GRAN TIERRA ENERGY INC. - Quarter Report: 2023 June (Form 10-Q)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2023
or
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to __________
Commission file number 001-34018
GRAN TIERRA ENERGY INC.
(Exact name of registrant as specified in its charter)
Delaware | 98-0479924 | ||||||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||||||||
500 Centre Street S.E. | |||||||||||||||||
Calgary, | Alberta | Canada | T2G 1A6 | ||||||||||||||
(Address of principal executive offices, including zip code) |
(403) 265-3221
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.01 per share | GTE | NYSE American | ||||||
Toronto Stock Exchange | ||||||||
London Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of large accelerated filer, accelerated filer, smaller reporting company, and emerging growth company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☒ | ||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | ||||||||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
On July 26, 2023, 33,287,055 shares of the registrant’s Common Stock, $0.01 par value, were issued.
Gran Tierra Energy Inc.
Quarterly Report on Form 10-Q
Quarterly Period Ended June 30, 2023
Table of contents
Page | ||||||||
PART I | Financial Information | |||||||
Item 1. | Financial Statements | |||||||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |||||||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | |||||||
Item 4. | Controls and Procedures | |||||||
PART II | Other Information | |||||||
Item 1. | Legal Proceedings | |||||||
Item 1A. | Risk Factors | |||||||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |||||||
Item 5. | Other information | |||||||
Item 6. | Exhibits | |||||||
SIGNATURES | ||||||||
1
CAUTIONARY LANGUAGE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical facts included in this Quarterly Report on Form 10-Q regarding our financial position, estimated quantities and net present values of reserves, business strategy, plans and objectives of our management for future operations, covenant compliance, capital spending plans and benefits of the changes in our capital program or expenditures, our liquidity, the impacts of the coronavirus (COVID-19) pandemic and those statements preceded by, followed by or that otherwise include the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “target,” “goal,” “plan,” “budget,” “objective,” “could,” “should,” or similar expressions or variations on these expressions are forward-looking statements. We can give no assurances that the assumptions upon which the forward-looking statements are based will prove to be correct or that, even if correct, intervening circumstances will not occur to cause actual results to be different than expected. Because forward-looking statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by the forward-looking statements. There are a number of risks, uncertainties and other important factors that could cause our actual results to differ materially from the forward-looking statements, including, but not limited to, our operations are located in South America and unexpected problems can arise due to guerilla activity, strikes, local blockades or protests; technical difficulties and operational difficulties may arise which impact the production, transport or sale of our products; other disruptions to local operations; global health events (including the ongoing COVID-19 pandemic); global and regional changes in the demand, supply, prices, differentials or other market conditions affecting oil and gas, including inflation and changes resulting from a global health crisis, the Russian invasion of Ukraine, or from the imposition or lifting of crude oil production quotas or other actions that might be imposed by OPEC, such as its recent decision to cut production and other producing countries and the resulting company or third-party actions in response to such changes; changes in commodity prices, including volatility or a prolonged decline in these prices relative to historical or future expected levels; the risk that current global economic and credit conditions may impact oil prices and oil consumption more than we currently predicts, which could cause further modification of our strategy and capital spending program; prices and markets for oil and natural gas are unpredictable and volatile; the effect of hedges; the accuracy of productive capacity of any particular field; geographic, political and weather conditions can impact the production, transport or sale of our products; our ability to execute its business plan and realize expected benefits from current initiatives; the risk that unexpected delays and difficulties in developing currently owned properties may occur; the ability to replace reserves and production and develop and manage reserves on an economically viable basis; the accuracy of testing and production results and seismic data, pricing and cost estimates (including with respect to commodity pricing and exchange rates); the risk profile of planned exploration activities; the effects of drilling down-dip; the effects of waterflood and multi-stage fracture stimulation operations; the extent and effect of delivery disruptions, equipment performance and costs; actions by third parties; the timely receipt of regulatory or other required approvals for our operating activities; the failure of exploratory drilling to result in commercial wells; unexpected delays due to the limited availability of drilling equipment and personnel; volatility or declines in the trading price of our common stock or bonds; the risk that we do not receive the anticipated benefits of government programs, including government tax refunds; our ability to comply with financial covenants in our credit agreement and indentures and make borrowings under any credit agreement; and those factors set out in Part II, Item 1A “Risk Factors” in this Quarterly Report on Form 10-Q and Part I, Item 1A “Risk Factors” in our 2022 Annual Report on Form 10-K (the “2022 Annual Report on Form 10-K”), and in our other filings with the Securities and Exchange Commission (“SEC”) during the current fiscal year. The unprecedented nature of the current volatility in the worldwide economy and oil and gas industry makes it more difficult to predict the accuracy of forward-looking statements. The information included herein (other than in the context of the financial statements) is given as of the filing date of this Quarterly Report on Form 10-Q with the SEC and, except as otherwise required by the federal securities laws, we disclaim any obligation or undertaking to publicly release any updates or revisions to or to withdraw, any forward-looking statement contained in this Quarterly Report on Form 10-Q to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any forward-looking statement is based.
GLOSSARY OF OIL AND GAS TERMS
In this document, the abbreviations set forth below have the following meanings:
bbl | barrel | ||||
BOPD | barrels of oil per day | ||||
NAR | net after royalty |
Sales volumes represent production NAR adjusted for inventory changes. Our oil and gas reserves are reported as NAR. Our production is also reported NAR, except as otherwise specifically noted as “working interest production before royalties”.
2
PART I - Financial Information
Item 1. Financial Statements
Gran Tierra Energy Inc.
Condensed Consolidated Statements of Operations (Unaudited)
(Thousands of U.S. Dollars, Except Share and Per Share Amounts)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
$ | 157,902 | $ | 205,785 | $ | 302,092 | $ | 380,354 | ||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Operating | 48,491 | 39,494 | 89,860 | 74,429 | |||||||||||||||||||
Transportation | 3,691 | 2,513 | 6,757 | 5,347 | |||||||||||||||||||
Depletion, depreciation and accretion (Note 3) | 56,209 | 42,216 | 107,930 | 83,179 | |||||||||||||||||||
General and administrative (Note 9) | 9,866 | 9,836 | 22,562 | 22,172 | |||||||||||||||||||
Foreign exchange loss (gain) | 4,707 | 2,722 | 6,409 | (1,003) | |||||||||||||||||||
Derivative instruments loss (Note 9) | — | 5,172 | — | 26,611 | |||||||||||||||||||
Other gain (Note 4) | — | — | (615) | — | |||||||||||||||||||
Interest expense (Note 4) | 12,678 | 12,194 | 24,514 | 24,322 | |||||||||||||||||||
135,642 | 114,147 | 257,417 | 235,057 | ||||||||||||||||||||
INTEREST INCOME | 647 | — | 1,415 | — | |||||||||||||||||||
INCOME BEFORE INCOME TAXES | 22,907 | 91,638 | 46,090 | 145,297 | |||||||||||||||||||
INCOME TAX EXPENSE | |||||||||||||||||||||||
Current (Note 7) | 19,757 | 25,425 | 37,363 | 46,252 | |||||||||||||||||||
Deferred (Note 7) | 13,975 | 13,241 | 29,252 | 31,954 | |||||||||||||||||||
33,732 | 38,666 | 66,615 | 78,206 | ||||||||||||||||||||
NET AND COMPREHENSIVE (LOSS) INCOME | $ | (10,825) | $ | 52,972 | $ | (20,525) | $ | 67,091 | |||||||||||||||
NET (LOSS) INCOME PER SHARE (1) | |||||||||||||||||||||||
- BASIC | $ | (0.33) | $ | 1.44 | $ | (0.61) | $ | 1.82 | |||||||||||||||
- DILUTED | $ | (0.33) | $ | 1.42 | $ | (0.61) | $ | 1.80 | |||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC (Note 5) | 33,299,505 | 36,857,138 | 33,872,270 | 36,798,229 | |||||||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED (Note 5) | 33,299,505 | 37,423,360 | 33,872,270 | 37,297,769 |
(1) Reflects our 1-for-10 reverse stock split that became effective May 5, 2023. See Note 5 in the notes to the condensed financial statements for further discussion.
(See notes to the condensed consolidated financial statements)
3
Gran Tierra Energy Inc.
