25.0 | 32.6 | 9.6 | 101.0 | (11.8 | ) | ||||||||||||||
Natural gas ($ per mcf) | 1.17 | 1.52 | 0.43 | 1.17 | (0.13 | ) | ||||||||||||||
Combined ($ millions) | 27.9 | 43.4 | 21.0 | 171.1 | (194.3 | ) | ||||||||||||||
Combined ($ per boe) | 3.91 | 6.04 | 2.74 | 5.90 | (6.48 | ) | ||||||||||||||
Unrealized | ||||||||||||||||||||
Total unrealized risk management assets (liabilities) | ||||||||||||||||||||
at period end ($ millions) | (9.0 | ) | 31.1 | 164.7 | (9.0 | ) | 164.7 | |||||||||||||
Less: Unrealized risk management assets (liabilities) | ||||||||||||||||||||
at beginning of period ($ millions) | 31.1 | 36.7 | (127.6 | ) | 164.7 | (85.2 | ) | |||||||||||||
Unrealized (loss) gain on risk management contracts | (40.1 | ) | (5.6 | ) | 292.3 | (173.7 | ) | 249.9 | ||||||||||||
11
Table of Contents
($ millions) | Three months ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||
Dec 31, | % of | Sept 30, | % of | Dec 31, | % of | Dec 31, | % of | Dec 31, | % of | |||||||||||||||||||||||||||||||
Sales Revenue | 2009 | total | 2009 | total | 2008 | total | 2009 | total | 2008 | total | ||||||||||||||||||||||||||||||
Light crude oil | 153.0 | 43 | 157.0 | 48 | 146.9 | 37 | 603.2 | 45 | 695.1 | 36 | ||||||||||||||||||||||||||||||
Natural gas | 116.8 | 33 | 92.7 | 28 | 164.5 | 42 | 444.8 | 33 | 722.1 | 38 | ||||||||||||||||||||||||||||||
Natural gas liquids | 47.9 | 13 | 34.6 | 11 | 42.9 | 11 | 147.4 | 11 | 240.9 | 12 | ||||||||||||||||||||||||||||||
Heavy oil | 41.4 | 11 | 40.7 | 13 | 31.9 | 8 | 145.3 | 11 | 225.3 | 12 | ||||||||||||||||||||||||||||||
Brokered sales/sulphur | 0.2 | — | 0.3 | — | 5.9 | 2 | 2.5 | — | 35.6 | 2 | ||||||||||||||||||||||||||||||
Total oil and gas sales | 359.3 | 325.3 | 392.1 | 1,343.2 | 1,919.0 | |||||||||||||||||||||||||||||||||||
($ millions) | Light oil | Natural gas | NGLs | Heavy oil | Other(1) | Total | ||||||||||||||||||
Year ended Dec 31, 2008 | 695.1 | 722.1 | 240.9 | 225.3 | 35.6 | 1,919.0 | ||||||||||||||||||
Effect of change in product prices | (285.7 | ) | (377.2 | ) | (99.9 | ) | (63.5 | ) | — | (826.3 | ) | |||||||||||||
Effect of change in sales volumes | (58.8 | ) | (13.0 | ) | 6.4 | (16.5 | ) | — | (81.9 | ) | ||||||||||||||
Effect of change in realized commodity risk management activities | 252.7 | 112.8 | — | — | — | 365.5 | ||||||||||||||||||
Other | (0.1 | ) | 0.1 | — | — | (33.1 | ) | (33.1 | ) | |||||||||||||||
Year ended Dec 31, 2009 | 603.2 | 444.8 | 147.4 | 145.3 | 2.5 | 1,343.2 | ||||||||||||||||||
(1) Primarily sulphur sales |
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Processing & other income | 2.5 | 3.4 | 2.3 | 15.5 | 15.5 | |||||||||||||||
$ per boe | 0.35 | 0.48 | 0.31 | 0.54 | 0.52 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Royalty expense | 71.0 | 49.7 | 80.7 | 207.6 | 434.0 | |||||||||||||||
$ per boe | 9.95 | 6.91 | 10.51 | 7.15 | 14.46 | |||||||||||||||
Royalties as a percent of sales | 19.7 | % | 15.3 | % | 20.6 | % | 15.5 | % | 22.6 | % | ||||||||||
Royalties as a percent of sales excluding realized risk management contracts | 21.4 | % | 17.6 | % | 21.7 | % | 17.7 | % | 20.5 | % | ||||||||||
12
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Operating expenses | 92.4 | 92.8 | 104.1 | 381.2 | 418.5 | |||||||||||||||
$ per boe | 12.95 | 12.91 | 13.57 | 13.13 | 13.95 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Net operating expenses | 89.9 | 89.4 | 101.8 | 365.7 | 403.0 | |||||||||||||||
$ per boe | 12.59 | 12.43 | 13.27 | 12.59 | 13.43 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Light oil transportation | 1.2 | 1.6 | 0.4 | 4.7 | 3.4 | |||||||||||||||
$ per bbl | 0.58 | 0.78 | 0.19 | 0.56 | 0.38 | |||||||||||||||
Natural gas transportation | 2.9 | 2.2 | 2.3 | 8.8 | 9.1 | |||||||||||||||
$ per mcf | 0.14 | 0.10 | 0.10 | 0.10 | 0.10 | |||||||||||||||
13
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Purchased and capitalized | 4.9 | 1.7 | 5.4 | 13.3 | 21.0 | |||||||||||||||
Amortization | 4.4 | 4.8 | 5.9 | 20.0 | 25.9 | |||||||||||||||
14
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
Combined Netbacks ($ per boe) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Oil & gas sales | 50.37 | 45.25 | 51.12 | 46.27 | 63.95 | |||||||||||||||
Processing and other income | 0.35 | 0.48 | 0.31 | 0.54 | 0.52 | |||||||||||||||
Royalties | (9.95 | ) | (6.91 | ) | (10.51 | ) | (7.15 | ) | (14.46 | ) | ||||||||||
Operating expenses | (12.95 | ) | (12.91 | ) | (13.57 | ) | (13.13 | ) | (13.95 | ) | ||||||||||
Transportation costs | (0.57 | ) | (0.52 | ) | (0.35 | ) | (0.46 | ) | (0.42 | ) | ||||||||||
Amortization of injectants | (0.62 | ) | (0.67 | ) | (0.77 | ) | (0.69 | ) | (0.86 | ) | ||||||||||
Operating netback | 26.63 | 24.72 | 26.23 | 25.38 | 34.78 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
Light Crude Netbacks ($ per bbl) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Sales price (after commodity risk management) | 75.79 | 74.40 | 65.87 | 72.36 | 77.78 | |||||||||||||||
Other production income | 0.23 | 0.43 | (0.02 | ) | 0.32 | 0.19 | ||||||||||||||
Oil & gas sales | 76.02 | 74.83 | 65.85 | 72.68 | 77.97 | |||||||||||||||
Processing and other income | 0.46 | 0.34 | 0.06 | 0.71 | 0.62 | |||||||||||||||
Royalties(1) | (17.35 | ) | (15.94 | ) | (14.02 | ) | (13.65 | ) | (16.73 | ) | ||||||||||
Operating expenses(2) | (17.36 | ) | (15.76 | ) | (21.47 | ) | (16.28 | ) | (17.03 | ) | ||||||||||
Transportation costs | (0.58 | ) | (0.78 | ) | (0.19 | ) | (0.56 | ) | (0.38 | ) | ||||||||||
Amortization of injectants | (2.19 | ) | (2.29 | ) | (2.64 | ) | (2.40 | ) | (2.90 | ) | ||||||||||
Operating netback | 39.00 | 40.40 | 27.59 | 40.50 | 41.55 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
Heavy Oil Netbacks ($ per bbl) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Oil & gas sales | 62.16 | 59.21 | 42.20 | 52.72 | 75.77 | |||||||||||||||
Processing and other income | (0.84 | ) | 1.05 | 0.29 | 0.53 | 0.32 | ||||||||||||||
Royalties(1) (3) | (12.81 | ) | (6.74 | ) | (1.95 | ) | (8.91 | ) | (10.54 | ) | ||||||||||
Operating expenses(1) (2) | (12.31 | ) | (14.18 | ) | (18.85 | ) | (14.35 | ) | (14.02 | ) | ||||||||||
Operating netback | 36.20 | 39.34 | 21.69 | 29.99 | 51.53 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
Natural Gas Netbacks ($ per mcf) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Sales price (after commodity risk management) | 5.45 | 4.34 | 7.40 | 5.14 | 8.19 | |||||||||||||||
Other production income | (0.01 | ) | (0.03 | ) | 0.27 | — | 0.39 | |||||||||||||
Oil & gas sales | 5.44 | 4.31 | 7.67 | 5.14 | 8.58 | |||||||||||||||
Processing and other income | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | |||||||||||||||
Royalties(1) (4) | (0.58 | ) | (0.12 | ) | (1.62 | ) | (0.31 | ) | (1.88 | ) | ||||||||||
Operating expenses(2) | (1.83 | ) | (1.87 | ) | (1.37 | ) | (1.89 | ) | (2.02 | ) | ||||||||||
Transportation costs | (0.14 | ) | (0.10 | ) | (0.10 | ) | (0.10 | ) | (0.10 | ) | ||||||||||
Operating netback | 2.99 | 2.31 | 4.67 | 2.93 | 4.68 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
NGLs Netbacks ($ per bbl) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Oil & gas sales | 54.52 | 41.87 | 43.87 | 42.12 | 70.67 | |||||||||||||||
Royalties(1) | (17.06 | ) | (10.70 | ) | (12.27 | ) | (12.08 | ) | (25.74 | ) | ||||||||||
Operating expenses(2) | (11.34 | ) | (11.91 | ) | (11.71 | ) | (11.99 | ) | (13.58 | ) | ||||||||||
Operating netback | 26.12 | 19.26 | 19.89 | 18.05 | 31.35 | |||||||||||||||
(1) | Royalty expense in 2009 are lower compared to 2008, a result of lower commodity prices and the implementation of The Alberta Royalty Framework on January 1, 2009. | |
(2) | Prior period restated to conform to presentation in the current period. | |
(3) | Heavy oil royalties in the fourth quarter includes an unfavorable crown royalty adjustment at Tangleflags. | |
(4) | Gas royalties in the fourth quarter increased due to volumes at SOEP being back on production which has a higher associated royalty rate. |
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Interest Expense | 18.3 | 19.4 | 22.6 | 80.3 | 76.3 | |||||||||||||||
15
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Cash G&A expense | 14.7 | 11.2 | 13.7 | 54.1 | 48.9 | |||||||||||||||
$ per boe | 2.06 | 1.56 | 1.79 | 1.86 | 1.63 | |||||||||||||||
Non-cash G&A expense | (0.6 | ) | 2.5 | 3.5 | 8.1 | 10.0 | ||||||||||||||
$ per boe | (0.08 | ) | 0.35 | 0.45 | 0.28 | 0.33 | ||||||||||||||
Total G&A | 14.1 | 13.7 | 17.2 | 62.2 | 58.9 | |||||||||||||||
$ per boe | 1.98 | 1.91 | 2.24 | 2.14 | 1.96 | |||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Management Fee | — | — | (2.0 | ) | 2.8 | 7.0 | ||||||||||||||
$ per boe | — | — | (0.26 | ) | 0.10 | 0.23 | ||||||||||||||
16
Table of Contents
17
Table of Contents
Three months ended | Twelve months ended | |||||||||||||||||||
($ millions) | Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | |||||||||||||||
Depletion and depreciation | 144.3 | 147.2 | 157.6 | 591.4 | 609.3 | |||||||||||||||
$ per boe | 20.23 | 20.48 | 20.55 | 20.38 | 20.31 | |||||||||||||||
Accretion | 7.1 | 7.0 | 7.3 | 27.7 | 28.1 | |||||||||||||||
$ per boe | 1.00 | 0.97 | 0.95 | 0.95 | 0.93 | |||||||||||||||
18
Table of Contents
19
Table of Contents
20
Table of Contents
Pengrowth’s capital structure is as follows:
($ thousands) | Dec 31, | Dec 31, | ||||||||||
As at: | 2009 | 2008 | Change | |||||||||
Term credit facilities | $ | 60,000 | $ | 372,000 | $ | (312,000 | ) | |||||
Senior unsecured notes(1) | 847,599 | 1,152,503 | (304,904 | ) | ||||||||
Total long term debt | 907,599 | 1,524,503 | (616,904 | ) | ||||||||
Working capital deficit | 59,461 | 70,159 | (10,698 | ) | ||||||||
Current portion of long term debt | 157,546 | — | 157,546 | |||||||||
Working capital deficiency | 217,007 | 70,159 | 146,848 | |||||||||