Condensed Consolidated Balance Sheets (Unaudited)
(Thousands of U.S. Dollars, Except Share and Per Share Amounts)
As at June 30, 2023 | As at December 31, 2022 | ||||||||||
ASSETS | |||||||||||
Current Assets | |||||||||||
Cash and cash equivalents (Note 10) | $ | 68,529 | $ | 126,873 | |||||||
Restricted cash and cash equivalents (Note 10) | 1,142 | 1,142 | |||||||||
Accounts receivable | 6,753 | 10,706 | |||||||||
Inventory | 22,532 | 20,192 | |||||||||
Taxes receivable | 82 | 54 | |||||||||
Other current assets (Note 9) | 9,108 | 9,620 | |||||||||
Total Current Assets | 108,146 | 168,587 | |||||||||
Oil and Gas Properties | |||||||||||
Proved | 1,045,686 | 1,000,424 | |||||||||
Unproved | 66,091 | 74,471 | |||||||||
Total Oil and Gas Properties | 1,111,777 | 1,074,895 | |||||||||
Other capital assets | 29,787 | 26,007 | |||||||||
Total Property, Plant and Equipment (Note 3) | 1,141,564 | 1,100,902 | |||||||||
Other Long-Term Assets | |||||||||||
Deferred tax assets | 12,924 | 22,990 | |||||||||
Taxes receivable | 40,014 | 27,796 | |||||||||
Other long-term assets (Note 9) | 6,717 | 15,335 | |||||||||
Total Other Long-Term Assets | 59,655 | 66,121 | |||||||||
Total Assets | $ | 1,309,365 | $ | 1,335,610 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current Liabilities | |||||||||||
Accounts payable and accrued liabilities | $ | 197,797 | $ | 167,579 | |||||||
Taxes payable | 30,442 | 58,978 | |||||||||
Equity compensation award liability (Note 5) | 4,976 | 15,082 | |||||||||
Total Current Liabilities | 233,215 | 241,639 | |||||||||
Long-Term Liabilities | |||||||||||
Long-term debt (Notes 4 and 9) | 585,807 | 589,593 | |||||||||
Deferred tax liabilities | 22,241 | 28 | |||||||||
Asset retirement obligation | 66,845 | 63,358 | |||||||||
Equity compensation award liability (Note 5) | 5,708 | 16,437 | |||||||||
Other long-term liabilities | 8,131 | 6,989 | |||||||||
Total Long-Term Liabilities | 688,732 | 676,405 | |||||||||
Contingencies (Note 8) | |||||||||||
Shareholders' Equity (1) | |||||||||||
Common Stock (Note 5) (33,287,055 and 34,615,116 issued, 33,287,055 and 34,615,116 outstanding shares of Common Stock, par value $0.01 per share, as at June 30, 2023, and December 31, 2022, respectively) | 10,237 | 10,272 | |||||||||
Additional paid-in capital | 1,254,449 | 1,291,354 | |||||||||
Treasury Stock (Note 5) | — | (27,317) | |||||||||
Deficit | (877,268) | (856,743) | |||||||||
Total Shareholders’ Equity | 387,418 | 417,566 | |||||||||
Total Liabilities and Shareholders’ Equity | $ | 1,309,365 | $ | 1,335,610 |
(See notes to the condensed consolidated financial statements)
4
Gran Tierra Energy Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited)
(Thousands of U.S. Dollars)
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Operating Activities | |||||||||||
Net (loss) income | $ | (20,525) | $ | 67,091 | |||||||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||
Depletion, depreciation and accretion (Note 3) | 107,930 | 83,179 | |||||||||
Deferred tax expense (Note 7) | 29,252 | 31,954 | |||||||||
Stock-based compensation expense (Note 5) | 1,817 | 6,546 | |||||||||
Amortization of debt issuance costs (Note 4) | 1,800 | 2,018 | |||||||||
Unrealized foreign exchange gain | (7,548) | (498) | |||||||||
Other gain (Note 4) | (615) | — | |||||||||
Derivative instruments loss (Note 9) | — | 26,611 | |||||||||
Cash settlements on derivatives instruments | — | (26,392) | |||||||||
Cash settlement of asset retirement obligation | (156) | (242) | |||||||||
Non-cash lease expenses | 2,253 | 1,158 | |||||||||
Lease payments | (1,242) | (732) | |||||||||
Net change in assets and liabilities from operating activities (Note 10) | (25,836) | 56,329 | |||||||||
Net cash provided by operating activities | 87,130 | 247,022 | |||||||||
Investing Activities | |||||||||||
Additions to property, plant and equipment | (136,627) | (106,682) | |||||||||
Changes in non-cash investing working capital (Note 10) | 9,088 | 10,964 | |||||||||
Net cash used in investing activities | (127,539) | (95,718) | |||||||||
Financing Activities | |||||||||||
Debt issuance costs (Note 4) | (1,873) | — | |||||||||
Repayment of debt (Note 4) | — | (67,525) | |||||||||
Re-purchase of Senior Notes (Note 4) | (6,805) | — | |||||||||
Re-purchase of shares of Common Stock (Note 5) | (10,825) | — | |||||||||
Proceeds from exercise of stock options | 5 | 1,285 | |||||||||
Lease payments | (3,035) | (1,261) | |||||||||
Net cash used in financing activities | (22,533) | (67,501) | |||||||||
Foreign exchange gain (loss) on cash, cash equivalents and restricted cash and cash equivalents | 5,759 | (680) | |||||||||
Net (decrease) increase in cash, cash equivalents and restricted cash and cash equivalents | (57,183) | 83,123 | |||||||||
Cash, cash equivalents and restricted cash and cash equivalents, beginning of period (Note 10) | 133,358 | 31,404 | |||||||||
Cash, cash equivalents and restricted cash and cash equivalents, end of period (Note 10) | $ | 76,175 | $ | 114,527 | |||||||
Supplemental cash flow disclosures (Note 10) |
(See notes to the condensed consolidated financial statements)
5
Gran Tierra Energy Inc.
Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)
(Thousands of U.S. Dollars)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Share Capital (1) | |||||||||||||||||||||||
Balance, beginning of period | $ | 10,272 | $ | 10,272 | $ | 10,272 | $ | 10,270 | |||||||||||||||
Issuance of common stock (Note 5) | — | — | — | 2 | |||||||||||||||||||
Re-purchase of shares of common stock | (35) | — | (35) | — | |||||||||||||||||||
Balance, end of period | $ | 10,237 | $ | 10,272 | $ | 10,237 | $ | 10,272 | |||||||||||||||
Additional Paid-in Capital | |||||||||||||||||||||||
Balance, beginning of period | $ | 1,291,973 | $ | 1,289,162 | $ | 1,291,354 | $ | 1,287,582 | |||||||||||||||
Exercise of stock options | 5 | 303 | 5 | 1,283 | |||||||||||||||||||
Re-purchase of shares of common stock | (38,107) | — | (38,107) | — | |||||||||||||||||||
Stock-based compensation (Note 5) | 578 | 610 | 1,197 | 1,210 | |||||||||||||||||||
Balance, end of period | $ | 1,254,449 | $ | 1,290,075 | $ | 1,254,449 | $ | 1,290,075 | |||||||||||||||
Treasury Stock | |||||||||||||||||||||||
Balance, beginning of period | $ | (38,035) | $ | — | $ | (27,317) | $ | — | |||||||||||||||
Purchase of treasury shares (Note 5) | (107) | — | (10,825) | — | |||||||||||||||||||
Cancellation of treasury shares | 38,142 | — | 38,142 | — | |||||||||||||||||||
Balance, end of period | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Deficit | |||||||||||||||||||||||
Balance, beginning of period | $ | (866,443) | $ | (981,653) | $ | (856,743) | $ | (995,772) | |||||||||||||||
Net (loss) income | (10,825) | 52,972 | (20,525) | 67,091 | |||||||||||||||||||
Balance, end of period | $ | (877,268) | $ | (928,681) | $ | (877,268) | $ | (928,681) | |||||||||||||||
Total Shareholders’ Equity | $ | 387,418 | $ | 371,666 | $ | 387,418 | $ | 371,666 |
(1) Reflects our 1-for-10 reverse stock split that became effective May 5, 2023. See Note 5 in the notes to the condensed financial statements for further discussion.
(See notes to the condensed consolidated financial statements)
6
Gran Tierra Energy Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)
(Expressed in U.S. Dollars, unless otherwise indicated)
1. Description of Business
Gran Tierra Energy Inc. a Delaware corporation (the “Company” or “Gran Tierra”), is a publicly traded company focused on international oil and natural gas exploration and production with assets currently in Colombia and Ecuador.
2. Significant Accounting Policies
These interim unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). The information furnished herein reflects all normal recurring adjustments that are, in the opinion of management, necessary for the fair presentation of results for the interim periods.
The note disclosure requirements of annual audited consolidated financial statements provide additional disclosures required for interim unaudited condensed consolidated financial statements. Accordingly, these interim unaudited condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements as at and for the year ended December 31, 2022, included in the Company’s 2022 Annual Report on Form 10-K.
The Company’s significant accounting policies are described in Note 2 of the consolidated financial statements, which are included in the Company’s 2022 Annual Report on Form 10-K and are the same policies followed in these interim unaudited condensed consolidated financial statements. The Company has evaluated all subsequent events to the date these interim unaudited condensed consolidated financial statements were issued.
3. Property, Plant and Equipment
(Thousands of U.S. Dollars) | As at June 30, 2023 | As at December 31, 2022 | |||||||||
Oil and natural gas properties | |||||||||||
Proved | $ | 4,765,640 | $ | 4,617,804 | |||||||
Unproved | 66,091 | 74,471 | |||||||||
4,831,731 | 4,692,275 | ||||||||||
Other(1) | 65,816 | 61,386 | |||||||||
4,897,547 | 4,753,661 | ||||||||||
Accumulated depletion, depreciation and impairment | (3,755,983) | (3,652,759) | |||||||||
$ | 1,141,564 | $ | 1,100,902 |
(1) The “other” category includes right-of-use assets for operating and finance leases of $44.9 million, which had a net book value of $28.6 million as at June 30, 2023 (December 31, 2022 - $38.9 million, which had a net book value of $24.6 million).
For the three and six months ended June 30, 2023 and 2022, respectively, the Company had no ceiling test impairment losses. The Company used a 12-month unweighted average of the first-day-of the month Brent price prior to the ending date of the periods June 30, 2023, and 2022 of $88.52 and $87.88 per bbl, respectively, for the purpose of the ceiling test calculations.
7
4. Debt and Debt Issuance Costs
The Company’s debt as at June 30, 2023, and December 31, 2022, was as follows:
(Thousands of U.S. Dollars) | As at June 30, 2023 | As at December 31, 2022 | |||||||||
Long-Term | |||||||||||
6.25% Senior Notes, due February 2025 | $ | 271,909 | $ | 279,909 | |||||||
7.75% Senior Notes, due May 2027 | 300,000 | 300,000 | |||||||||
Unamortized debt issuance costs | (10,830) | (10,992) | |||||||||
561,079 | 568,917 | ||||||||||
Long-term lease obligation(1) | 24,728 | 20,676 | |||||||||
Total debt | $ | 585,807 | $ | 589,593 |
(1) The current portion of the lease obligation has been included in accounts payable and accrued liabilities on the Company’s balance sheet and totaled $7.8 million as at June 30, 2023 (December 31, 2022 - $4.8 million).
As of June 30, 2023, the Company had a credit facility with a market lender in the global commodities industry. The credit facility has a borrowing base of up to $150 million, with $100 million as an initial commitment available at June 30, 2023, and an option for an additional $50 million upon mutual agreement by the Company and the lender. The credit facility bears interest based on the secured overnight financing rate posted by the Federal Reserve Bank of New York plus a credit margin of 6.00% and a credit-adjusted spread of 0.26%. Undrawn amounts under the credit facility bear interest at 2.10% per annum, based on the amount available. The credit facility is secured by the Company’s Colombian assets and economic rights. It has a final maturity date of August 15, 2024, which may be extended to February 18, 2025, upon the satisfaction of certain conditions. The availability period for the draws under the credit facility expires on August 20, 2023. As of June 30, 2023, and December 31, 2022, the credit facility remained undrawn.
Under the terms of the credit facility, the Company is required to maintain compliance with the following financial covenants:
i.Global Coverage Ratio of at least 150%, calculated using the net present value of the consolidated future cash flows of the Company up to the final maturity date discounted at 10% over the outstanding amount on the credit facility at each reporting period. The net present value of the consolidated future cash flows of the Company is required to be based on 80% of the prevailing ICE Brent forward strip.
ii.Prepayment Life Coverage Ratio of at least 150%, calculated using the estimated aggregate value of commodities to be delivered under the commercial contract from the commencement date to the final maturity date based on 80% of the prevailing ICE Brent forward strip and adjusted for quality and transportation discounts over the outstanding amount on the credit facility including interest and all other costs payable to the lender.
i.Liquidity ratio where the Company’s projected sources of cash exceed projected uses of cash by at least 1.15 times in each quarter period included in one year consolidated future cash flows. The future cash flows represent forecasted expected cash flows from operations, less anticipated capital expenditures, and certain other adjustments. The commodity pricing assumption used in this covenant is required to be 90% of the prevailing ICE Brent forward strip for the projected future cash flows.
Senior Notes
During the three and six months ended June 30, 2023, the Company re-purchased in the open market nil and $8.0 million, respectively, of 6.25% Senior Notes for cash consideration of $6.8 million. The re-purchase resulted in a $1.1 million gain, which included the write-off of deferred financing fees of $0.1 million. The re-purchase gain was recorded in “other gain” in the Company’s condensed consolidated statements of operations. The re-purchased 6.25% Senior Notes were not canceled and are held by the Company as treasury bonds as of June 30, 2023.
8
Interest Expense
The following table presents the total interest expense recognized in the accompanying interim unaudited condensed consolidated statements of operations:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Contractual interest and other financing expenses | $ | 11,659 | $ | 11,063 | $ | 22,714 | $ | 22,304 | ||||||||||||
Amortization of debt issuance costs | 1,019 | 1,131 | 1,800 | 2,018 | ||||||||||||||||
$ | 12,678 | $ | 12,194 | $ | 24,514 | $ | 24,322 |
5. Share Capital
Shares of Common Stock | |||||
Shares issued at December 31, 2022 | 36,889,862 | ||||
Shares re-purchased | (2,274,746) | ||||
Shares outstanding at December 31, 2022 | 34,615,116 | ||||
Shares issued on option exercise | 589 | ||||
Shares re-purchased | (1,328,650) | ||||
Shares issued and outstanding at June 30, 2023 | 33,287,055 |
On May 5, 2023, the Company completed a 1-for-10 reverse stock split of the Company’s common stock. As a result of the reverse stock split, every ten of the Company’s issued shares of common stock were automatically combined into one issued share of common stock, without any change to the par value per share. All share and per share numbers have been adjusted to reflect the reverse stock split. The Company’s outstanding options were also proportionately adjusted as a result of the reverse stock split to increase the exercise price and reduce the number of shares issuable upon exercise.
During the year ended December 31, 2022, the Company implemented a share re-purchase program (the “2022 Program”) through the facilities of the Toronto Stock Exchange (“TSX”) and eligible alternative trading platforms in Canada. Under the 2022 Program, the Company was able to purchase at prevailing market prices up to 3,603,396 shares of Common Stock, representing approximately 10% of the issued and outstanding shares of Common Stock as of August 22, 2022. The 2022 Program expired in May 2023 when 10% share maximum was reached.
During the three and six months ended June 30, 2023, the Company re-purchased 20,439 and 1,328,650 shares at a weighted average price of $5.27 and $8.15 per share, respectively (three and six months ended June 30, 2022 - nil). As of June 30, 2023, all 3,603,396 shares held as treasury stock were canceled.
Equity Compensation Awards
The following table provides information about performance stock units (“PSUs”), deferred share units (“DSUs”), and stock option activity for the six months ended June 30, 2023:
PSUs | DSUs | Stock Options | |||||||||||||||
Number of Outstanding Share Units | Number of Outstanding Share Units | Number of Outstanding Stock Options | Weighted Average Exercise Price/Stock Option ($) | ||||||||||||||
Balance, December 31, 2022 | 3,152,823 | 656,186 | 1,730,286 | 11.52 | |||||||||||||
Granted | 1,504,546 | 46,290 | 407,627 | 8.59 | |||||||||||||
Exercised | (1,523,408) | — | (589) | 7.93 | |||||||||||||
Forfeited | (21,574) | — | (22,336) | 5.79 | |||||||||||||
Expired | — | — | (129,943) | 24.87 | |||||||||||||
Balance, June 30, 2023 | 3,112,387 | 702,476 | 1,985,045 | 10.11 |
9
For the three and six months ended June 30, 2023, there was $0.3 million and $1.8 million of stock-based compensation expense, respectively. For the three and six months ended June 30, 2022, stock-based compensation expense was $2.0 million and $6.5 million, respectively.
As at June 30, 2023, there was $10.5 million (December 31, 2022 - $10.5 million) of unrecognized compensation costs related to unvested PSUs and stock options, which are expected to be recognized over a weighted-average period of 1.9 years. During the six months ended June 30, 2023, the Company paid out $15.1 million for PSUs vested on December 31, 2022 (six months ended June 30, 2022 - $2.4 million for PSUs vested on December 31, 2021).
Net (Loss) Income per Share
Basic net loss or income per share is calculated by dividing net loss or income attributable to common shareholders by the weighted average number of shares of common stock issued and outstanding during each period.
Diluted net loss or income per share is calculated using the treasury stock method for share-based compensation arrangements. The treasury stock method assumes that any proceeds obtained on the exercise of share-based compensation arrangements would be used to purchase common shares at the average market price during the period. The weighted average number of shares is then adjusted by the difference between the number of shares issued from the exercise of share-based compensation arrangements and shares re-purchased from the related proceeds. Anti-dilutive shares represent potentially dilutive securities excluded from the computation of diluted loss or income per share as their impact would be anti-dilutive.
Weighted Average Shares Outstanding
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||
Weighted average number of common shares outstanding | 33,299,505 | 36,857,138 | 33,872,270 | 36,798,229 | |||||||||||||
Shares issuable pursuant to stock options | — | 1,180,686 | — | 1,235,124 | |||||||||||||
Shares assumed to be purchased from proceeds of stock options | — | (614,464) | — | (735,584) | |||||||||||||
Weighted average number of diluted common shares outstanding | 33,299,505 | 37,423,360 | 33,872,270 | 37,297,769 |
For the three and six months ended June 30, 2023, all options, on a weighted average basis (three and six months ended June 30, 2022, 609,291 and 573,843 options, respectively), were excluded from the diluted (loss) income per share calculation as the options were anti-dilutive.
6. Revenue
The Company’s revenues are generated from oil sales at prices that reflect the blended prices received upon shipment by the purchaser at defined sales points or defined by contract relative to ICE Brent and adjusted for Vasconia or Castilla (Colombia sales) or Oriente (Ecuador sales) crude differentials, quality and transportation discounts and premiums each month. For the three and six months ended June 30, 2023, 100% of the Company’s revenue resulted from oil sales (three and six months ended June 30, 2022 - 100%). During the three and six months ended June 30, 2023, quality and transportation discounts were 18% and 20% of the average ICE Brent price (three and six months ended June 30, 2022 - 12%), respectively. The increase in quality and transportation discounts were primarily a result of higher Vasconia and Castilla discounts.
During the three months ended June 30, 2023, the Company’s production was sold primarily to one major customer in Colombia, representing 98% of the total sales volumes (three months ended June 30, 2022 - two customers, representing 55% and 44% of the total sales volumes).
During the six months ended June 30, 2023, the Company’s production was sold primarily to one major customer in Colombia, representing 98% of the total sales volumes (six months ended June 30, 2022 - two customers, representing 56% and 43% of the total sales volumes).
As at June 30, 2023, accounts receivable included nil of accrued sales revenue related to June 2023 production (December 31, 2022 - nil related to December 2022 production).
10
7. Taxes
The Company’s effective tax rate was 145% for the six months ended June 30, 2023, compared to 54% in the comparative period of 2022. Current income tax expense was $37.4 million for the six months ended June 30, 2023, compared to $46.3 million in the corresponding period of 2022, primarily due to a decrease in taxable income.
The deferred income tax expense for the six months ended June 30, 2023, was $29.3 million primarily as a result of tax depreciation being higher than accounting depreciation and the use of tax losses to offset taxable income in Colombia.
The deferred income tax expense in the comparative period of 2022 was $32.0 million as the result of tax depreciation being higher compared to accounting depreciation in Colombia.
For the six months ended June 30, 2023, the difference between the effective tax rate of 145% and the 50% Colombian tax rate was primarily due to an increase in non-deductible foreign exchange adjustments, the impact of foreign taxes, non-deductible royalties in Colombia and non-deductible stock-based compensation. These were partially offset by a decrease in valuation allowance.
For the six months ended June 30, 2022, the difference between the effective tax rate of 54% and the 35% Colombian tax rate was primarily due to an increase in the impact of foreign taxes, foreign translation adjustments, increase in the valuation allowance, non-deductible third-party royalties in Colombia and non-deductible stock-based compensation.
8. Contingencies
Legal Proceedings
Gran Tierra has several lawsuits and claims pending. The outcome of the lawsuits and disputes cannot be predicted with certainty; Gran Tierra believes the resolution of these matters would not have a material adverse effect on the Company’s consolidated financial position, results of operations, or cash flows. Gran Tierra records costs as they are incurred or become probable and determinable.
Letters of credit and other credit support
At June 30, 2023, the Company had provided letters of credit and other credit support totaling $109.4 million (December 31, 2022 - $111.1 million) as security relating to work commitment guarantees in Colombia and Ecuador contained in exploration contracts and other capital or operating requirements.
9. Financial Instruments and Fair Value Measurement
Financial Instruments
Financial instruments are initially recorded at fair value, defined as the price that would be received to sell an asset or paid to market participants to settle liability at the measurement date. For financial instruments carried at fair value, GAAP establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. This hierarchy consists of three broad levels:
•Level 1 - Inputs representing quoted market prices in active markets for identical assets and liabilities
•Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the assets and liabilities, either directly or indirectly
•Level 3 - Unobservable inputs for assets and liabilities
At June 30, 2023, the Company’s financial instruments recognized on the balance sheet consist of cash and cash equivalents, restricted cash and cash equivalents, accounts receivable, other long-term assets, accounts payable and accrued liabilities, long-term debt and other long-term liabilities. The Company uses appropriate valuation techniques based on the available information to measure the fair values of assets and liabilities.