Total debt excluding convertible debentures | $ | 1,124,606 | $ | 1,594,662 | $ | (470,056 | ) | |||||
Convertible debentures | 74,828 | 74,915 | (87 | ) | ||||||||
Total debt including convertible debentures | $ | 1,199,434 | $ | 1,669,577 | $ | (470,143 | ) | |||||
Dec 31, | Dec 31, | |||||||||||
Years ended | 2009 | 2008 | Change | |||||||||
Net income | $ | 84,853 | $ | 395,850 | $ | (310,997 | ) | |||||
Add: | ||||||||||||
Interest expense | $ | 80,274 | $ | 76,304 | 3,970 | |||||||
Future tax reduction | $ | (142,945 | ) | $ | (71,925 | ) | (71,020 | ) | ||||
Depletion, depreciation, amortization and accretion | $ | 619,032 | $ | 637,377 | (18,345 | ) | ||||||
Other non-cash (income) expenses | $ | 44,482 | $ | (26,864 | ) | 71,346 | ||||||
EBITDA | $ | 685,696 | $ | 1,010,742 | $ | (325,046 | ) | |||||
Total debt excluding convertible debentures to EBITDA | 1.6 | 1.6 | — | |||||||||
Total debt including convertible debentures to EBITDA | 1.7 | 1.7 | — | |||||||||
Total Capitalization excluding convertible debentures(2) | $ | 3,860,346 | $ | 4,188,308 | $ | (327,962 | ) | |||||
Total Capitalization including convertible debentures | $ | 3,935,174 | $ | 4,263,223 | $ | (328,049 | ) | |||||
Total debt excluding convertible debentures as a percentage of total capitalization | 29.1 | % | 38.1 | % | (9.0 | %) | ||||||
Total debt including convertible debentures as a percentage of total capitalization | 30.5 | % | 39.2 | % | (8.7 | %) | ||||||
(1) | Non-current portion of long term debt. | |
(2) | Total capitalization includes total debt plus Unitholders Equity. (Total debt excludes working capital deficit but includes the current portion of long term debt). |
21
Table of Contents
1. | Total senior debt must not exceed three times EBITDA for the last four fiscal quarters; | ||
2. | Total debt must not exceed 3.5 times EBITDA for the last four fiscal quarters; | ||
3. | Total senior debt must be less than 50 percent of total book capitalization; | ||
4. | EBITDA must not be less than four times interest expense. |
22
Table of Contents
($ thousands, except per trust unit amounts and ratios) | Three months ended | Twelve months ended | ||||||||||||||||||
Dec 31, 2009 | Sept 30, 2009 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2008 | ||||||||||||||||
Cash flow from operating activities | 149,933 | 162,915 | 154,807 | 551,350 | 912,516 | |||||||||||||||
Net income | 50,523 | 78,290 | 148,688 | 84,853 | 395,850 | |||||||||||||||
Distributions declared | 60,880 | 72,235 | 144,663 | 287,853 | 651,015 | |||||||||||||||
Distributions declared per trust unit | 0.21 | 0.27 | 0.57 | 1.08 | 2.59 | |||||||||||||||
Excess of cash flow from operating activities over distributions declared | 89,053 | 90,680 | 10,144 | 263,497 | 261,501 | |||||||||||||||
Per trust unit | 0.32 | 0.35 | 0.04 | 1.00 | 1.05 | |||||||||||||||
(Shortfall) Surplus of net income (loss) over distributions declared | (10,357 | ) | 6,055 | 4,025 | (203,000 | ) | (255,165 | ) | ||||||||||||
Per trust unit | (0.04 | ) | 0.02 | 0.02 | (0.77 | ) | (1.02 | ) | ||||||||||||
Ratio of distributions declared over cash flow from operating activities | 41 | % | 44 | % | 93 | % | 52 | % | 71 | % | ||||||||||
23
Table of Contents
24
Table of Contents
($ thousands) | 2010 | 2011 | 2012 | 2013 | 2014 | thereafter | Total | |||||||||||||||||||||
Long term debt(1) | 157,650 | 60,000 | — | 52,550 | — | 814,404 | 1,084,604 | |||||||||||||||||||||
Interest payments on long term debt(2) | 58,080 | 55,489 | 55,489 | 53,573 | 52,614 | 149,368 | 424,613 | |||||||||||||||||||||
Convertible debentures(3)(4) | — | 79,599 | — | — | — | — | 79,599 | |||||||||||||||||||||
Other(5) | 12,935 | 12,695 | 12,489 | 12,359 | 12,141 | 35,383 | 98,002 | |||||||||||||||||||||
228,665 | 207,783 | 67,978 | 118,482 | 64,755 | 999,155 | 1,686,818 | ||||||||||||||||||||||
Purchase obligations | ||||||||||||||||||||||||||||
Pipeline transportation | 28,194 | 26,298 | 22,510 | 16,479 | 14,936 | 12,344 | 120,761 | |||||||||||||||||||||
CO2 purchases(6) | 3,728 | 3,290 | 2,972 | 2,988 | 3,005 | 3,885 | 19,868 | |||||||||||||||||||||
31,922 | 29,588 | 25,482 | 19,467 | 17,941 | 16,229 | 140,629 | ||||||||||||||||||||||
Remediation trust fund payments | 250 | 250 | 250 | 250 | 250 | 11,250 | 12,500 | |||||||||||||||||||||
260,837 | 237,621 | 93,710 | 138,199 | 82,946 | 1,026,634 | 1,839,947 | ||||||||||||||||||||||
(1) | The debt repayment includes the principal owing at maturity on foreign denominated fixed rate debt. (see Note 9 of the financial statements) | |
(2) | Interest payments relate to the interest payable on the fixed rate debt. Foreign denominated debt is translated using the year-end exchange rate. | |
(3) | The convertible debentures were redeemed in January 2010 and repaid with amounts borrowed under the revolving credit facility. The revolving credit facility is currently scheduled to be repaid in 2011, assuming it is not renewed (see Note 9 of the financial statements). | |
(4) | Includes annual interest on convertible debentures outstanding at year-end and assumes no conversion of convertible debentures prior to maturity. | |
(5) | Includes office rent and vehicle leases. | |
(6) | For the Weyburn CO2 project, prices are denominated in U.S. dollars and have been translated at the year-end exchange rate. |
25
Table of Contents
Value | ||||||||||||||||||||||
High | Low | Close | Volume (000s) | ($ millions) | ||||||||||||||||||
TSX — PGF.UN ($ Cdn) | ||||||||||||||||||||||
2009 | 1st quarter | 12.33 | 5.84 | 7.10 | 30,564 | 252.6 | ||||||||||||||||
2nd quarter | 9.81 | 6.71 | 9.18 | 26,934 | 233.8 | |||||||||||||||||
3rd quarter | 11.33 | 7.49 | 11.33 | 28,766 | 269.0 | |||||||||||||||||
4th quarter | 11.39 | 9.40 | 10.15 | 42,483 | 439.2 | |||||||||||||||||
Year | 12.33 | 5.84 | 10.15 | 128,747 | 1,194.6 | |||||||||||||||||
2008 | 1st quarter | 19.82 | 14.16 | 19.67 | 30,755 | 557.9 | ||||||||||||||||
2nd quarter | 21.56 | 19.17 | 20.50 | 28,004 | 569.7 | |||||||||||||||||
3rd quarter | 20.55 | 14.73 | 15.99 | 31,735 | 565.4 | |||||||||||||||||
4th quarter | 15.98 | 8.55 | 9.35 | 35,035 | 402.7 | |||||||||||||||||
Year | 21.56 | 8.55 | 9.35 | 125,529 | 2,095.7 | |||||||||||||||||
NYSE — PGH ($ U.S.) | ||||||||||||||||||||||
2009 | 1st quarter | 10.11 | 4.51 | 5.58 | 28,538 | 195.8 | ||||||||||||||||
2nd quarter | 9.00 | 5.30 | 7.90 | 27,305 | 205.8 | |||||||||||||||||
3rd quarter | 10.54 | 6.43 | 10.51 | 23,914 | 203.1 | |||||||||||||||||
4th quarter | 10.52 | 8.81 | 9.63 | 29,823 | 290.7 | |||||||||||||||||
Year | 10.54 | 4.51 | 9.63 | 109,580 | 895.4 | |||||||||||||||||
2008 | 1st quarter | 19.47 | 13.67 | 19.10 | 14,293 | 257.5 | ||||||||||||||||
2nd quarter | 21.90 | 18.86 | 20.11 | 19,425 | 392.7 | |||||||||||||||||
3rd quarter | 20.20 | 14.16 | 14.94 | 26,815 | 457.7 | |||||||||||||||||
4th quarter | 15.00 | 6.84 | 7.62 | 41,776 | 401.2 | |||||||||||||||||
Year | 21.90 | 6.84 | 7.62 | 102,309 | 1,509.1 |
26
Table of Contents
2009 | Q1 | Q2 | Q3 | Q4 | ||||||||||||
Oil and gas sales ($ thousands) | 322,973 | 335,634 | 325,264 | 359,296 | ||||||||||||
Net income/(loss) ($ thousands) | (54,232 | ) | 10,272 | 78,290 | 50,523 | |||||||||||
Net income/(loss) per trust unit ($) | (0.21 | ) | 0.04 | 0.30 | 0.18 | |||||||||||
Net income/(loss) per trust unit — diluted ($) | (0.21 | ) | 0.04 | 0.30 | 0.18 | |||||||||||
Cash flow from operating activities ($ thousands) | 94,386 | 144,116 | 162,915 | 149,933 | ||||||||||||
Distributions declared ($ thousands) | 77,212 | 77,526 | 72,235 | 60,880 | ||||||||||||
Distributions declared per trust unit ($) | 0.30 | 0.30 | 0.27 | 0.21 | ||||||||||||
Daily production (boe) | 80,284 | 82,171 | 78,135 | 77,529 | ||||||||||||
Total production (mboe) | 7,226 | 7,478 | 7,188 | 7,133 | ||||||||||||
Average realized price ($ per boe) | 44.57 | 44.74 | 45.22 | 50.35 | ||||||||||||
Operating netback ($ per boe) | 23.87 | 26.28 | 24.72 | 26.63 |
2008 | Q1 | Q2 | Q3 | Q4 | ||||||||||||
Oil and gas sales ($ thousands) | 457,606 | 550,623 | 518,662 | 392,158 | ||||||||||||
Net income/(loss) ($ thousands) | (56,583 | ) | (118,650 | ) | 422,395 | 148,688 | ||||||||||
Net income/(loss) per trust unit ($) | (0.23 | ) | (0.48 | ) | 1.69 | 0.58 | ||||||||||
Net income/(loss) per trust unit — diluted ($) | (0.23 | ) | (0.48 | ) | 1.69 | 0.58 | ||||||||||
Cash flow from operating activities ($ thousands) | 216,238 | 267,874 | 273,597 | 154,807 | ||||||||||||
Distributions declared ($ thousands) | 167,234 | 168,159 | 170,959 | 144,663 | ||||||||||||
Distributions declared per trust unit ($) | 0.675 | 0.675 | 0.675 | 0.565 | ||||||||||||
Daily production (boe) | 82,711 | 80,895 | 80,981 | 83,373 | ||||||||||||
Total production (mboe) | 7,527 | 7,361 | 7,450 | 7,670 | ||||||||||||
Average realized price ($ per boe) | 60.30 | 73.21 | 67.71 | 50.34 | ||||||||||||
Operating netback ($ per boe) | 33.62 | 42.15 | 37.48 | 26.23 |
Twelve months ended December 31 | ||||||||||||
($ thousands) | 2009 | 2008 | 2007 | |||||||||
Oil and gas sales | 1,343,167 | 1,919,049 | 1,722,038 | |||||||||
Net income | 84,853 | 395,850 | 359,652 | |||||||||
Net income per trust unit ($) | 0.32 | 1.58 | 1.47 | |||||||||
Net income per trust unit — diluted ($) | 0.32 | 1.58 | 1.46 | |||||||||
Distributions declared per trust unit ($) | 1.08 | 2.59 | 2.88 | |||||||||
Total assets | 4,693,604 | 5,317,341 | 5,234,251 | |||||||||
Long term debt(1) | 982,427 | 1,599,418 | 1,278,266 | |||||||||
Trust unitholders’ equity | 2,795,201 | 2,663,805 | 2,756,220 | |||||||||
Number of trust units outstanding at year end (thousands) | 289,835 | 256,076 | 246,846 | |||||||||
(1) | Includes long term debt and convertible debentures. |
27
Table of Contents
28
Table of Contents
29
Table of Contents
30
Table of Contents