11
Fair Value Measurement
The following table presents the Company’s fair value measurements of its financial instruments as of June 30, 2023, and December 31, 2022:
(Thousands of U.S. Dollars) | As at June 30, 2023 | As at December 31, 2022 | |||||||||
Level 1 | |||||||||||
Assets | |||||||||||
Prepaid equity forward (“PEF”) - current (1) | $ | 4,898 | $ | 5,981 | |||||||
PEF - long-term(2) | — | 9,975 | |||||||||
$ | 4,898 | $ | 15,956 | ||||||||
Liabilities | |||||||||||
6.25% Senior Notes | $ | 233,502 | $ | 243,801 | |||||||
7.75% Senior Notes | 227,321 | 241,455 | |||||||||
$ | 460,823 | $ | 485,256 | ||||||||
Level 2 | |||||||||||
Assets | |||||||||||
Restricted cash and cash equivalents - long-term(2) | $ | 6,504 | $ | 5,343 | |||||||
(1) The current portion of PEF is included in the other current assets on the Company’s balance sheet
(2) The long-term portion of restricted cash and PEF is included in the other long-term assets on the Company’s balance sheet
The fair values of cash and cash equivalents, current restricted cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their carrying amounts due to the short-term maturity of these instruments.
Restricted cash - long-term
The fair value of long-term restricted cash and cash equivalents approximated their carrying value because interest rates are variable and reflective of market rates.
PEF
To reduce the Company’s exposure to changes in the trading price of the Company’s common shares on outstanding PSUs and DSUs, the Company entered into a PEF. At the end of the term, the counterparty will pay the Company an amount equivalent to the notional amount of the shares using the price of the Company’s common shares at the valuation date. The Company has the discretion to increase or decrease the notional amount of the PEF or terminate the agreement early. As at June 30, 2023, the Company’s PEF had a notional amount of 1.0 million shares with a fair value of $4.9 million (As at December 31, 2022 - 1.6 million shares with a fair value of $16.0 million). During the three and six months ended June 30, 2023, the Company recorded a $4.1 million and $5.8 million loss, respectively, on the PEF in general and administrative expenses (three and six months ended June 30, 2022 - $5.2 million loss and $2.7 million gain, respectively). The fair value of the PEF asset was estimated using the Company’s share price quoted in active markets at the end of each reporting period.
Senior Notes
Financial instruments not recorded at fair value at June 30, 2023, were the Senior Notes (Note 4).
At June 30, 2023, the carrying amounts of the 6.25% Senior Notes and the 7.75% Senior Notes were $268.9 million and $293.9 million, respectively, which represented the aggregate principal amount less unamortized debt issuance costs, and the fair values were $233.5 million and $227.3 million, respectively.
During the three and six months ended June 30, 2023, the Company did not incur any gains or losses related to derivatives (three and six months ended June 30, 2022 - $5.2 million and $26.6 million, respective loss related to commodity price derivatives).
12
10. Supplemental Cash Flow Information
The following table provides a reconciliation of cash and cash equivalents and restricted cash and cash equivalents shown as a sum of these amounts in the interim unaudited condensed consolidated statements of cash flows:
As at June 30, | As at December 31, | ||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2022 | 2021 | |||||||||||||
Cash and cash equivalents | $ | 68,529 | $ | 108,558 | $ | 126,873 | $ | 26,109 | |||||||||
Restricted cash and cash equivalents - current | 1,142 | 1,142 | 1,142 | 392 | |||||||||||||
Restricted cash and cash equivalents - long-term (1) | 6,504 | 4,827 | 5,343 | 4,903 | |||||||||||||
$ | 76,175 | $ | 114,527 | $ | 133,358 | $ | 31,404 |
(1) Included in other long-term assets on the Company’s balance sheet
Net changes in assets and liabilities from operating activities were as follows:
Six Months Ended June 30, | |||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | |||||||||
Accounts receivable and other long-term assets | $ | 3,898 | $ | 2,356 | |||||||
Derivatives | — | 4,254 | |||||||||
PEF | 11,887 | (11,215) | |||||||||
Prepaids & Inventory | (3,035) | (3,811) | |||||||||
Accounts payable and accrued and other long-term liabilities | (3,383) | 8,264 | |||||||||
Taxes receivable and payable | (35,203) | 56,481 | |||||||||
Net changes in assets and liabilities from operating activities | $ | (25,836) | $ | 56,329 |
Changes in non-cash investing working capital for the six months ended June 30, 2023, were comprised of an increase in accounts payable and accrued liabilities of $9.1 million (six months ended June 30, 2022, an increase in accounts payable and accrued liabilities of $11.2 million and an increase in accounts receivable of $0.2 million).
The following table provides additional supplemental cash flow disclosures:
Six Months Ended June 30, | |||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | |||||||||
Cash paid for income taxes | $ | 71,457 | $ | 20,468 | |||||||
Cash paid for interest | $ | 20,406 | $ | 21,975 | |||||||
Non-cash investing activities: | |||||||||||
Net liabilities related to property, plant and equipment, end of period | $ | 64,206 | $ | 41,106 |
13
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read in conjunction with the “Financial Statements” as set out in Part I, Item 1 of this Quarterly Report on Form 10-Q, as well as the “Financial Statements and Supplementary Data” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Part II, Items 7 and 8, respectively, of our 2022 Annual Report on Form 10-K. Please see the cautionary language at the beginning of this Quarterly Report on Form 10-Q regarding the identification of and risks relating to forward-looking statements and the risk factors described in Part II, Item 1A “Risk Factors” of this Quarterly Report on Form 10-Q, as well as Part I, Item 1A “Risk Factors” in our 2022 Annual Report on Form 10-K. On May 5, 2023, the Company completed 1-for-10 reverse stock split of the Company’s common stock. As a result of the reverse stock split, every ten of the Company’s issued shares of common stock were automatically combined into one issued share of common stock, without any change to the par value per share. All share and per share data included in this quarterly report have been retroactively adjusted to reflect the reverse stock split.
Financial and Operational Highlights
Key Highlights for the second quarter of 2023
•Net loss in the second quarter of 2023 was $10.8 million or $(0.33) per share basic and diluted, compared to a net income of $53.0 million or $1.44 per share basic and $1.42 per share diluted in the second quarter of 2022
•Income before income taxes in the second quarter of 2023 was $22.9 million compared to an income before income taxes of $91.6 million in the second quarter of 2022
•During the second quarter of 2023, we re-purchased 20,439 of our common shares at a weighted average price of $5.27 per share
•Funds flow from operations(2) decreased by 49% to $53.1 million compared to the second quarter of 2022 and decreased by 12% from $60.0 million in the prior quarter. During the quarter, funds flow was reduced by $12.8 million of realized foreign exchange loss primarily associated with the payment of income taxes in the second quarter
•NAR production for the second quarter of 2023 increased by 17% to 27,204 BOPD, compared to 23,215 BOPD in the second quarter of 2022 and increased by 7% from the first quarter of 2023
•Sales volumes for the second quarter of 2023 increased by 19% to 27,271 BOPD, compared to 22,847 BOPD in the second quarter of 2022 and increased by 8% from the first quarter of 2023
•Oil sales were $157.9 million, 23% lower compared to the second quarter of 2022, primarily due to a 31% decrease in Brent price, an increase of 8% in the quality and transportation discounts and offset by 19% higher sales volumes. Oil sales increased by 10% from $144.2 million in the first quarter of 2023 due to a 8% higher sales volumes and lower quality and transportation discounts
•Operating expenses increased by 23% to $48.5 million or by $0.54 per bbl to $19.54 per bbl when compared to the second quarter of 2022, primarily as a result of higher lifting costs offset by lower workover activities. Operating expenses increased from $41.4 million or $18.26 per bbl in the prior quarter, primarily due to higher lifting costs
•Transportation expenses per bbl increased by $0.28 in the second quarter of 2023 due to higher transportation tariffs affecting Acordionero sales, utilization of new transportation routes for new exploration wells and Ecuador sales when compared to the second quarter of 2022 and increased $0.14 from the first quarter of 2023 due to higher trucking costs resulting from utilization longer distance delivery points and depreciation of U.S. dollar against the Colombian peso
•Operating netback(2) decreased to $105.7 million compared to $163.8 million in the second quarter of 2022 and increased from $99.8 million in the prior quarter
•Adjusted EBITDA(2) decreased to $84.5 million compared to $140.1 million in the second quarter of 2022 and decreased from $88.7 million in the prior quarter. During the quarter, Adjusted EBITDA was reduced by $12.8 million due to realized foreign exchange loss primarily associated with the payment of income taxes in the second quarter
•Quality and transportation discounts for the second quarter of 2023 increased to $14.10 per bbl compared to $13.00 per bbl in the second quarter of 2022, primarily as a result of the widening of the Castilla and Vasconia differentials and decreased from $18.45 per bbl in the prior quarter
•General and administrative (“G&A”) expenses before stock-based compensation increased by 22% compared to the second quarter of 2022 due to higher costs attributed to optimization projects and decreased by 15% from the first quarter of 2023
•Capital additions for the second quarter of 2023 were $65.6 million, an increase of 1% compared to the second quarter of 2022, and decreased 8% from the first quarter of 2023 due to the acceleration of the 2023 drilling program in the first quarter of 2023
14
(Thousands of U.S. Dollars, unless otherwise indicated) | Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | ||||||||||||||||||||||||||
2023 | 2022 | % Change | 2023 | 2023 | 2022 | % Change | |||||||||||||||||||||||
Average Daily Volumes (BOPD) | |||||||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||
Working Interest (“WI”) Production Before Royalties | 33,719 | 30,607 | 10 | 31,611 | 32,671 | 29,988 | 9 | ||||||||||||||||||||||
Royalties | (6,515) | (7,392) | (12) | (6,085) | (6,301) | (6,962) | (9) | ||||||||||||||||||||||
Production NAR | 27,204 | 23,215 | 17 | 25,526 | 26,370 | 23,026 | 15 | ||||||||||||||||||||||
Decrease (Increase) in Inventory | 67 | (368) | (118) | (355) | (143) | (236) | 39 | ||||||||||||||||||||||
Sales(1) | 27,271 | 22,847 | 19 | 25,171 | 26,227 | 22,790 | 15 | ||||||||||||||||||||||
Net (Loss) Income | $ | (10,825) | $ | 52,972 | (120) | $ | (9,700) | $ | (20,525) | $ | 67,091 | (131) | |||||||||||||||||
Operating Netback | |||||||||||||||||||||||||||||
Oil Sales | $ | 157,902 | $ | 205,785 | (23) | $ | 144,190 | $ | 302,092 | $ | 380,354 | (21) | |||||||||||||||||
Operating Expenses | (48,491) | (39,494) | 23 | (41,369) | (89,860) | (74,429) | 21 | ||||||||||||||||||||||
Transportation Expenses | (3,691) | (2,513) | 47 | (3,066) | (6,757) | (5,347) | 26 | ||||||||||||||||||||||
Operating Netback(2) | $ | 105,720 | $ | 163,778 | (35) | $ | 99,755 | $ | 205,475 | $ | 300,578 | (32) | |||||||||||||||||
G&A Expenses Before Stock-Based Compensation | $ | 9,549 | $ | 7,847 | 22 | $ | 11,196 | $ | 20,745 | $ | 15,626 | 33 | |||||||||||||||||
G&A Stock-Based Compensation Expense | 317 | 1,989 | (84) | 1,500 | 1,817 | 6,546 | (72) | ||||||||||||||||||||||
G&A Expenses, Including Stock-Based Compensation | $ | 9,866 | $ | 9,836 | — | $ | 12,696 | $ | 22,562 | $ | 22,172 | 2 | |||||||||||||||||
Adjusted EBITDA(2) | $ | 84,522 | $ | 140,113 | (40) | $ | 88,677 | $ | 173,199 | $ | 259,491 | (33) | |||||||||||||||||
Funds Flow From Operations(2) | $ | 53,106 | $ | 103,625 | (49) | $ | 60,016 | $ | 113,122 | $ | 190,935 | (41) | |||||||||||||||||
Capital Expenditures | $ | 65,565 | $ | 65,199 | 1 | $ | 71,062 | $ | 136,627 | $ | 106,682 | 28 |
(1) Sales volumes represent production NAR adjusted for inventory changes.
(2) Non-GAAP measures
Operating netback, EBITDA, adjusted EBITDA, and funds flow from operations are non-GAAP measures that do not have any standardized meaning prescribed under GAAP. Management views these measures as financial performance measures. Investors are cautioned that these measures should not be construed as alternatives to oil sales, net (loss) income or other measures of financial performance as determined in accordance with GAAP. Our method of calculating these measures may differ from other companies and, accordingly, may not be comparable to similar measures used by other companies. Disclosure of each non-GAAP financial measure is preceded by the corresponding GAAP measure so as not to imply that more emphasis should be placed on the non-GAAP measure.
Operating netback, as presented, is defined as oil sales less operating and transportation expenses. Management believes that operating netback is a useful supplemental measure for management and investors to analyze financial performance and provides an indication of the results generated by our principal business activities prior to the consideration of other income and expenses. A reconciliation from oil sales to operating netback is provided in the table above.
EBITDA, as presented, is defined as net (loss) income adjusted for depletion, depreciation and accretion (“DD&A”) expenses, interest expense and income tax expense. Adjusted EBITDA, as presented, is defined as EBITDA adjusted for non-cash lease expense, lease payments, unrealized foreign exchange gain or loss, stock-based compensation expense or recovery, unrealized derivative instruments gain or loss and other gain. Management uses this supplemental measure to analyze performance and income generated by our principal business activities prior to the consideration of how non-cash items affect that income and believes that this financial measure is useful supplemental information for investors to analyze our performance and our financial results. A reconciliation from net (loss) income to EBITDA and adjusted EBITDA is as follows:
15
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2023 | 2023 | 2022 | ||||||||||||||||||
Net (loss) income | $ | (10,825) | $ | 52,972 | $ | (9,700) | $ | (20,525) | $ | 67,091 | |||||||||||||
Adjustments to reconcile net (loss) income to EBITDA and Adjusted EBITDA | |||||||||||||||||||||||
DD&A expenses | 56,209 | 42,216 | 51,721 | 107,930 | 83,179 | ||||||||||||||||||
Interest expense | 12,678 | 12,194 | 11,836 | 24,514 | 24,322 | ||||||||||||||||||
Income tax expense | 33,732 | 38,666 | 32,883 | 66,615 | 78,206 | ||||||||||||||||||
EBITDA (non-GAAP) | $ | 91,794 | $ | 146,048 | $ | 86,740 | $ | 178,534 | $ | 252,798 | |||||||||||||
Non-cash lease expense | 1,109 | 747 | 1,144 | 2,253 | 1,158 | ||||||||||||||||||
Lease payments | (636) | (388) | (606) | (1,242) | (732) | ||||||||||||||||||
Unrealized foreign exchange (gain) loss | (8,062) | 4,341 | 514 | (7,548) | (498) | ||||||||||||||||||
Stock-based compensation expense | 317 | 1,989 | 1,500 | 1,817 | 6,546 | ||||||||||||||||||
Unrealized derivative instruments (gain) loss | — | (12,624) | — | — | 219 | ||||||||||||||||||
Other gain | — | — | (615) | (615) | — | ||||||||||||||||||
Adjusted EBITDA (non-GAAP) | $ | 84,522 | $ | 140,113 | $ | 88,677 | $ | 173,199 | $ | 259,491 |
Funds flow from operations, as presented, is defined as net (loss) income adjusted for DD&A expenses, deferred income tax expense or recovery, stock-based compensation expense or recovery, amortization of debt issuance costs, non-cash lease expense, lease payments, unrealized foreign exchange gain or loss, derivative instruments gain or loss, cash settlement on derivative instruments and other gain. Management uses this financial measure to analyze performance and income generated by our principal business activities prior to the consideration of how non-cash items affect that income and believes that this financial measure is also useful supplemental information for investors to analyze performance and our financial results. A reconciliation from net (loss) income to funds flow from operations is as follows:
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2023 | 2023 | 2022 | ||||||||||||||||||
Net (loss) income | $ | (10,825) | $ | 52,972 | $ | (9,700) | $ | (20,525) | $ | 67,091 | |||||||||||||
Adjustments to reconcile net (loss) income to funds flow from operations | |||||||||||||||||||||||
DD&A expenses | 56,209 | 42,216 | 51,721 | 107,930 | 83,179 | ||||||||||||||||||
Deferred income tax expense | 13,975 | 13,241 | 15,277 | 29,252 | 31,954 | ||||||||||||||||||
Stock-based compensation expense | 317 | 1,989 | 1,500 | 1,817 | 6,546 | ||||||||||||||||||
Amortization of debt issuance costs | 1,019 | 1,131 | 781 | 1,800 | 2,018 | ||||||||||||||||||
Non-cash lease expense | 1,109 | 747 | 1,144 | 2,253 | 1,158 | ||||||||||||||||||
Lease payments | (636) | (388) | (606) | (1,242) | (732) | ||||||||||||||||||
Unrealized foreign exchange (gain) loss | (8,062) | 4,341 | 514 | (7,548) | (498) | ||||||||||||||||||
Derivative instruments loss | — | 5,172 | — | — | 26,611 | ||||||||||||||||||
Cash settlements on derivative instruments | — | (17,796) | — | — | (26,392) | ||||||||||||||||||
Other gain | — | — | (615) | (615) | — | ||||||||||||||||||
Funds flow from operations (non-GAAP) | $ | 53,106 | $ | 103,625 | $ | 60,016 | $ | 113,122 | $ | 190,935 | |||||||||||||
16
Additional Operational Results
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | % Change | 2023 | 2023 | 2022 | % Change | ||||||||||||||||||||||
Oil sales | $ | 157,902 | $ | 205,785 | (23) | $ | 144,190 | $ | 302,092 | $ | 380,354 | (21) | |||||||||||||||||
Operating expenses | 48,491 | 39,494 | 23 | 41,369 | 89,860 | 74,429 | 21 | ||||||||||||||||||||||
Transportation expenses | 3,691 | 2,513 | 47 | 3,066 | 6,757 | 5,347 | 26 | ||||||||||||||||||||||
Operating netback(1) | 105,720 | 163,778 | (35) | 99,755 | 205,475 | 300,578 | (32) | ||||||||||||||||||||||
DD&A expenses | 56,209 | 42,216 | 33 | 51,721 | 107,930 | 83,179 | 30 | ||||||||||||||||||||||
G&A expenses before stock-based compensation | 9,549 | 7,847 | 22 | 11,196 | 20,745 | 15,626 | 33 | ||||||||||||||||||||||
G&A stock-based compensation expense | 317 | 1,989 | (84) | 1,500 | 1,817 | 6,546 | (72) | ||||||||||||||||||||||
Foreign exchange loss (gain) | 4,707 | 2,722 | 73 | 1,702 | 6,409 | (1,003) | 739 | ||||||||||||||||||||||
Derivative instruments loss | — | 5,172 | (100) | — | — | 26,611 | (100) | ||||||||||||||||||||||
Other gain | — | — | — | (615) | (615) | — | 100 | ||||||||||||||||||||||
Interest expense | 12,678 | 12,194 | 4 | 11,836 | 24,514 | 24,322 | 1 | ||||||||||||||||||||||
83,460 | 72,140 | 16 | 77,340 | 160,800 | 155,281 | 4 | |||||||||||||||||||||||
Interest income | 647 | — | 100 | 768 | 1,415 | — | 100 | ||||||||||||||||||||||
Income before income taxes | 22,907 | 91,638 | (75) | 23,183 | 46,090 | 145,297 | (68) | ||||||||||||||||||||||
Current income tax expense | 19,757 | 25,425 | (22) | 17,606 | 37,363 | 46,252 | (19) | ||||||||||||||||||||||
Deferred income tax expense | 13,975 | 13,241 | 6 | 15,277 | 29,252 | 31,954 | (8) | ||||||||||||||||||||||
33,732 | 38,666 | (13) | 32,883 | 66,615 | 78,206 | (15) | |||||||||||||||||||||||
Net (loss) income | $ | (10,825) | $ | 52,972 | (120) | $ | (9,700) | $ | (20,525) | $ | 67,091 | (131) | |||||||||||||||||
Sales Volumes (NAR) | |||||||||||||||||||||||||||||
Total sales volumes, BOPD | 27,271 | 22,847 | 19 | 25,171 | 26,227 | 22,790 | 15 | ||||||||||||||||||||||
Brent Price per bbl | $ | 77.73 | $ | 111.98 | (31) | $ | 82.10 | $ | 79.91 | $ | 104.94 | (24) | |||||||||||||||||
Consolidated Results of Operations per bbl Sales Volumes NAR | |||||||||||||||||||||||||||||
Oil sales | $ | 63.63 | $ | 98.98 | (36) | $ | 63.65 | $ | 63.64 | $ | 92.21 | (31) | |||||||||||||||||
Operating expenses | 19.54 | 19.00 | 3 | 18.26 | 18.93 | 18.04 | 5 | ||||||||||||||||||||||
Transportation expenses | 1.49 | 1.21 | 23 | 1.35 | 1.42 | 1.30 | 9 | ||||||||||||||||||||||
Operating netback(1) | 42.60 | 78.77 | (46) | 44.04 | 43.29 | 72.87 | (41) | ||||||||||||||||||||||
DD&A expenses | 22.65 | 20.31 | 12 | 22.83 | 22.74 | 20.17 | 13 | ||||||||||||||||||||||
G&A expenses before stock-based compensation | 3.85 | 3.77 | 2 | 4.94 | 4.37 | 3.79 | 15 | ||||||||||||||||||||||
G&A stock-based compensation expense | 0.13 | 0.96 | (86) | 0.66 | 0.38 | 1.59 | (76) | ||||||||||||||||||||||
Foreign exchange loss (gain) | 1.90 | 1.31 | 45 | 0.75 | 1.35 | (0.24) | 663 | ||||||||||||||||||||||
Derivative instruments loss | — | 2.49 | (100) | — | — | 6.45 | (100) |
17
Other gain | — | — | — | (0.27) | (0.13) | — | 100 | ||||||||||||||||||||||
Interest expense | 5.11 | 5.87 | (13) | 5.22 | 5.16 | 5.90 | (13) | ||||||||||||||||||||||
33.64 | 34.71 | (3) | 34.13 | 33.87 | 37.66 | (10) | |||||||||||||||||||||||
Interest income | 0.26 | — | 100 | 0.34 | 0.30 | — | 100 | ||||||||||||||||||||||
Income before income taxes | 9.22 | 44.06 | (79) | 10.25 | 9.72 | 35.21 | (72) | ||||||||||||||||||||||
Current income tax expense | 7.96 | 12.23 | (35) | 7.77 | 7.87 | 11.21 | (30) | ||||||||||||||||||||||
Deferred income tax expense | 5.63 | 6.37 | (12) | 6.74 | 6.16 | 7.75 | (21) | ||||||||||||||||||||||
13.59 | 18.60 | (27) | 14.51 | 14.03 | 18.96 | (26) | |||||||||||||||||||||||
Net (loss) income | $ | (4.37) | $ | 25.46 | (117) | $ | (4.26) | $ | (4.31) | $ | 16.25 | (127) |
(1) Operating netback is a non-GAAP measure that does not have any standardized meaning prescribed under GAAP. Refer to “Financial and Operational Highlights—non-GAAP measures” for a definition of this measure.