• | Diagnostic – This phase involves performing a high-level review of the major differences between Canadian GAAP and IFRS and to identify information technology and business processes that may be impacted by the transition to IFRS. | ||
Status – The diagnostic analysis was completed in mid-2008. | |||
• | Design and planning – The results of the diagnostic were ranked according to complexity, time to complete and potential impact on the financial position and results of operations. A detailed plan was developed in order to address the issues identified and ranked in the diagnostic phase. The planning is updated and progress is reported to the Audit Committee on a regular basis. | ||
Status — Pengrowth completed the initial design and planning in mid-2009. The planning is updated and progress is reported to the Audit Committee of the board of Directors on a regular basis. | |||
• | Solution development – In this phase, items identified in the diagnostic phase are addressed according to the priority assigned. This phase involves detailed analysis of the applicable IFRS standard in relation to current practice and development of alternative policy choices. In addition, certain potential differences are further investigated to assess whether there may be broader impact to Pengrowth’s debt agreements, compensation arrangements or management reporting systems. The conclusion of the solution development phase will require the Audit Committee of the Board of Directors to review and approve significant accounting policy choices as recommended by the IFRS Steering Committee. | ||
Status — Solution development began in late 2008 for classification of exploration and evaluation expenditures, depletion, cash generating units and impairment of capital assets, share based payments, business combinations, financial instruments, trust unit-holders equity and initial adoption of IFRS. Pengrowth is currently engaged in the analysis and interpretation of provisions (including ARO), income taxes and risk sharing arrangements (farm-outs, asset swaps, etc). | |||
• | Implementation – Involves implementing all of the changes approved in the solution development phase and may include changes to accounting policies, information systems, business processes, modification to agreements and training of staff impacted by the conversion. | ||
Status – Implementation for information technology changes began in 2009. Training for the IFRS Steering Committee members commenced in 2008. Internal education of the Audit Committee and key financial and accounting personnel began in the fourth quarter of 2009. Detailed implementation meetings involving internal personnel directly affected by IFRS also began in the fourth quarter of 2009. Continued training and implementation meetings are expected throughout 2010. |
31
Table of Contents
• | Business Combinations – IFRS 1 would allow Pengrowth to adopt the IFRS policies for business combinations on a prospective basis rather than retrospectively restating all prior business combinations. The IFRS policies for business combinations are converged with the new CICA Handbook section 1582 that are effective for Pengrowth on January 1, 2011; however, early adoption under Canadian GAAP is permitted. | ||
• | Property, Plant and Equipment (“PP&E“) – IFRS 1 provides the option to value PP&E at deemed cost rather that retrospective restatement upon the adoption of IFRS. Currently, Pengrowth accumulates all oil and gas assets into one cost center. Under IFRS, Pengrowth’s oil and gas assets must be divided into smaller cost centers. Pengrowth may choose to allocate the net book value of the full cost oil and gas assets as the deemed cost of the new cost centers on the basis of Pengrowth`s reserve volumes or reserve values at the adoption date. Alternatively, Pengrowth could elect to record PP&E at fair value on the date of transition. Under either alternative, historical cost accounting would continue under IFRS. |
• | Reclassification of Exploration and Evaluations (“E&E”) expenditures – Upon transition to IFRS, Pengrowth will reclassify E&E expenditures that are currently included in the PP&E balance on the Consolidated Balance Sheet. This will be comprised of the book value of Pengrowth’s unproven properties that are currently excluded from Depletion (see note 6 to the audited annual financial statements). E&E assets will not be depleted but must be assessed for impairment when there are indicators for possible impairment, such as allowing the mineral rights lease to expire or a decision to no longer pursue exploration and evaluation of a specific E&E asset. | ||
• | Impairment of PP&E assets – Impairment of PP&E is currently assessed at a consolidated level. Under IFRS, impairment of PP&E must be assessed at a more detailed level. Impairment calculations will be performed at the Cash Generating Unit level, using the greater of fair value less costs to sell or the value in use. This may result in more frequent impairments of assets under IFRS. | ||
• | Calculation of Depletion Expense – Pengrowth currently calculates depletion of oil and gas assets on a consolidated basis based on total production and total proved reserves. Under IFRS, depletion will be calculated at a more detailed level and at least at the level of cash generating unit. In addition, under IFRS Pengrowth may use either total proven reserves or total proven plus probable reserves for the depletion calculation. The significance of the change in depletion is not known and is primarily dependant on the possible changes to the reserve base used in the calculation of depletion. | ||
• | Trust Unit-Holders Equity – It is uncertain if Pengrowth’s trust units would qualify for classification as equity under IFRS due to specific features of the trust indenture, including the redemption provisions. If unable to qualify for classification as equity, Pengrowth trust units would be classified as liabilities on the balance sheet. | ||
• | Provisions– In January 2010, the International Accounting Standards Board (“IASB”) released a re-exposure draft for certain aspects of the standards for provisions. A final new standard for ARO and other provisions is expected to be released in the second half of 2010. Under current IFRS standards, the net present value of the Asset Retirement Obligations (“ARO”) as reported balance sheet may be calculated differently despite the estimated future expenditures being unchanged. It is unclear if the discount rate used would be based on a credit adjusted rate, as it currently is, or based on a risk free rate. A change in the discount rate would materially change the amount recorded on the balance sheet. In addition, if Pengrowth allocated Canadian GAAP net book value to the IFRS cost centers, any revision to ARO would be recorded directly in equity. | ||
• | Income Tax – In November 2009 the IASB withdrew an exposure draft on Income Taxes. Current IFRS income tax requirements are fundamentally consistent with current practice. Any changes to Income Tax reporting are expected to be predominantly caused by changes in the book value of assets and changes in tax rates applied, not due to the change in |
32
Table of Contents
Income Tax accounting methodology. Revisions to Income Tax accounting standards are expected to be re-exposed by the IASB in the second half of 2010. |
• | Internal controls over financial reporting – As the review of Pengrowth’s accounting policies is completed, an assessment will be made to determine changes required for internal controls over financial reporting. For example, additional controls will be implemented for the IFRS 1 changes and preparation of comparative information. This will be an ongoing process in 2010 to ensure that changes in accounting policies include the appropriate additional controls and procedures for future IFRS reporting requirements. | ||
• | Disclosure controls and procedures – Throughout the transition process, Pengrowth will be assessing stakeholders’ information requirements and will ensure that adequate and timely information is provided so that stakeholders are kept apprised. | ||
• | IT Systems – Pengrowth has completed most of the system modifications required for IFRS reporting. Pengrowth’s IT systems did not require significant modifications in order to track PP&E and E&E at a more detailed level for financial reporting. We are also currently implementing solutions to allow Pengrowth to account for certain transactions and prepare Canadian GAAP and IFRS financial statements in 2010. Additional systems modifications may be required. |
33
Table of Contents
34
Table of Contents
Table of Contents
(signed) “Derek W. Evans” | (signed) “Christopher G. Webster” | |
President and Chief Executive Officer | Chief Financial Officer |
38
Table of Contents
Chartered Accountants
Calgary, Canada
March 8, 2010
39
Table of Contents
Chartered Accountants
March 8, 2010
40
Table of Contents
CONSOLIDATED BALANCE SHEETS
(Stated in thousands of dollars)
As at | As at | |||||||
December 31 | December 31 | |||||||
2009 | 2008 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Accounts receivable | $ | 182,342 | $ | 197,131 | ||||
Due from Pengrowth Management Limited | — | 623 | ||||||
Fair value of risk management contracts (Note 20) | 14,001 | 122,841 | ||||||
Future income taxes (Note 11) | 969 | — | ||||||
197,312 | 320,595 | |||||||
FAIR VALUE OF RISK MANAGEMENT CONTRACTS (Note 20) | — | 41,851 | ||||||
OTHER ASSETS (Note 5) | 46,027 | 42,618 | ||||||
PROPERTY, PLANT AND EQUIPMENT (Note 6) | 3,789,369 | 4,251,381 | ||||||
GOODWILL | 660,896 | 660,896 | ||||||
TOTAL ASSETS | $ | 4,693,604 | $ | 5,317,341 | ||||
LIABILITIES AND UNITHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Bank indebtedness | $ | 11,563 | $ | 2,631 | ||||
Accounts payable and accrued liabilities | 185,337 | 260,828 | ||||||