Oil Production and Sales Volumes, BOPD
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
2023 | 2022 | 2023 | 2023 | 2022 | |||||||||||||||||||
Average Daily Volumes (BOPD) | |||||||||||||||||||||||
WI Production Before Royalties | 33,719 | 30,607 | 31,611 | 32,671 | 29,988 | ||||||||||||||||||
Royalties | (6,515) | (7,392) | (6,085) | (6,301) | (6,962) | ||||||||||||||||||
Production NAR | 27,204 | 23,215 | 25,526 | 26,370 | 23,026 | ||||||||||||||||||
Decrease (Increase) in Inventory | 67 | (368) | (355) | (143) | (236) | ||||||||||||||||||
Sales | 27,271 | 22,847 | 25,171 | 26,227 | 22,790 | ||||||||||||||||||
Royalties, % of WI Production Before Royalties | 19 | % | 24 | % | 19 | % | 19 | % | 23 | % |
Oil production NAR for the three and six months ended June 30, 2023, increased by 17% and 15%, respectively, compared to the corresponding periods of 2022 due to successful drilling and workover campaigns in Acordionero, Costayaco and Moqueta fields in Colombia.
Oil production NAR increased by 7% compared to the prior quarter for the same reasons mentioned above.
Royalties as a percentage of WI production for the three and six months ended June 30, 2023, decreased by 19% compared to the corresponding periods of 2022 commensurate with the decrease in benchmark oil prices and the price sensitive royalty regime in Colombia. Royalties as a percentage of WI production were comparable to the prior quarter.
18
The Midas block includes the Acordionero, Chuira, and Ayombero oil fields, and the Chaza block includes the Costayaco and Moqueta oil fields.
Realized price per bbl for the three and six months ended June 30, 2023, decreased by 36% and 31%, respectively, compared to the corresponding periods of 2022, primarily as a result of a 31% and 24% decrease in Brent price and higher differentials. For the three and six months ended June 30, 2023, Castilla differentials increased to $9.41 and $12.29 per bbl from $7.82 and $7.10 per bbl, respectively, in the corresponding periods of 2022 and Vasconia differentials increased to $5.53 and $6.70 per bbl from $5.09 and $4.35 per bbl, respectively, in the corresponding periods of 2022. Compared to the prior quarter, the average realized price per bbl was comparable.
19
Oil sales for the three and six months ended June 30, 2023, decreased by 23% and 21% to $157.9 million and $302.1 million, respectively, compared to the corresponding periods of 2022 due to a 31% and 24% decrease in Brent price and higher Castilla and Vasconia differentials. During the first quarter of 2023, we commenced oil sales in Ecuador, which contributed $1.8 million and $4.8 million to oil sales and were subject to a $11.43 and $12.43 per bbl Oriente differential for the three and six months ended June 30, 2023, respectively.
Compared to the prior quarter, oil sales increased by 10%, primarily as a result of an 8% increase in sales volumes and the narrowing of quality and transportation differentials, partially offset by a 5% decrease in Brent price.
The following table shows the effect of changes in realized price and sale volumes on our oil sales for the three and six months ended June 30, 2023, compared to the prior quarter and the corresponding periods of 2022:
(Thousands of U.S. Dollars) | Second Quarter 2023 Compared with First Quarter 2023 | Second Quarter 2023 Compared with Second Quarter 2022 | Six Months Ended June 30, 2023 Compared with Six Months Ended June 30, 2022 | ||||||||||||||
Oil sales for the comparative period | $ | 144,190 | $ | 205,785 | $ | 380,354 | |||||||||||
Realized sales price decrease effect | (56) | (87,731) | (135,636) | ||||||||||||||
Sales volumes increase effect | 13,768 | 39,848 | 57,374 | ||||||||||||||
Oil sales for the three and six months ended June 30, 2023 | $ | 157,902 | $ | 157,902 | $ | 302,092 |
20
Operating Netback
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2023 | 2023 | 2022 | ||||||||||||||||||
Oil Sales | $ | 157,902 | $ | 205,785 | $ | 144,190 | $ | 302,092 | $ | 380,354 | |||||||||||||
Transportation Expenses | (3,691) | (2,513) | (3,066) | (6,757) | (5,347) | ||||||||||||||||||
154,211 | 203,272 | 141,124 | 295,335 | 375,007 | |||||||||||||||||||
Operating Expenses | (48,491) | (39,494) | (41,369) | (89,860) | (74,429) | ||||||||||||||||||
Operating Netback(1) | $ | 105,720 | $ | 163,778 | $ | 99,755 | $ | 205,475 | $ | 300,578 | |||||||||||||
(U.S. Dollars Per bbl Sales Volumes NAR) | |||||||||||||||||||||||
Brent | $ | 77.73 | $ | 111.98 | $ | 82.10 | $ | 79.91 | $ | 104.94 | |||||||||||||
Quality and Transportation Discounts | (14.10) | (13.00) | (18.45) | (16.27) | (12.73) | ||||||||||||||||||
Average Realized Price | 63.63 | 98.98 | 63.65 | 63.64 | 92.21 | ||||||||||||||||||
Transportation Expenses | (1.49) | (1.21) | (1.35) | (1.42) | (1.30) | ||||||||||||||||||
Average Realized Price Net of Transportation Expenses | 62.14 | 97.77 | 62.30 | 62.22 | 90.91 | ||||||||||||||||||
Operating Expenses | (19.54) | (19.00) | (18.26) | (18.93) | (18.04) | ||||||||||||||||||
Operating Netback(1) | $ | 42.60 | $ | 78.77 | $ | 44.04 | $ | 43.29 | $ | 72.87 |
(1) Operating netback is a non-GAAP measure that does not have any standardized meaning prescribed under GAAP. Refer to “Financial and Operational Highlights—non-GAAP measures” for a definition of this measure.
21
Operating expenses for the three months ended June 30, 2023, increased by 23% to $48.5 million or by $0.54 per bbl to $19.54 per bbl, compared to the corresponding period of 2022, primarily as a result of $1.94 per bbl higher lifting costs associated with environmental activities and equipment rental in Ecuador, partially offset by $1.40 per bbl of lower workovers.
Operating expenses for the six months ended June 30, 2023, increased by 21% to $89.9 million or by $0.89 per bbl to $18.93 per bbl, compared to the corresponding period of 2022, primarily as a result of $1.62 higher lifting costs associated with environmental activities, equipment rental in Ecuador and water injection equipment mobilization, offset by $0.73 per bbl lower workovers.
22
Compared to the prior quarter, operating expenses increased by 17% or $1.28 per bbl from $41.4 million or $18.26 per bbl, primarily due to $1.35 per bbl higher lifting costs attributed to road maintenance and environmental activities, partially offset by $0.07 per bbl lower workovers.
Transportation expenses
We have options to sell our oil through multiple pipelines and trucking routes. Each option has varying effects on realized sales price and transportation expenses. The following table shows the percentage of oil volumes we sold in Colombia and Ecuador using each option for the three and six months ended June 30, 2023, and 2022, and the prior quarter:
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
2023 | 2022 | 2023 | 2023 | 2022 | |||||||||||||||||||
Volume transported through pipeline | 1 | % | — | % | 2 | % | 2 | % | — | % | |||||||||||||
Volume sold at wellhead | 46 | % | 48 | % | 45 | % | 46 | % | 48 | % | |||||||||||||
Volume transported via truck to sales point | 53 | % | 52 | % | 53 | % | 52 | % | 52 | % | |||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Volumes transported through pipeline or via truck receive a higher realized price but incur higher transportation expenses. Conversely, volumes sold at the wellhead have the opposite effect of a lower realized price, offset by lower transportation expenses.
Transportation expenses for the three and six months ended June 30, 2023, increased by 47% and 26% to $3.7 million and $6.8 million, respectively, compared to the corresponding periods of 2022 due to higher transportation tariffs affecting Acordionero sales, and the utilization of new transportation routes for new exploration wells in Colombia and Ecuador sales.
On a per bbl basis, transportation expenses increased by 23% and 9% to $1.49 and $1.42 for the three and six months ended June 30, 2023, respectively, compared to the corresponding periods of 2022 for the same reason mentioned above.
Transportation expenses increased by 20% from $3.1 million in the prior quarter due to increased trucking costs from using longer distance delivery points and depreciation of U.S. dollar against the Colombian peso. On a per bbl basis transportation costs increased by $0.14 from the prior quarter for the same reasons mentioned above.
23
DD&A Expenses
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||
2023 | 2022 | 2023 | 2023 | 2022 | |||||||||||||||||||
DD&A Expenses, thousands of U.S. Dollars | $ | 56,209 | $ | 42,216 | $ | 51,721 | $ | 107,930 | $ | 83,179 | |||||||||||||
DD&A Expenses, U.S. Dollars per bbl | 22.65 | 20.31 | 22.83 | 22.74 | 20.17 |
DD&A expenses for the three and six months ended June 30, 2023, increased by 33% and 30% or by $2.34 and $2.57 per bbl, respectively, due to increased production and higher costs in the depletable base compared to the corresponding periods of 2022.
DD&A expenses increased 9% compared to the prior quarter and decreased by $0.18 per bbl when compared to the prior quarter, due to higher production.
24
G&A Expenses
Three Months Ended June 30, | Three Months Ended March 31, | Six Months Ended June 30, | |||||||||||||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | % Change | 2023 | 2023 | 2022 | % Change | ||||||||||||||||||||||
G&A Expenses Before Stock-Based Compensation | $ | 9,549 | $ | 7,847 | 22 | $ | 11,196 | $ | 20,745 | $ | 15,626 | 33 | |||||||||||||||||
G&A Stock-Based Compensation Expense | 317 | 1,989 | (84) | 1,500 | 1,817 | 6,546 | (72) | ||||||||||||||||||||||
G&A Expenses, Including Stock-Based Compensation | $ | 9,866 | $ | 9,836 | — | $ | 12,696 | $ | 22,562 | $ | 22,172 | 2 | |||||||||||||||||
(U.S. Dollars Per bbl Sales Volumes NAR) | |||||||||||||||||||||||||||||
G&A Expenses Before Stock-Based Compensation | $ | 3.85 | $ | 3.77 | 2 | $ | 4.94 | $ | 4.37 | $ | 3.79 | 15 | |||||||||||||||||
G&A Stock-Based Compensation Expense | 0.13 | 0.96 | (86) | 0.66 | 0.38 | 1.59 | (76) | ||||||||||||||||||||||
G&A Expenses, Including Stock-Based Compensation | $ | 3.98 | $ | 4.73 | (16) | $ | 5.60 | $ | 4.75 | $ | 5.38 | (12) |
For the three and six months ended June 30, 2023, G&A expenses before stock-based compensation increased by 22% and 33% to $9.5 million and $20.7 million, respectively, due to higher consulting costs and legal fees attributed to optimization projects when compared to the corresponding periods of 2022. On a per bbl basis, G&A expenses before stock-based compensation increased by $0.08 and $0.58 per bbl to $3.85 and $4.37 per bbl, respectively, for the same reason mentioned above.
G&A expenses after stock-based compensation for the three months ended June 30, 2023 were comparable to the corresponding period of 2022 and decreased by $0.75 per bbl due to a lower share price and higher sales volumes in the current quarter.
G&A expenses after stock-based compensation for the six months ended June 30, 2023, increased by 2% per bbl due to higher G&A expenses before stock-based compensation offset by a lower share price and decreased by $0.63 per bbl due to higher sales volumes when compared to the corresponding period of 2022.
Compared to the prior quarter, G&A expenses before stock-based compensation decreased by 15% or $1.09 on a per bbl basis due to lower legal and information technology costs, partially offset by higher consulting fees attributed to optimization projects.
Compared to the prior quarter, G&A expenses after stock-based compensation decreased by 22% or $1.62 on a per bbl basis due to lower G&A expenses before stock-based compensation and a lower share price in the second quarter of 2023.
25
Foreign Exchange Gains and Losses
For the three and six months ended June 30, 2023, we had a $4.7 million and $6.4 million loss on foreign exchange, compared to a $2.7 million loss and a $1.0 million gain in the corresponding periods of 2022, respectively, and a $1.7 million loss in the prior quarter. Accounts receivable, taxes receivable, deferred income taxes, accounts payable, and prepaid equity forward (“PEF”) are considered monetary items and require translation from local currencies to U.S. dollar functional currency at each balance sheet date. This translation was the primary source of the foreign exchange gains and losses in the periods.
The following table presents the change in the U.S. dollar against the Colombian peso and Canadian dollar for the three and six months ended June 30, 2023, and 2022:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||
Change in the U.S. dollar against the Colombian peso | weakened by | strengthened by | weakened by | strengthened by | |||||||||||||
9% | 10% | 13% | 4% | ||||||||||||||
Change in the U.S. dollar against the Canadian dollar | weakened by | strengthened by | weakened by | strengthened by | |||||||||||||
2% | 3% | 2% | 2% |
Income Tax Expense
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Income before income tax | $ | 22,907 | $ | 91,638 | $ | 46,090 | $ | 145,297 | |||||||||
Current income tax expense | $ | 19,757 | $ | 25,425 | $ | 37,363 | $ | 46,252 | |||||||||
Deferred income tax expense | 13,975 | 13,241 | 29,252 | 31,954 | |||||||||||||
Income tax expense | $ | 33,732 | $ | 38,666 | $ | 66,615 | $ | 78,206 | |||||||||
Effective tax rate | 147 | % | 42 | % | 145 | % | 54 | % | |||||||||
26
Current income tax expense was $37.4 million for the six months ended June 30, 2023, compared to $46.3 million in the corresponding period in 2022, primarily due to a decrease in taxable income.
The deferred income tax expense for the six months ended June 30, 2023, was $29.3 million primarily as a result of tax depreciation being higher than accounting depreciation and the use of tax losses to offset taxable income in Colombia.
For the six months ended June 30, 2023, the difference between the effective tax rate of 145% and the 50% Colombian tax rate was primarily due to an increase in non-deductible foreign exchange adjustments, the impact of foreign taxes, non-deductible royalties in Colombia and non-deductible stock-based compensation. These were partially offset by a decrease in valuation allowance.
For the six months ended June 30, 2022, the difference between the effective tax rate of 54% and the 35% Colombian tax rate was primarily due to $26.6 million of hedging loss, $24.3 million of financing cost related to Senior Notes, and $21.5 million of corporate costs, which were incurred in a jurisdictions where no tax benefit is recognized.
Net (Loss) Income and Funds Flow from Operations (a Non-GAAP Measure)
(Thousands of U.S. Dollars) | Second Quarter 2023 Compared with First Quarter 2023 | % change | Second Quarter 2023 Compared with Second Quarter 2022 | % change | Six Months Ended June 30, 2023 Compared with Six Months Ended June 30, 2022 | % change | ||||||||||||||
Net (loss) income for the comparative period | $ | (9,700) | $ | 52,972 | $ | 67,091 | ||||||||||||||
Increase (decrease) due to: | ||||||||||||||||||||
Sales price | (56) | (87,731) | (135,636) | |||||||||||||||||
Sales volumes | 13,768 | 39,848 | 57,374 | |||||||||||||||||
Expenses: | ||||||||||||||||||||
Operating | (7,122) | (8,997) | (15,431) | |||||||||||||||||
Transportation | (625) | (1,178) | (1,410) | |||||||||||||||||
Cash G&A | 1,647 | (1,702) | (5,119) | |||||||||||||||||
Net lease payments | (65) | 114 | 585 | |||||||||||||||||
Interest, net of amortization of debt issuance costs | (604) | (596) | (410) | |||||||||||||||||
Realized foreign exchange | (11,581) | (14,388) | (14,462) | |||||||||||||||||
Cash settlements on derivative instruments | — | 17,796 | 26,392 | |||||||||||||||||
Current taxes | (2,151) | 5,668 | 8,889 | |||||||||||||||||
Interest income | (121) | 647 | 1,415 | |||||||||||||||||
Net change in funds flow from operations(1) from comparative period | (6,910) | (50,519) | (77,813) | |||||||||||||||||
Expenses: | ||||||||||||||||||||
Depletion, depreciation and accretion | (4,488) | (13,993) | (24,751) | |||||||||||||||||
Deferred tax | 1,302 | (734) | 2,702 | |||||||||||||||||
Amortization of debt issuance costs | (238) | 112 | 218 | |||||||||||||||||
Stock-based compensation | 1,183 | 1,672 | 4,729 | |||||||||||||||||
Derivative instruments gain or loss, net of settlements on derivative instruments | — | (12,624) | 219 | |||||||||||||||||
Unrealized foreign exchange | 8,576 | 12,403 | 7,050 | |||||||||||||||||
Other gain | (615) | — | 615 | |||||||||||||||||
Net lease payments | 65 | (114) | (585) | |||||||||||||||||
Net change in net (loss) income | (1,125) | (63,797) | (87,616) | |||||||||||||||||
Net loss for the current period | $ | (10,825) | 12% | $ | (10,825) | 120% | $ | (20,525) | 131% |
(1)Funds flow from operations is a non-GAAP measure that does not have any standardized meaning prescribed under GAAP. Refer to "Financial and Operational Highlights—non-GAAP measures" for a definition and reconciliation of this measure.
27
Capital expenditures during the three months ended June 30, 2023, were $65.6 million:
(Millions of U.S. Dollars) | Colombia | Ecuador | Total | ||||||||
Exploration | $ | 3.6 | $ | 7.5 | $ | 11.1 | |||||
Development: | |||||||||||
Drilling and Completions | 38.9 | — | 38.9 | ||||||||
Facilities | 9.5 | 0.8 | 10.3 | ||||||||
Workovers | 2.8 | — | 2.8 | ||||||||
Other | 2.5 | — | 2.5 | ||||||||
$ | 57.3 | $ | 8.3 | $ | 65.6 |
During the three months ended June 30, 2023, we commenced drilling the following wells in Colombia:
Number of wells (Gross and Net) | |||||
Colombia | |||||
Development | 4.0 | ||||
Service | 3.0 | ||||
7.0 | |||||
We spud four development and three water injection wells, of which two were in Midas Block and five in Chaza Block. Of the development wells spud during the quarter, three were completed, and one was in-progress as of June 30, 2023. During the three months ended June 30, 2023, we have not spud any wells in Ecuador.