Distributions payable to unitholders | 40,590 | 87,142 | ||||||
Fair value of risk management contracts (Note 20) | 17,555 | 2,706 | ||||||
Future income taxes (Note 11) | — | 34,964 | ||||||
Contract liabilities (Note 7) | 1,728 | 2,483 | ||||||
Current portion of long-term debt (Note 9) | 157,546 | — | ||||||
414,319 | 390,754 | |||||||
FAIR VALUE OF RISK MANAGEMENT CONTRACTS (Note 20) | 23,269 | 16,021 | ||||||
CONTRACT LIABILITIES (Note 7) | 7,952 | 9,680 | ||||||
CONVERTIBLE DEBENTURES (Note 8) | 74,828 | 74,915 | ||||||
LONG TERM DEBT (Note 9) | 907,599 | 1,524,503 | ||||||
ASSET RETIREMENT OBLIGATIONS (Note 10) | 288,796 | 344,345 | ||||||
FUTURE INCOME TAXES (Note 11) | 181,640 | 293,318 | ||||||
TRUST UNITHOLDERS’ EQUITY | ||||||||
Trust unitholders’ capital (Note 12) | 4,920,945 | 4,588,587 | ||||||
Equity portion of convertible debentures (Note 8) | 160 | 160 | ||||||
Contributed surplus (Note 12) | 18,617 | 16,579 | ||||||
Deficit (Note 14) | (2,144,521 | ) | (1,941,521 | ) | ||||
2,795,201 | 2,663,805 | |||||||
COMMITMENTS (Note 21) | ||||||||
CONTINGENCIES (Note 22) | ||||||||
SUBSEQUENT EVENTS (Note 23) | ||||||||
TOTAL LIABILITIES AND UNITHOLDERS’ EQUITY | $ | 4,693,604 | $ | 5,317,341 | ||||
(signed) “Thomas A. Cumming” | (signed) “Wayne K. Foo” | |
Director | Director |
41
Table of Contents
CONSOLIDATED STATEMENTS OF INCOME AND DEFICIT
(Stated in thousands of dollars, except per trust unit amounts)
Year ended | ||||||||
December 31 | ||||||||
2009 | 2008 | |||||||
REVENUES | ||||||||
Oil and gas sales | $ | 1,343,167 | $ | 1,919,049 | ||||
Unrealized (loss) gain on commodity risk management (Note 20) | (173,726 | ) | 249,899 | |||||
Processing and other income | 15,540 | 15,525 | ||||||
Royalties, net of incentives | (207,563 | ) | (433,970 | ) | ||||
NET REVENUE | 977,418 | 1,750,503 | ||||||
EXPENSES | ||||||||
Operating | 381,194 | 418,497 | ||||||
Transportation | 13,467 | 12,519 | ||||||
Amortization of injectants for miscible floods | 19,989 | 25,876 | ||||||
Interest on long term debt | 80,274 | 76,304 | ||||||
General and administrative | 62,195 | 58,937 | ||||||
Management fee (Note 17) | 2,793 | 6,950 | ||||||
Foreign exchange (gain) loss (Note 15) | (149,722 | ) | 189,172 | |||||
Depletion, depreciation and amortization | 591,355 | 609,326 | ||||||
Accretion (Note 10) | 27,677 | 28,051 | ||||||
Other expenses (income) | 6,288 | 946 | ||||||
1,035,510 | 1,426,578 | |||||||
(LOSS) INCOME BEFORE TAXES | (58,092 | ) | 323,925 | |||||
Future income tax reduction (Note 11) | (142,945 | ) | (71,925 | ) | ||||
NET INCOME AND COMPREHENSIVE INCOME | $ | 84,853 | $ | 395,850 | ||||
Deficit, beginning of year | (1,941,521 | ) | (1,686,356 | ) | ||||
Distributions declared | (287,853 | ) | (651,015 | ) | ||||
DEFICIT, END OF YEAR | $ | (2,144,521 | ) | $ | (1,941,521 | ) | ||
NET INCOME PER TRUST UNIT (Note 18) | ||||||||
Basic | $ | 0.32 | $ | 1.58 | ||||
Diluted | $ | 0.32 | $ | 1.58 |
42
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOW
(Stated in thousands of dollars)
Year ended | ||||||||
December 31 | ||||||||
2009 | 2008 | |||||||
CASH PROVIDED BY (USED FOR): | ||||||||
OPERATING | ||||||||
Net income and comprehensive income | $ | 84,853 | $ | 395,850 | ||||
Depletion, depreciation and accretion | 619,032 | 637,377 | ||||||
Future income tax reduction (Note 11) | (142,945 | ) | (71,925 | ) | ||||
Contract liability amortization | (2,483 | ) | (4,664 | ) | ||||
Amortization of injectants | 19,989 | 25,876 | ||||||
Purchase of injectants | (13,298 | ) | (21,009 | ) | ||||
Expenditures on remediation (Note 10) | (18,042 | ) | (32,691 | ) | ||||
Unrealized foreign exchange (gain) loss (Note 15) | (149,233 | ) | 197,159 | |||||
Unrealized loss (gain) on commodity risk management (Note 20) | 173,726 | (249,899 | ) | |||||
Trust unit based compensation (Note 13) | 8,125 | 9,998 | ||||||
Other items | 4,248 | (1,104 | ) | |||||
Changes in non-cash operating working capital (Note 16) | (32,622 | ) | 27,548 | |||||
551,350 | 912,516 | |||||||
FINANCING | ||||||||
Distributions paid (Note 14) | (334,405 | ) | (674,993 | ) | ||||
Bank indebtedness | 8,932 | 2,631 | ||||||
Repayment of Accrete bank debt | — | (16,289 | ) | |||||
Change in long term debt, net | (312,000 | ) | 148,064 | |||||
Proceeds from issue of trust units | 321,605 | 63,499 | ||||||
(315,868 | ) | (477,088 | ) | |||||
INVESTING | ||||||||
Business acquisition | — | (1,128 | ) | |||||
Expenditures on property, plant and equipment | (207,451 | ) | (401,928 | ) | ||||
Other property acquisitions | (35,655 | ) | (35,938 | ) | ||||
Proceeds on property dispositions | 41,885 | 17,361 | ||||||
Other investments | 852 | (5,000 | ) | |||||
Change in remediation trust funds | (7,656 | ) | (9,013 | ) | ||||
Change in non-cash investing working capital (Note 16) | (27,457 | ) | (1,799 | ) | ||||
(235,482 | ) | (437,445 | ) | |||||
CHANGE IN CASH AND TERM DEPOSITS | — | (2,017 | ) | |||||
CASH AND TERM DEPOSITS AT BEGINNING OF YEAR | — | 2,017 | ||||||
CASH AND TERM DEPOSITS AT END OF YEAR | $ | — | $ | — | ||||
43
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2009 AND 2008
(Tabular amounts are stated in thousands of dollars except per trust unit amounts and as otherwise stated)
44
Table of Contents
45
Table of Contents
46
Table of Contents
47
Table of Contents
Allocation of Purchase Price: | ||||
Property, plant and equipment | $ | 146,463 | ||
Bank debt | (16,289 | ) | ||
Asset retirement obligations | (2,685 | ) | ||
Working capital deficit | (5,548 | ) | ||
Future income taxes | (31,858 | ) | ||
$ | 90,083 | |||
Consideration: | ||||
Pengrowth units | $ | 89,253 | ||
Acquisition costs | 830 | |||
$ | 90,083 | |||
48
Table of Contents
2009 | 2008 | |||||||
Remediation trust funds | $ | 34,837 | $ | 27,122 | ||||
Equity investment in Monterey Exploration Ltd. | 5,039 | 9,872 | ||||||
Other investments | 6,151 | 5,624 | ||||||
$ | 46,027 | $ | 42,618 | |||||
Remediation Trust Funds | 2009 | 2008 | ||||||
Opening balance | $ | 27,122 | $ | 18,094 | ||||
Contributions to Judy Creek Remediation Trust Fund | 635 | 816 | ||||||
Contributions to SOEP Environmental Restoration Fund | 7,579 | 8,485 | ||||||
Remediation funded by Judy Creek Remediation Trust Fund | (558 | ) | (288 | ) | ||||
Change in remediation trust funds | 7,656 | 9,013 | ||||||
Unrealized gain on held for trading investment(1) | 59 | 15 | ||||||
Closing balance | $ | 34,837 | $ | 27,122 | ||||
(1) | SOEP remediation trust fund has been designated as held for trading |
49
Table of Contents
2009 | 2008 | |||||||
Property, plant and equipment, at cost | $ | 7,272,408 | $ | 7,136,374 | ||||
Accumulated depletion, depreciation and amortization | (3,498,764 | ) | (2,907,409 | ) | ||||
Net book value of property, plant and equipment | 3,773,644 | 4,228,965 | ||||||
Net book value of deferred injectant costs | 15,725 | 22,416 | ||||||
Net book value of property, plant and equipment and deferred injectants | $ | 3,789,369 | $ | 4,251,381 | ||||
Foreign | Edmonton Light | |||||||||||||||
WTI Oil | Exchange Rate | Crude Oil | AECO Gas | |||||||||||||
Year | (U.S.$/bbl) | (U.S.$/Cdn$) | (Cdn$/bbl) | (Cdn$/mmbtu) | ||||||||||||
2010 | $ | 80.00 | 0.950 | $ | 83.26 | $ | 5.96 | |||||||||
2011 | $ | 83.00 | 0.950 | $ | 86.42 | $ | 6.79 | |||||||||
2012 | $ | 86.00 | 0.950 | $ | 89.58 | $ | 6.89 | |||||||||
2013 | $ | 89.00 | 0.950 | $ | 92.74 | $ | 6.95 | |||||||||
2014 | $ | 92.00 | 0.950 | $ | 95.90 | $ | 7.05 | |||||||||
2015 | $ | 93.84 | 0.950 | $ | 97.84 | $ | 7.16 | |||||||||
2016 | $ | 95.72 | 0.950 | $ | 99.81 | $ | 7.42 | |||||||||
2017 | $ | 97.64 | 0.950 | $ | 101.83 | $ | 7.95 | |||||||||
2018 | $ | 99.59 | 0.950 | $ | 103.88 | $ | 8.52 | |||||||||
2019 | $ | 101.58 | 0.950 | $ | 105.98 | $ | 8.69 | |||||||||
Thereafter | + 2.0 percent/yr | 0.950 | + 2.0 percent/yr | + 2.0 percent/yr | ||||||||||||
50
Table of Contents
2009 | 2008 | |||||||
Fixed price commodity contract | $ | — | $ | 956 | ||||
Firm transportation contracts | 9,680 | 11,207 | ||||||
Total contract liabilities | 9,680 | 12,163 | ||||||
Less current portion | (1,728 | ) | (2,483 | ) | ||||
Non-current portion | $ | 7,952 | $ | 9,680 | ||||
2009 | 2008 | |||||||
U.S. dollar denominated senior unsecured notes: | ||||||||
150 million at 4.93 percent due April 2010 | $ | 157,546 | $ | 182,180 | ||||
50 million at 5.47 percent due April 2013 | 52,417 | 60,727 | ||||||
400 million at 6.35 percent due July 2017 | 418,530 | 485,080 | ||||||
265 million at 6.98 percent due August 2018 | 277,138 | 321,231 | ||||||
$ | 905,631 | $ | 1,049,218 | |||||
U.K. Pound Sterling denominated 50 million unsecured notes at 5.46 percent due December 2015 | 84,514 | 88,285 | ||||||
Canadian dollar 15 million senior unsecured notes at 6.61 percent due August 2018 | 15,000 | 15,000 | ||||||
Canadian dollar revolving credit facility borrowings | 60,000 | 372,000 | ||||||
Total long term debt | $ | 1,065,145 | $ | 1,524,503 | ||||
Current portion of long term debt due April 2010 | (157,546 | ) | — | |||||
Non-current portion of long term debt | $ | 907,599 | $ | 1,524,503 | ||||
51
Table of Contents
52
Table of Contents
2009 | 2008 | |||||||
ARO, beginning of year | $ | 344,345 | $ | 352,171 | ||||
Increase (decrease) in liabilities during the year related to: | ||||||||
Acquisitions | 365 | 3,414 | ||||||
Dispositions | (2,195 | ) | (5,663 | ) | ||||
Additions | 3,146 | 3,618 | ||||||
Revisions(1) | (66,500 | ) | (4,555 | ) | ||||
Accretion expense | 27,677 | 28,051 | ||||||
Liabilities settled in the year | (18,042 | ) | (32,691 | ) | ||||
ARO, end of year | $ | 288,796 | $ | 344,345 | ||||
Expenditures on ARO | 2009 | 2008 | ||||||
Expenditures on ARO not covered by the trust funds | $ | 17,484 | $ | 32,403 | ||||
Expenditures on ARO covered by the trust funds (Note 5) | 558 | 288 | ||||||
$ | 18,042 | $ | 32,691 | |||||
2009 | 2008 | |||||||
(Loss) income before taxes | $ | (58,092 | ) | $ | 323,925 | |||
Combined federal and provincial tax rate | 29.50 | % | 29.50 | % | ||||
Expected income tax (reduction) expense | (17,137 | ) | 95,558 | |||||
Net income of the Trust(1) | (98,851 | ) | (200,998 | ) | ||||
Foreign exchange (gain) loss(2) | (21,956 | ) | 24,783 | |||||
Effect of change in corporate tax rate | 5,968 | 430 | ||||||
Other including stock based compensation(3) | (4,799 | ) | 1,859 | |||||
Change in valuation allowance | (6,170 | ) | 6,443 | |||||
Future income tax reduction | $ | (142,945 | ) | $ | (71,925 | ) | ||
53
Table of Contents
2009 | 2008 | |||||||
Future income tax assets: | ||||||||
Asset retirement obligation | $ | 68,890 | $ | 84,090 | ||||
Non-capital losses | 135,263 | 117,987 | ||||||
Unrealized commodity loss | 7,312 | — | ||||||
Capital losses | 273 | — | ||||||
Foreign exchange loss | — | 6,443 | ||||||
Contract liabilities | 2,551 | 3,292 | ||||||
214,289 | 211,812 | |||||||
Less: Valuation allowance | (273 | ) | (6,443 | ) | ||||
214,016 | 205,369 | |||||||
Future income tax liabilities: | ||||||||
Property, plant and equipment and other assets | (382,285 | )(1) | (491,170 | ) | ||||
Unrealized commodity gain | — | (42,481 | ) | |||||
Foreign exchange gain | (12,402 | ) | — | |||||
Net future tax liability | $ | (180,671 | ) | $ | (328,282 | ) | ||
2009 | 2008 | |||||||||||||||
Number of | Number of | |||||||||||||||
Trust Units Issued | Trust Units | Amount | Trust Units | Amount | ||||||||||||
Balance, beginning of year | 256,075,997 | $ | 4,588,587 | 246,846,420 | $ | 4,432,737 | ||||||||||
Issued on redemption of Deferred Entitlement Units (DEUs) (non-cash) | 416,043 | 5,741 | 238,633 | 2,484 | ||||||||||||
Issued for cash on exercise of trust unit options and rights | 299,684 | 1,918 | 290,363 | 4,274 | ||||||||||||
Issued for cash under Distribution Reinvestment Plan (DRIP) | 3,026,166 | 26,319 | 3,727,256 | 59,423 | ||||||||||||
Issued for the Accrete business combination | — | — | 4,973,325 | 89,253 | ||||||||||||
Issued for cash under At The Market (ATM) Plan | 1,169,900 | 10,723 | — | — | ||||||||||||
Issued for cash on equity issue | 28,847,000 | 300,009 | — | — | ||||||||||||
Trust unit rights incentive plan (non-cash exercised) | — | 346 | — | 614 | ||||||||||||
Issue costs net of tax | — | (12,698 | ) | — | (198 | ) | ||||||||||
Balance, end of year | 289,834,790 | $ | 4,920,945 | 256,075,997 | $ | 4,588,587 | ||||||||||
54
Table of Contents
2009 | 2008 | |||||||
Balance, beginning of year | $ | 16,579 | $ | 9,679 | ||||
Trust unit rights incentive plan (non-cash expensed) | 2,953 | 2,348 | ||||||
Deferred entitlement trust units (non-cash expensed) | 5,172 | 7,650 | ||||||
Trust unit rights incentive plan (non-cash exercised) | (346 | ) | (614 | ) | ||||
Deferred entitlement trust units (non-cash exercised) | (5,741 | ) | (2,484 | ) | ||||
Balance, end of year | $ | 18,617 | $ | 16,579 | ||||
55
Table of Contents
2009 | 2008 | |||||||||||||||
Number | Weighted | Number | Weighted | |||||||||||||
DEUs | of DEUs | average price | of DEUs | average price | ||||||||||||
Outstanding, beginning of year | 1,270,750 | $ | 19.38 | 868,042 | $ | 20.13 | ||||||||||
Granted | 1,174,601 | $ | 6.55 | 578,833 | $ | 17.88 | ||||||||||
Forfeited | (120,637 | ) | $ | 12.63 | (158,532 | ) | $ | 19.54 | ||||||||
Exercised | (297,184 | ) | $ | 20.57 | (202,020 | ) | $ | 18.51 | ||||||||
Deemed DRIP(1) | 263,939 | $ | 14.05 | 184,427 | $ | 19.70 | ||||||||||
Outstanding, end of year | 2,291,469 | $ | 12.38 | 1,270,750 | $ | 19.38 | ||||||||||
(1) | Weighted average deemed DRIP price is based on the average of the original grant prices. |
2009 | 2008 | |||||||||||||||
Number | Weighted | Number | Weighted | |||||||||||||
Trust Unit Rights | of rights | average price | of rights | average price | ||||||||||||
Outstanding, beginning of year | 3,292,622 | $ | 16.78 | 2,250,056 | $ | 17.39 | ||||||||||
Granted(1) | 2,958,378 | $ | 6.63 | 1,703,892 | $ | 17.96 | ||||||||||
Forfeited | (495,718 | ) | $ | 12.25 | (397,469 | ) | $ | 17.49 | ||||||||
Exercised | (299,684 | ) | $ | 6.40 | (263,857 | ) | $ | 14.55 | ||||||||
Outstanding, end of year | 5,455,598 | $ | 12.23 | 3,292,622 | $ | 16.78 | ||||||||||
Exercisable, end of year | 3,087,494 | $ | 14.95 | 1,950,375 | $ | 16.52 | ||||||||||
(1) | Weighted average exercise price of rights granted are based on the exercise price at the date of grant. |
56
Table of Contents
Rights Outstanding | Rights Exercisable | |||||||||||||||||||
Weighted average | ||||||||||||||||||||
remaining | Weighted | Weighted | ||||||||||||||||||
Number | contractual life | average | Number | average | ||||||||||||||||
Range of exercise prices | outstanding | (years) | exercise price | exercisable | exercise price | |||||||||||||||
$6.00 to $8.99 | 2,122,141 | 4.2 | $ | 6.12 | 522,804 | $ | 6.13 | |||||||||||||
$9.00 to $12.99 | 620,943 | 3.3 | $ | 10.32 | 321,898 | $ | 11.15 | |||||||||||||
$13.00 to $18.99 | 2,341,899 | 2.8 | $ | 17.13 | 1,881,380 | $ | 17.19 | |||||||||||||
$19.00 to $22.99 | 370,615 | 1.3 | $ | 19.41 | 361,412 | $ | 19.41 | |||||||||||||
$6.00 to $22.99 | 5,455,598 | 3.3 | $ | 12.23 | 3,087,494 | $ | 14.95 | |||||||||||||
57
Table of Contents
2009 | 2008 | |||||||
Accumulated earnings | $ | 2,156,041 | $ | 2,071,188 | ||||
Accumulated distributions declared | (4,300,562 | ) | (4,012,709 | ) | ||||
$ | (2,144,521 | ) | $ | (1,941,521 | ) | |||
2009 | 2008 | |||||||
Unrealized foreign exchange (gain) loss on translation of U.S. dollar denominated debt | $ | (144,455 | ) | $ | 181,856 | |||
Unrealized foreign exchange gain on translation of U.K. pound sterling denominated debt | (3,840 | ) | (9,230 | ) | ||||
(148,295 | ) | 172,626 | ||||||
Unrealized (gain) loss on foreign exchange risk management contracts | (938 | ) | 24,533 | |||||
(149,233 | ) | 197,159 | ||||||
Realized foreign exchange gain | (489 | ) | (7,987 | ) | ||||
$ | (149,722 | ) | $ | 189,172 | ||||
Cash provided by (used for): | 2009 | 2008 | ||||||
Accounts receivable | $ | 15,284 | $ | 9,452 | ||||
Accounts payable and accrued liabilities | (48,529 | ) | 23,536 | |||||
Due from Pengrowth Management Limited | 623 | 108 | ||||||
Net working capital on acquisition | — | (5,548 | ) | |||||
$ | (32,622 | ) | $ | 27,548 | ||||
Cash provided by (used for): | 2009 | 2008 | ||||||
Accounts receivable | $ | (495 | ) | $ | — | |||
Accounts payable and capital accruals | (26,962 | ) | (1,799 | ) | ||||
$ | (27,457 | ) | $ | (1,799 | ) | |||
58
Table of Contents
2009 | 2008 | |||||||
Interest on long-term debt | $ | 85,566 | $ | 66,267 | ||||
2009 | 2008 | |||||||
Weighted average number of trust units — basic | 264,121,262 | 250,182,464 | ||||||
Dilutive effect of trust unit options, trust unit rights and DEUs | 1,779,172 | 333,531 | ||||||
Weighted average number of trust units — diluted | 265,900,434 | 250,515,995 | ||||||
59
Table of Contents
As at: | December 31, 2009 | December 31, 2008 | ||||||
Term credit facilities | $ | 60,000 | $ | 372,000 | ||||
Senior unsecured notes(1) | 847,599 | 1,152,503 | ||||||
Working capital deficiency | 217,007 | 70,159 | ||||||
Convertible debentures | 74,828 | 74,915 | ||||||
Total debt including convertible debentures | $ | 1,199,434 | $ | 1,669,577 | ||||
(1) | Non-current portion of long term debt |
60
Table of Contents
Crude Oil: | ||||||||||||
Remaining term | Volume (bbl/d) | Reference Point | Price per bbl | |||||||||
Financial: | ||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 12,500 | WTI (1) | $82.09 Cdn | |||||||||
Jan 1, 2011 - Dec 31, 2011 | 500 | WTI (1) | $82.44 Cdn | |||||||||
(1) | Associated Cdn $/U.S. $ foreign exchange rate has been fixed |
Natural Gas: | ||||||||||||
Remaining term | Volume (mmbtu/d) | Reference Point | Price per mmbtu | |||||||||
Financial: | ||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 97,151 | AECO | $6.10 Cdn | |||||||||
Jan 1, 2010 - Dec 31, 2010 | 5,000 | Chicago MI (1) | $6.78 Cdn | |||||||||
Jan 1, 2011 - Dec 31, 2011 | 33,174 | AECO | $5.77 Cdn | |||||||||
Jan 1, 2011 - Dec 31, 2011 | 5,000 | Chicago MI (1) | $6.78 Cdn | |||||||||
(1) | Associated Cdn $/U.S. $ foreign exchange rate has been fixed |
Power: | ||||||||||||
Remaining term | Volume (mwh) | Reference Point | Price per mwh | |||||||||
Financial: | ||||||||||||
Jan 1, 2010 - Dec 31, 2010 | 20 | AESO | $47.66 Cdn | |||||||||
Commodity Risk Management Contracts | 2009 | 2008 | ||||||
Current portion of unrealized risk management assets | $ | 14,001 | $ | 122,841 | ||||
Non-current portion of unrealized risk management assets | — | 41,851 | ||||||
Current portion of unrealized risk management liabilities | (16,661 | ) | — | |||||
Non-current portion of unrealized risk management liabilities | (6,374 | ) | — | |||||
Total unrealized risk management (liabilities) assets at year end | $ | (9,034 | ) | $ | 164,692 | |||
2009 | 2008 | |||||||
Total unrealized risk management (liabilities) assets at year end | $ | (9,034 | ) | $ | 164,692 | |||
Less: Unrealized risk management assets (liabilities) at beginning of year | 164,692 | (85,207 | ) | |||||
Unrealized (loss) gain on risk management contracts for the year | $ | (173,726 | ) | $ | 249,899 | |||
61
Table of Contents
Pengrowth entered into foreign exchange risk management contracts in conjunction with issuing U.K. Pounds Sterling 50 million ten year term notes which fixed the Canadian dollar to U.K. Pound Sterling exchange rate on the interest and principal of the U.K. Pound Sterling denominated debt at approximately 0.4976 U.K. Pounds Sterling per Canadian dollar. The estimated fair value of the foreign exchange risk management contracts at December 31, 2009 was approximately $17.8 million.
Foreign Exchange Risk Management Contracts | 2009 | 2008 | ||||||
Current portion of unrealized risk management liabilities | $ | (894 | ) | $ | (2,706 | ) | ||
Non-current portion of unrealized risk management liabilities | (16,895 | ) | (16,021 | ) | ||||
Total unrealized risk management liabilities at year end | $ | (17,789 | ) | $ | (18,727 | ) | ||
2009 | 2008 | |||||||
Total unrealized risk management liabilities at year end | $ | (17,789 | ) | $ | (18,727 | ) | ||
Less: Unrealized risk management (liabilities) assets at beginning of year | (18,727 | ) | 5,806 | |||||
Unrealized gain (loss) on risk management contracts for the year | $ | 938 | $ | (24,533 | ) | |||
Cdn $0.01 Exchange Rate Change | ||||||||
Foreign Exchange Sensitivity as at December 31, 2009 | Cdn - U.S. | Cdn - U.K. | ||||||
Unrealized foreign exchange gain or loss on foreign denominated debt | $ | 8,650 | $ | 500 | ||||
Unrealized foreign exchange risk management gain or loss | — | 572 | ||||||
62
Table of Contents
Cdn $0.01 Exchange Rate Change | ||||||||
Foreign Exchange Sensitivity as at December 31, 2008 | Cdn - U.S. | Cdn - U.K. | ||||||
Unrealized foreign exchange gain or loss on foreign denominated debt | $ | 8,650 | $ | 500 | ||||
Unrealized foreign exchange risk management gain or loss | — | 577 | ||||||
Fair Value Measurements Using: | ||||||||||||||||||||
Quoted Prices in | Significant Other | Significant | ||||||||||||||||||
Active Markets | Observable Inputs | Unobservable | ||||||||||||||||||
As at December 31, 2009 | Carrying Amount | Fair Value | (Level 1) | (Level 2) | Inputs (Level 3) | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Remediation trust funds | $ | 34,837 | $ | 34,821 | $ | 34,821 | $ | — | $ | — | ||||||||||
Fair value of risk management contracts | 14,001 | 14,001 | — | 14,001 | — | |||||||||||||||
Other Assets — investment in public company | 1,151 | 1,151 | 1,151 | — | — | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
U.S. dollar denominated senior unsecured notes | 905,631 | 963,136 | — | 963,136 | — | |||||||||||||||
Cdn dollar senior unsecured notes | 15,000 | 15,164 | — | 15,164 | — | |||||||||||||||
U.K. Pound Sterling denominated unsecured notes | 84,514 | 89,724 | — | 89,724 | — | |||||||||||||||
Convertible debentures | 74,828 | 76,423 | 76,423 | — | — | |||||||||||||||
Fair value of risk management contracts | 40,824 | 40,824 | — | 40,824 | — | |||||||||||||||
Fair Value Measurements Using: | ||||||||||||||||||||
Quoted Prices in | Significant Other | Significant | ||||||||||||||||||
Active Markets | Observable Inputs | Unobservable | ||||||||||||||||||
As at December 31, 2008 | Carrying Amount | Fair Value | (Level 1) | (Level 2) | Inputs (Level 3) | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Remediation trust funds | $ | 27,122 | $ | 26,948 | $ | 26,948 | $ | — | $ | — | ||||||||||
Fair value of risk management contracts | 164,692 | 164,692 | — | 164,692 | — | |||||||||||||||
Other Assets — investment in public company | 624 | 624 | 624 | — | — | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
U.S. dollar denominated senior unsecured notes | 1,049,218 | 1,213,723 | — | 1,213,723 | — | |||||||||||||||
Cdn dollar senior unsecured notes | 15,000 | 16,075 | — | 16,075 | — | |||||||||||||||
U.K. Pound Sterling denominated unsecured notes | 88,285 | 95,495 | — | 95,495 | — | |||||||||||||||
Convertible debentures | 74,915 | 68,014 | 68,014 | — | — | |||||||||||||||
Fair value of risk management contracts | 18,727 | 18,727 | — | 18,727 | — | |||||||||||||||
63
Table of Contents
64
Table of Contents
Carrying | Contractual | More than 5 | ||||||||||||||||||||||
As at December 31, 2009 | Amount | Cash Flows | Within 1 year | 1-2 years | 2-5 years | years | ||||||||||||||||||
Cdn dollar revolving credit facility(1) | $ | 60,000 | $ | 60,892 | $ | 613 | $ | 60,279 | $ | — | $ | — | ||||||||||||
Cdn dollar senior unsecured notes(1) | 15,000 | 23,571 | 992 | 992 | 2,977 | 18,610 | ||||||||||||||||||
U.S. dollar denominated senior unsecured notes(1) | 748,085 | 1,131,180 | 49,009 | 49,009 | 194,858 | 838,304 | ||||||||||||||||||
U.K. Pound Sterling denominated unsecured notes(1) | 84,514 | 112,384 | 4,637 | 4,637 | 13,923 | 89,187 | ||||||||||||||||||
Convertible debentures(1) (2) | 74,828 | 79,599 | — | 79,599 | — | — | ||||||||||||||||||
Remediation trust fund payments | — | 12,500 | 250 | 250 | 750 | 11,250 | ||||||||||||||||||
Commodity risk management contracts | 6,374 | 6,517 | — | 6,517 | — | — | ||||||||||||||||||
Foreign exchange risk management contracts | 16,895 | 180 | 30 | 30 | 90 | 30 | ||||||||||||||||||
(1) | Contractual cash flows include future interest payments calculated at period end exchange rates and interest rates | |
(2) | Convertible debentures were redeemed on January 14, 2010 using proceeds from the revolving credit facility (Note 23). The repayment of the convertible debentures has been shown in the above table as due in 1-2 years with the revolving credit facility. |
Carrying | Contractual | More than 5 | ||||||||||||||||||||||
As at December 31, 2008 | Amount | Cash Flows | Within 1 year | 1-2 years | 2-5 years | years | ||||||||||||||||||
Cdn dollar revolving credit facility(1) | $ | 372,000 | $ | 393,919 | $ | 8,630 | $ | 8,630 | $ | 376,659 | $ | — | ||||||||||||
Cdn dollar senior unsecured notes(1) | 15,000 | 24,556 | 992 | 992 | 2,975 | 19,597 | ||||||||||||||||||
U.S. dollar denominated senior unsecured notes(1) | 1,049,218 | 1,570,918 | 65,805 | 65,805 | 414,482 | 1,024,826 | ||||||||||||||||||
U.K. Pound Sterling denominated unsecured notes(1) | 88,285 | 122,286 | 4,847 | 4,847 | 14,541 | 98,051 | ||||||||||||||||||
Convertible debentures(1) | 74,915 | 84,457 | 4,858 | 79,599 | — | — | ||||||||||||||||||
Remediation trust fund payments | — | 12,500 | 250 | 250 | 750 | 11,250 | ||||||||||||||||||
Foreign exchange risk management contracts | 18,727 | 210 | 30 | 30 | 90 | 60 | ||||||||||||||||||
(1) | Contractual cash flows include future interest payments calculated at period end exchange rates and interest rates |
2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Total | ||||||||||||||||||||||
Operating leases | $ | 12,935 | $ | 12,695 | $ | 12,489 | $ | 12,359 | $ | 12,141 | $ | 35,383 | $ | 98,002 | ||||||||||||||
65
Table of Contents
24. | RECONCILIATION OF FINANCIAL STATEMENTS TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES | |
The significant differences between Canadian generally accepted accounting principles (Canadian GAAP) which, in most respects, conforms to United States generally accepted accounting principles (U.S. GAAP), as they apply to Pengrowth, are as follows: |
(a) | As required quarterly under U.S. GAAP, the carrying value of petroleum and natural gas properties and related facilities, net of future income taxes, is limited to the present value of after tax future net revenue from proven reserves, discounted at ten percent (based on the average of the prices on the first day of each month for the year ended December 31, 2009, and prior to December 31, 2009 based on commodity prices in effect on the date of the impairment test), plus the lower of cost and fair value of unproven properties. At December 31, 2009, the application of the full cost ceiling test under U.S. GAAP did not result in a write-down of capitalized costs. At December 31, 2008, the application of the full cost ceiling test under U.S. GAAP resulted in a before-tax write-down of capitalized costs of $1,529.9 million (total write-downs prior to December 31, 2008 – $492.6 million). | ||
Where the amount of a ceiling test write-down under Canadian GAAP differs from the amount of the write-down under U.S. GAAP, the charge for depletion will differ in subsequent years. In addition, under U.S. GAAP depletion is calculated based on constant dollar reserves as opposed to escalated dollar reserves required under Canadian GAAP. As such, the depletion rate under U.S. GAAP differs from Canadian GAAP. The effect of ceiling test impairments and a different depletion rate under U.S. GAAP has reduced the 2009 depletion charge by $189.4 million (2008 – $24.7 million). Depletion on a per unit of production under U.S. GAAP was $13.53 per BOE (2008 – $20.21). | |||
(b) | Other comprehensive income under U.S. GAAP differs from that presented under Canadian GAAP as a result of designating a cash flow hedge at different dates under U.S. GAAP as compared to Canadian GAAP. Effective January 1, 2007, Pengrowth ceased to designate its foreign exchange swaps as a cash flow hedge of the U.K. term debt. The amount deferred in accumulated other comprehensive income pertaining to this hedging relationship when the hedge was de-designated of $2.4 million is being amortized to income over the life of the foreign exchange swap under U.S. GAAP. | ||
(c) | Under U.S. GAAP, securities which are subject to mandatory redemption requirements or whose redemption is outside the control of the issuer must be classified outside of permanent equity and are to be recorded at their redemption amount at each balance sheet date with changes in redemption amount being charged to the deficit. The amount charged to the deficit representing the change in the redemption amount between balance sheet dates for the periods presented must also be disclosed. Furthermore, the balance sheet disclosure of “trust unitholders’ capital” would not be permitted and trust unitholders’ capital would be reclassified to mezzanine equity, a liability. | ||
The trust units are redeemable at the option of the holder at a redemption price equal to the lesser of 95% of the average closing price of the trust units for the 10 trading days after the trust units have been surrendered for redemption and the closing price on the date the trust units have been surrendered for redemption. However, the total amount payable by the Trust in cash in any one calendar month is limited to a maximum of $25,000. Redemptions in excess of the cash limit must be satisfied by way of a distribution in specie of a pro rata share of royalty units and other |
66
Table of Contents
assets, excluding facilities, pipelines or other assets associated with oil and gas production, which are held by the Trust at the time the trust units are to be redeemed. As a result of the significant limitation on the cash amount payable by the Trust in respect of redemptions, and that any royalty units issued would have similar characteristics of the trust units and be convertible back into trust units, the trust units have not been classified as redeemable equity for the purposes of U.S. GAAP. | |||
(d) | Under U.S. GAAP, an entity that is subject to income tax in multiple jurisdictions is required to disclose income tax expense in each jurisdiction. Pengrowth is subject to tax at the federal and provincial level. The portion of the income tax reduction at the federal level for the year ended December 31, 2009 is $42.0 million (2008 — $319.5 million). The portion of income tax reduction at the provincial level is $23.4 million (2008 – $173.8 million). | ||
(e) | Additional disclosures required under U.S. GAAP with respect to Pengrowth’s equity incentive plans is provided below. | ||
The intrinsic value of the DEUs, trust unit rights and trust unit options exercised was as follows: |
2009 | 2008 | |||||||||||||||
Number | Intrinsic | Number | Intrinsic | |||||||||||||
Exercised | Value | Exercised | Value | |||||||||||||
DEUs | 297,184 | $ | 3,121 | 202,020 | $ | 4,511 | ||||||||||
Trust Unit Rights | 299,684 | 867 | 263,857 | 1,271 | ||||||||||||
Trust Unit Options | — | — | 26,506 | 64 | ||||||||||||
Total | 596,868 | $ | 3,988 | 492,383 | $ | 5,846 | ||||||||||
The following table summarizes information about trust unit options, trust unit rights and DEUs vested and expected to vest: |
Trust Unit | ||||||||
At December 31, 2009 | Rights | DEUs | ||||||
Number vested and expected to vest | 5,218,787 | 1,570,348 | ||||||
Weighted average exercise price per unit(1) | $ | 12.39 | $ | — | ||||
Aggregate intrinsic value(2) | $ | 8,238 | $ | 15,939 | ||||
Weighted average remaining life (years) | 3.3 | 1.4 | ||||||
Trust Units | Trust Unit | |||||||||||
At December 31, 2008 | Options | Rights | DEUs | |||||||||
Number vested and expected to vest | 1,700 | 3,158,397 | 1,117,550 | |||||||||
Weighted average exercise price per unit(1) | $ | 14.95 | $ | 16.76 | $ | — | ||||||
Aggregate intrinsic value(2) | $ | — | $ | — | $ | 10,449 | ||||||
Weighted average remaining life (years) | 0.5 | 3.2 | 1.4 | |||||||||
(1) | No proceeds are received upon exercise of DEUs. | |
(2) | Based on December 31 closing trust unit price. |
The following table summarizes information about trust unit options and trust unit rights outstanding: |
67
Table of Contents
Trust Unit | ||||||||
At December 31, 2009 | Rights | DEUs | ||||||
Number exercisable | 3,087,494 | — | ||||||
Weighted average exercise price per unit(2) | $ | 14.95 | $ | — | ||||
Aggregate intrinsic value(3) | $ | 2,217 | $ | — | ||||
Weighted average remaining life (years) | 2.7 | — | ||||||
Trust Units | Trust Unit | |||||||||||
At December 31, 2008 | Options | Rights | DEUs | |||||||||
Number exercisable(1) | 1,700 | 1,950,375 | 2,209 | |||||||||
Weighted average exercise price per unit(2) | $ | 14.95 | $ | 16.52 | $ | — | ||||||
Aggregate intrinsic value(3) | $ | — | $ | — | $ | 25 | ||||||
Weighted average remaining life (years) | 0.5 | 2.7 | — | |||||||||
(1) | DEUs exercisable at December 31, 2008 were granted to employees on long-term leave on the vesting date. DEUs will be exercised upon return from long-term leave or termination from the plan. No DEUs were exercisable at December 31, 2009. | |
(2) | No proceeds are received upon exercise of DEUs. | |
(3) | Based on December 31 closing price. |
(f) | Under Canadian GAAP, the convertible debentures are classified as debt with a portion, representing the estimated fair value of the conversion feature at the date of issue, being allocated to equity. In addition, under Canadian GAAP a non-cash interest expense or income representing the effective yield of the debt component is recorded in the consolidated statements of income with a corresponding credit or debit to the convertible debenture liability balance to accrete the balance to the principal due on maturity as a result of the portion allocated to equity. | ||
Under U.S. GAAP, the convertible debentures, in their entirety, are classified as debt. The non-cash interest expense recorded under Canadian GAAP related to the equity portion of the debenture would not be recorded under U.S. GAAP. | |||
(g) | The following table summarizes the unrecognized tax benefits under U.S. GAAP: |
2009 | 2008 | |||||||
Balance, January 1 | $ | 21,239 | $ | 17,810 | ||||
Additions (decreases) based on tax positions in the year | (1,260 | ) | 3,859 | |||||
Decrease due to change in tax rates | (691 | ) | (430 | ) | ||||
Balance, December 31 | $ | 19,288 | $ | 21,239 | ||||
The following table summarizes open taxation years at December 31, 2009 by jurisdiction: |
Jurisdiction | Years | |
Federal | 2004 - 2008 | |
Alberta, British Columbia, Saskatchewan, and Nova Scotia | 2004 - 2008 | |
The 2004 tax examination by federal authorities is currently in progress. | |||
Interest and penalties related to uncertain tax positions, which are included in income tax expense, were not material for the years ended December 31, 2009 and 2008. | |||
Unrecognized tax benefits are classified as current or long-term liabilities under U.S. GAAP as opposed to future income tax liabilities. It is anticipated that no amount of the current or prior year unrecognized tax benefit will be realized |
68
Table of Contents
in the next year. The unrecognized tax benefit, if recognized, would have a favourable impact on Pengrowth’s effective income tax rate in future periods. | |||
(h) | Fair Value Measurements | ||
The framework for measuring fair value when an entity is required to use a fair value measure for recognition or disclosure purposes under U.S. GAAP is consistent with the framework under Canadian GAAP, except that Canadian GAAP only requires disclosure of the fair value hierarchy for items normally measured at fair value. In addition, under Canadian GAAP the framework only applies to financial assets and liabilities measured at fair value as at December 31, 2009 while under U.S. GAAP the framework applies to all financial assets and liabilities and non-financial assets and liabilities measured at fair value or for which fair value is disclosed for December 31, 2009 and only for financial assets and liabilities as of December 31, 2008. Pengrowth’s disclosure under Canadian GAAP includes assets and liabilities measured at fair value and for which fair value is disclosed, consistent with U.S. GAAP. Please see Note 20 to the audited annual financial statements for fair value disclosures as of December 31, 2009 and 2008. | |||
(i) | Under U.S. GAAP, unrealized gains or losses on commodity risk management would be included with oil and gas sales. | ||
(j) | Effective January 1, 2009, Pengrowth adopted new disclosure standards under U.S. GAAP with respect to derivatives and hedging. These new disclosure standards are similar to Canadian GAAP (see note 20). The following are additional disclosures required under U.S. GAAP with respect to Pengrowth’s derivatives. | ||
Pengrowth has not designated any outstanding risk management contracts as hedges for accounting purposes and therefore records these contracts on the balance sheet at their fair value and recognizes changes in fair value on the statement of income (loss) as unrealized commodity risk management contracts. The effect on cash flows will be recognized separately only upon realization of the contracts, which could vary significantly from the unrealized amount recorded due to timing and prices when each contract is settled. The use of commodity contracts involves a degree of credit risk that Pengrowth manages through its credit policies which are designed to limit eligible counterparties to those with investment grade credit ratings or better. The total of all risk management assets is $38.2 million (2008 – $164.8 million). The total of all risk management liabilities is $65.0 million (2008 – $18.8 million). Under Canadian and U.S. GAAP, the risk management assets and risk management liabilities are netted by individual counterparty, thus the maximum amount of potential loss due to credit risk is the carrying amount of the risk management assets recorded on the balance sheet. There are no contingent features of these contracts related to Pengrowth’s credit risk. | |||
(k) | Other accounting policy changes under U.S. GAAP: |
(i) | In June 2009, the Financial Accounting Standards Board (“FASB”) developed the Accounting Standards Codification (“codification”) that consolidates all authoritative accounting guidance into a single source that uses a simple, consistent structure for organizing accounting topics. The codification does not change U.S. GAAP but reorganizes it into a consistent structure for ease of research and cross-reference. All other non-grandfathered non-SEC accounting literature not included in the codification will become non-authoritative. The codification became effective on September 15, 2009 and implementation had no effect on Pengrowth’s financial position, results of operations or cash flow. |
69
Table of Contents
(ii) | Effective January 1, 2009, Pengrowth adopted new U.S. GAAP standards with respect to business combinations which require an acquirer to be identified for all business combinations and applies the same method of accounting for business combinations (the acquisition method) to all transactions. In addition, transaction costs associated with acquisitions are required to be expensed. The revised statement is effective to business combinations in years beginning on or after December 31, 2008. There were no business combinations that occurred during 2009 therefore adoption of these standards did not create any Canadian to U.S. GAAP differences. | ||
(iii) | On December 31, 2009, Pengrowth adopted new rules and regulations issued by the SEC with respect to reserves and reporting of reserves. The new rules impacted the calculation of the U.S. GAAP ceiling test. Effective December 31, 2009, the ceiling test is based on the proven reserves discounted at ten percent using the average of the commodity prices on the first day of each month in the year rather than the year end commodity prices. |
70
Table of Contents
The application of U.S. GAAP would have the following effect on net income as reported: | |||
(Stated in thousands of Canadian Dollars, except per trust unit amounts) |
Year ended | Year ended | |||||||
December 31, 2009 | December 31, 2008 | |||||||
Net income for the year, as reported | $ | 84,853 | $ | 395,850 | ||||
Adjustments: | ||||||||
Depletion and depreciation (a) | 189,371 | 24,735 | ||||||
Ceiling test write-down (a) | — | (1,529,935 | ) | |||||
Amortization of discontinued hedge (b) | 272 | 272 | ||||||
Non-cash interest on convertible debentures (f) | 40 | 40 | ||||||
Future tax adjustments | (77,553 | ) | 421,369 | |||||
Net income (loss) — U.S. GAAP | $ | 196,983 | $ | (687,669 | ) | |||
Other comprehensive income (loss): | ||||||||
Amortization of discontinued hedge (b) | (272 | ) | (272 | ) | ||||
Comprehensive income (loss) — U.S. GAAP | $ | 196,711 | $ | (687,941 | ) | |||
Net Income (Loss) per trust unit — U.S. GAAP | ||||||||
Basic | $ | 0.74 | $ | (2.75 | ) | |||
Diluted | $ | 0.74 | $ | (2.75 | ) | |||
71
Table of Contents
The application of U.S. GAAP would have the following effect on the balance sheets as reported: | |||
(Stated in thousands of Canadian Dollars) |
Increase | ||||||||||||
As at December 31, 2009 | As Reported | (Decrease) | U. S. GAAP | |||||||||
Assets | ||||||||||||
Property, plant and equipment (a) | $ | 3,789,369 | $ | (1,562,502 | ) | $ | 2,226,867 | |||||
Future income taxes (d)(g) | — | 251,473 | 251,473 | |||||||||
$ | (1,311,029 | ) | ||||||||||
Liabilities | ||||||||||||
Convertible debentures | $ | 74,828 | $ | 40 | $ | 74,868 | ||||||
Future income taxes (d)(g) | 180,671 | (180,671 | ) | — | ||||||||
Other long term liabilities (g) | — | 19,288 | 19,288 | |||||||||
Unitholders’ equity: | ||||||||||||
Accumulated other comprehensive income | $ | — | $ | 1,630 | $ | 1,630 | ||||||
Trust unitholders’ equity (c) | 2,795,201 | (1,151,316 | ) | 1,643,885 | ||||||||
$ | (1,311,029 | ) | ||||||||||
Increase | ||||||||||||
As at December 31, 2008 | As Reported | (Decrease) | U. S. GAAP | |||||||||
Assets | ||||||||||||
Property, plant and equipment (a) | $ | 4,251,381 | $ | (1,751,873 | ) | $ | 2,499,508 | |||||
Future income taxes (d) | — | 183,366 | 183,366 | |||||||||
$ | (1,568,507 | ) | ||||||||||
Liabilities | ||||||||||||
Convertible debentures | $ | 74,915 | $ | 80 | $ | 74,995 | ||||||
Future income taxes (d) | 328,282 | (328,282 | ) | — | ||||||||
Other long term liabilities (d) | — | 21,239 | 21,239 | |||||||||
Unitholders’ equity: | ||||||||||||
Accumulated other comprehensive income | $ | — | $ | 1,902 | $ | 1,902 | ||||||
Trust unitholders’ equity (c) | 2,663,805 | (1,263,446 | ) | 1,400,359 | ||||||||
$ | (1,568,507 | ) | ||||||||||
72
Table of Contents
The components of accounts receivable are as follows: |
As at | As at | |||||||
December 31, 2009 | December 31, 2008 | |||||||
Trade | $ | 159,309 | $ | 159,274 | ||||
Prepaid | 23,033 | 37,857 | ||||||
$ | 182,342 | $ | 197,131 | |||||
As at | As at | |||||||
December 31, 2009 | December 31, 2008 | |||||||
Accounts payable | $ | 50,998 | $ | 94,799 | ||||
Accrued liabilities | 134,339 | 166,029 | ||||||
$ | 185,337 | $ | 260,828 | |||||
73
Table of Contents
Table of Contents
(unaudited)
Table of Contents
2009 | 2008 | |||||||
Property acquisition costs | ||||||||
Proved | $ | 24,653 | $ | 182,401 | ||||
Unproved | 11,002 | — | ||||||
Exploration costs | 13,915 | 22,012 | ||||||
Development costs | 123,104 | 365,304 | ||||||
Injectants costs | 13,298 | 21,009 | ||||||
$ | 185,972 | $ | 590,726 | |||||
Table of Contents
2009 | 2008 | |||||||
Oil and gas properties | $ | 7,211,347 | $ | 7,079,703 | ||||
Less accumulated depletion, depreciation and amortization | (5,027,476 | ) | (4,635,531 | ) | ||||
Net capitalized costs | $ | 2,183,871 | $ | 2,444,172 | ||||
Unproved oil and gas properties | $ | 420,354 | $ | 484,426 | ||||
Proven oil and gas properties | 1,763,517 | 1,959,746 | ||||||
Net capitalized costs | $ | 2,183,871 | $ | 2,444,172 | ||||
Table of Contents
Crude Oil | Natural | |||||||
and NGL’s | Gas | |||||||
MMbbls | Bcf | |||||||
End of year 2007 | 111.5 | 528.7 | ||||||
Revisions of previous estimates (including infill drilling & improved recovery) | 3.6 | 40.3 | ||||||
Purchase of reserves in place | 2.6 | 16.1 | ||||||
Sale of reserves in place | — | (1.0 | ) | |||||
Discoveries and extensions | 1.3 | 12.3 | ||||||
Production | (12.3 | ) | (71.5 | ) | ||||
End of year 2008 | 106.7 | 524.9 | ||||||
Revisions of previous estimates (including infill drilling & improved recovery) | 0.4 | (36.6 | ) | |||||
Purchase of reserves in place | 0.8 | 1.1 | ||||||
Sale of reserves in place | (0.5 | ) | (7.8 | ) | ||||
Discoveries and extensions | 1.3 | 6.7 | ||||||
Production | (11.2 | ) | (72.9 | ) | ||||
End of year 2009 | 97.5 | 415.4 | ||||||
Net Proved Developed Reserves After Royalty | ||||||||
End of year 2007 | 93.0 | 474.9 | ||||||
End of year 2008 | 87.9 | 474.4 | ||||||
End of year 2009 | 81.7 | 394.0 |
Notes: | ||
1. | Net after royalty reserves are the Trust’s lessor royalty, overriding royalty, and working interest share of the gross remaining reserves, after deduction of any crown, freehold and overriding royalties. Crown royalties are subject to change by legislation or regulation and vary depending on production rates, selling prices and potentially timing of initial production. | |
2. | Reserves are the estimated quantities of crude oil, natural gas and related substances anticipated from geological and engineering data to be recoverable from known accumulations, from a given date forward, by known technology, under existing operating conditions and the average of the commodity prices on the first day of each month for the year ended December 31, 2009. Prior to December 31, 2009 reserves are based on the commodity prices in effect on the last day of the year. | |
3. | Proved oil and gas reserves are the estimated quantities of crude oil, natural gas and natural gas liquids which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. | |
4. | Proved developed oil and gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. Proved undeveloped reserves are reserves that are expected to be recovered from known accumulations where a significant expenditure is required. |
Table of Contents
2009 | 2008 | |||||||
Future cash inflows | $ | 8,561 | $ | 8,843 | ||||
Future costs | ||||||||
Future production and development costs | (5,164 | ) | (5,409 | ) | ||||
Future income taxes | (623 | ) | (635 | ) | ||||
Future net cash flows | 2,774 | 2,799 | ||||||
Deduct: 10% annual discount factor | (1,039 | ) | (1,012 | ) | ||||
Standardized measure of discounted future net cash flows | $ | 1,735 | $ | 1,787 | ||||
Table of Contents
2009 | 2008 | |||||||
$MM | $MM | |||||||
Future discounted net cash flow at beginning of year | 1,787 | 3,690 | ||||||
Sales & transfer, net of production costs | (737 | ) | (1,044 | ) | ||||
Net change in sales & transfer prices | 233 | (2,406 | ) | |||||
Development costs incurred during the period | 199 | 362 | ||||||
Change in future development costs | (79 | ) | (371 | ) | ||||
Change due to extensions and discoveries | 30 | 33 | ||||||
Change due to revisions (including infill drilling & improved recovery) | (36 | ) | 111 | |||||
Accretion of discount | 207 | 459 | ||||||
Sales of reserves in place | (19 | ) | (4 | ) | ||||
Purchase of reserves in place | 12 | 56 | ||||||
Net change in income taxes | (18 | ) | 616 | |||||
Changes in timing of future net cash flow and other | 156 | 285 | ||||||
Future discounted net cash flow at end of year | 1,735 | 1,787 | ||||||
Note: | ||
1. | The schedules above are calculated using year-end costs, statutory tax rates and proved oil and gas reserves and the average of the commodity prices on the first day of each month for the year ended December 31, 2009. Prior to December 31, 2009 the schedules are based on the commodity prices in effect on the last day of the year. The value of exploration properties and probable reserves, future exploration costs, future changes in oil and gas prices and in production and development costs are excluded. |
Table of Contents
DATED NOVEMBER 11, 2009
Table of Contents
Table of Contents
Page | ||||
1 | ||||
1 | ||||
1 | ||||
2 | ||||
3 | ||||
3 | ||||
4 | ||||
5 | ||||
5 | ||||
6 | ||||
6 | ||||
6 | ||||
7 | ||||
7 | ||||
7 | ||||
7 | ||||
8 | ||||
9 | ||||
9 | ||||
9 | ||||
10 | ||||
10 | ||||
10 | ||||
10 | ||||
11 | ||||
11 | ||||
12 | ||||
15 |
Table of Contents
• | assure compliance with laws and regulations that govern the business activities of Pengrowth; | ||
• | maintain a corporate climate in which the integrity and dignity of each individual is valued; | ||
• | foster a standard of conduct that reflects positively on Pengrowth; and | ||
• | protect Pengrowth from unnecessary exposure to financial loss. |
Table of Contents
Table of Contents
Table of Contents
• | all accounting records, and the reports produced from such records, must be in accordance with all applicable laws; | |
• | all accounting records must fairly and accurately reflect the transactions or occurrences to which they relate; | |
• | all accounting records must fairly and accurately reflect in reasonable detail Pengrowth’s assets, liabilities, revenues and expenses; | |
• | no accounting records should contain any false or intentionally misleading entries; | |
• | no transactions should be intentionally misclassified as to accounts, departments or accounting periods; | |
• | all transactions must be supported by accurate documentation in reasonable detail and recorded in the proper account and in the proper accounting period; | |
• | no information should be concealed from the internal auditors or the independent auditors; and | |
• | compliance with Pengrowth’s system of internal controls is required. |
Table of Contents
Table of Contents
Ø | they are not in cash or securities and are of nominal value; | ||
Ø | they do not contravene any law and are made as a matter of general and accepted practice or in accordance with corporate policy; and | ||
Ø | if subsequently disclosed to the public, they would not in any way embarrass Pengrowth or their recipients. |
(a) | any such contribution may only be made to a political party and not to an individual candidate for election to public office; | ||
(b) | any such contribution requires the approval of the Chief Executive Officer; and | ||
(c) | any such contribution must be within the approved operating budget of Pengrowth. |
Page 6
Table of Contents
Page 7
Table of Contents
Page 8
Table of Contents
Page 9
Table of Contents
Page 10
Table of Contents
Page 11
Table of Contents
Complaint Procedures
For Accounting, Financial Reporting and Auditing Matters and
Violations of the Code of Business Conduct and Ethics
• | Directors, officers and employees with concerns regarding an Accounting Matter may report their concerns to the chairman of the Audit Committee. | ||
• | Directors, officers, employees, consultants or contractors with concerns regarding a Conduct Matter may report their concerns to the chairman of the Corporate Governance Committee. | ||
• | Directors, officers and employees may report concerns regarding an Accounting Matter or a Conduct Matter on a confidential or anonymous basis to Grant Thornton LLP, at 1-888-747-7171 or usecare@GrantThornton.ca. | ||
• | A director, officer or employee who makes an anonymous submission must be sure to provide sufficient detail to identify the concern being raised. Because the submission is made anonymously, the Audit Committee or the Corporate Governance Committee, as the case may be, will be unable to follow up if there are additional questions. The complaint should, at a minimum, contain dates, places, persons involved and witnesses such that a reasonable investigation or assessment can be conducted. |
Page 12
Table of Contents
• | fraud or deliberate error in the preparation, evaluation, review or audit of any financial statement of Pengrowth; | |
• | fraud or deliberate error in the recording and maintaining of financial records of Pengrowth; | |
• | deficiencies in or non-compliance with Pengrowth’s internal accounting controls; | |
• | misrepresentation or false statement to or by a director, officer, employee or external accountant regarding a matter contained in the financial records, financial reports or audit reports of Pengrowth; or | |
• | deviation from full and fair reporting of Pengrowth’s financial condition. |
• | Grant Thornton LLP shall inform (i) the chairman of the Audit Committee of all complaints and concerns provided to it in respect of Accounting Matters; and (ii) the chairman of the Corporate Governance Committee of all complaints provided to it in respect of Conduct Matters. | |
• | Upon receipt of a complaint or concern, the chairman of the Audit Committee or chairman of the Corporate Governance Committee, as the case may be, will (i) determine whether or not the complaint actually pertains to an Accounting Matter or a Conduct Matter and (ii) when possible, acknowledge receipt of the complaint to the sender. | |
• | Complaints relating to an Accounting Matter will be reviewed by the Audit Committee, outside legal counsel or such other persons as the Audit Committee determines to be appropriate. Complaints relating to a Conduct Matter will be reviewed by the Corporate Governance Committee, outside legal counsel and such and the persons as the Corporate Governance Committee determines to be appropriate. In any case, confidentiality will be maintained to the fullest extent possible, consistent with the need to conduct an adequate review. | |
• | Prompt and appropriate corrective action will be taken when and as warranted in the judgment of the Audit Committee or the Corporate Governance Committee, as the case may be. | |
• | Pengrowth will not discharge, demote, suspend, threaten, harass or in any manner discriminate against any individual in the terms and conditions of employment based upon any lawful actions of such individual with respect to reporting of complaints in good faith regarding any Accounting Matter or any Conduct Matter. | |
• | Pengrowth will regard the making of any deliberately false or malicious allegations by an employee as a serious offence which may result in recommendations to the Board of Directors or to senior management of Pengrowth for disciplinary action including dismissal for cause and, if warranted, legal proceedings. |
Page 13
Table of Contents
• | The chairman of the Audit Committee and the chairman of the Corporate Governance Committee will maintain a log of all complaints, tracking their receipt, investigation and resolution and shall prepare a periodic summary report thereof for the Audit Committee or the Corporate Governance Committee, as the case may be. |
Page 14
Table of Contents
Awareness Statement on Code of Business Conduct and Ethics
of Pengrowth Energy Trust and its subsidiaries (“Pengrowth”)
1. | I understand the content and consequences of contravening the Code and agree to abide by the Code. | |
2. | I am in compliance with the Code. | |
3. | All facts and dealings which I believe to be non-compliant with the Code have been communicated to the appropriate representative of Pengrowth and are detailed below. | |
4. | (If applicable) After due inquiry and to my best knowledge and belief, no employee, consultant or contractor under my direct supervision is in violation of the Code. | |
5. | I have and will continue to exercise my best efforts to assure full compliance with the Code by myself and (if applicable) all employees, consultants and contractors under my direct supervision. |
Print or type name: | ||||
Signature: | ||||
Title and location: | ||||
Date: | ||||
1. | ||
2. |
Page 15