Liquidity and Capital Resources
As at | |||||||||||||||||
(Thousands of U.S. Dollars) | June 30, 2023 | % Change | December 31, 2022 | ||||||||||||||
Cash and Cash Equivalents | $ | 68,529 | (46) | $ | 126,873 | ||||||||||||
6.25% Senior Notes | $ | 271,909 | (3) | $ | 279,909 | ||||||||||||
7.75% Senior Notes | $ | 300,000 | — | $ | 300,000 | ||||||||||||
We believe that our capital resources, including cash on hand, cash generated from operations and available borrowings under the credit facility, will provide us with sufficient liquidity to meet our strategic objectives and planned capital program for the next 12 months, given the current oil price trends and production levels. We may also access capital markets to pursue financing or refinance our Senior Notes. In accordance with our investment policy, available cash balances are held in our primary cash management banks or may be invested in U.S. or Canadian government-backed federal, provincial or state securities or other money market instruments with high credit ratings and short-term liquidity. We believe that our current financial position provides us with the flexibility to respond to both internal growth opportunities and those available through acquisitions. We intend to pursue growth opportunities and acquisitions from time to time, which may require significant capital, be located in basins or countries beyond our current operations, involve joint ventures, or be sizable compared to our current assets and operations.
At June 30, 2023, we had a credit facility with a market lender in the global commodities industry. The credit facility has a borrowing base of up to $150 million, with $100 million readily available at June 30, 2023, and a potential option for an additional $50 million of borrowings upon mutual agreement by the lender and us. The credit facility bears interest based on a risk-free rate posted by the Federal Reserve Bank of New York plus a margin of 6.00% and a credit-adjusted spread of 0.26%. Undrawn amounts under the credit facility bear interest at 2.10% per annum, based on the amount available. The credit facility is secured by our Colombian assets and economic rights. It has a final maturity date of August 15, 2024, which may be extended to February 18, 2025, upon the satisfaction of certain conditions. The availability period for the draws under the credit facility expires on August 20, 2023. As of June 30, 2023, the credit facility remained undrawn.
28
Under the terms of the credit facility, we are required to maintain compliance with the following financial covenants:
i.Coverage ratio of at least 150%, calculated using the net present value of the consolidated future cash flows of the Company up to the final maturity date discounted at 10% over the outstanding amount on the credit facility at each reporting period. The net present value of the consolidated future cash flows of the Company is required to be based on 80% of the prevailing ICE Brent forward strip.
ii.Prepayment Life Coverage Ratio of at least 150%, calculated using the estimated aggregate value of commodities to be delivered under the commercial contract from the commencement date to the final maturity date based on 80% of the prevailing ICE Brent forward strip, adjusted for quality and transportation discounts over the outstanding amount on the credit facility including interest and all other costs payable to the lender.
iii.Liquidity ratio where the Company’s projected sources of cash exceed projected uses of cash by at least 1.15 times in each quarter period included in one year consolidated future cash flows. The future cash flows represent forecasted expected cash flows from operations, less anticipated capital expenditures and certain other adjustments. The commodity pricing assumption used in this covenant is required to be 90% of the prevailing Brent strip forward for the projected future cash flows.
At June 30, 2023, we had a $271.9 million aggregate principal amount of 6.25% Senior Notes due 2025 and a $300.0 million aggregate principal amount of 7.75% Senior Notes due 2027 outstanding.
During the three and six months ended June 30, 2023, we re-purchased in the open market nil and $8.0 million, respectively, of 6.25% Senior Notes for cash consideration of $6.8 million. The re-purchase resulted in a $1.1 million gain, which included the write-off of deferred financing fees of $0.1 million. The re-purchased 6.25% Senior Notes were not canceled and held by the Company as treasury bonds as of June 30, 2023.
During the year ended December 31, 2022, we implemented a share re-purchase program (the “2022 Program”) through the facilities of the Toronto Stock Exchange (“TSX”) and eligible alternative trading platforms in Canada. Under the 2022 Program, we were able to purchase at prevailing market prices up to 3,603,396 shares of Common Stock, representing approximately 10% of the issued and outstanding shares of Common Stock as of August 22, 2022. Re-purchases are subject to prevailing market conditions, the trading price of our Common Stock, our financial performance and other conditions. The 2022 Program has expired when 10% share maximum was reached in May 2023.
During the three and six months ended June 30, 2023, we re-purchased 20,439 and 1,328,650 shares at a weighted average price of $5.27 and $8.15 per share (three and six months ended June 30, 2022 - nil). As of June 30, 2023, all 3,603,396 shares held as treasury stock, were cancelled.
29
Cash Flows
The following table presents our primary sources and uses of cash and cash equivalents for the periods presented:
Six Months Ended June 30, | ||||||||
(Thousands of U.S. Dollars) | 2023 | 2022 | ||||||
Sources of cash and cash equivalents: | ||||||||
Net (loss) income | $ | (20,525) | $ | 67,091 | ||||
Adjustments to reconcile net loss to Adjusted EBITDA(1) and funds flow from operations(1) | ||||||||
DD&A expenses | 107,930 | 83,179 | ||||||
Interest expense | 24,514 | 24,322 | ||||||
Income tax expense | 66,615 | 78,206 | ||||||
Other loss | — | — | ||||||
Non-cash lease expenses | 2,253 | 1,158 | ||||||
Lease payments | (1,242) | (732) | ||||||
Unrealized foreign exchange gain | (7,548) | (498) | ||||||
Stock-based compensation expense | 1,817 | 6,546 | ||||||
Unrealized derivative instruments loss | — | 219 | ||||||
Other gain | (615) | — | ||||||
Adjusted EBITDA(1) | 173,199 | 259,491 | ||||||
Current income tax expense | (37,363) | (46,252) | ||||||
Contractual interest and other financing expenses | (22,714) | (22,304) | ||||||
Funds flow from operations(1) | 113,122 | 190,935 | ||||||
Proceeds from exercise of stock options | 5 | 1,285 | ||||||
Net changes in assets and liabilities from operating activities | — | 56,329 | ||||||
Foreign exchange gain on cash, cash equivalents and restricted cash and cash equivalents | 5,759 | — | ||||||
Changes in non-cash investing working capital | 9,088 | 10,964 | ||||||
127,974 | 259,513 | |||||||
Uses of cash and cash equivalents: | ||||||||
Additions to property, plant and equipment | (136,627) | (106,682) | ||||||
Net changes in assets and liabilities from operating activities | (25,836) | — | ||||||
Repayment of debt | — | (67,525) | ||||||
Re-purchase of Common Stock | (10,825) | — | ||||||
Re-purchase of Senior Notes | (6,805) | — | ||||||
Debt issuance costs | (1,873) | — | ||||||
Settlement of asset retirement obligations | (156) | (242) | ||||||
Lease payments | (3,035) | (1,261) | ||||||
Foreign exchange loss on cash, cash equivalents and restricted cash and cash equivalents | — | (680) | ||||||
(185,157) | (176,390) | |||||||
Net (decrease) increase in cash and cash equivalents and restricted cash and cash equivalents | $ | (57,183) | $ | 83,123 |
(1) Adjusted EBITDA and funds flow from operations are non-GAAP measures which do not have any standardized meaning prescribed under GAAP. Refer to “Financial and Operational Highlights - non-GAAP measures” for a definition and reconciliation of this measure.
30
One of the primary sources of variability in our cash flows from operating activities is the fluctuation in oil prices. Sales volume changes, costs related to operations and debt service also impact cash flows. Our cash flows from operating activities are also impacted by foreign currency exchange rate changes. During the three and six months ended June 30, 2023, funds flow from operations decreased by 49% and 41%, respectively, compared to the corresponding periods of 2022, primarily due to a decrease in Brent price, higher quality and transportation discounts, higher operating costs and realized foreign exchange loss.
Critical Accounting Policies and Estimates
Our critical accounting policies and estimates are disclosed in Item 7 of our 2022 Annual Report on Form 10-K and have not changed materially since the filing of that document.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Commodity price risk
Our principal market risk relates to oil prices. Oil prices are volatile and unpredictable and influenced by concerns over world supply and demand imbalance and many other market factors outside of our control. Our revenues are from oil sales at ICE Brent adjusted for quality differentials.
Foreign currency risk
Foreign currency risk is a factor for our Company but is ameliorated to a certain degree by the nature of expenditures and revenues in the countries where we operate. Our reporting currency is U.S. dollars and 100% of our revenues are related to the U.S. dollar price of Brent adjusted for quality differentials. We receive 100% of our revenues in U.S. dollars and the majority of our capital expenditures is in U.S. dollars or is based on U.S. dollar prices. The majority of value added taxes, operating and G&A expenses in Colombia are in the local currency. Certain G&A expenses incurred at our head office in Canada are denominated in Canadian dollars. While we operate in South America exclusively, the majority of our acquisition expenditures have been valued and paid in U.S. dollars.
Additionally, foreign exchange gains and losses result primarily from the fluctuation of the U.S. dollar to the Colombian peso due to our current and deferred tax liabilities which are monetary liabilities denominated in the local currency of the Colombian foreign operations. As a result, a foreign exchange gain or loss must be calculated on conversion to the U.S. dollar functional currency.
Interest Rate Risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. We are exposed to interest rate fluctuations on our credit facility, which bears floating rates of interest. At June 30, 2023, our outstanding balance under the credit facility was nil (December 31, 2022 - nil).
Item 4. Controls and Procedures
Disclosure Controls and Procedures
We have established disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, or Exchange Act). Our disclosure controls and procedures are designed to provide reasonable assurance that the information required to be disclosed by Gran Tierra in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report, as required by Rule l3a-15(b) of the Exchange Act. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that Gran Tierra’s disclosure controls and procedures were effective as of June 30, 2023.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended June 30, 2023, that have materially affected, or are reasonably likely to materially affect our internal control over financial reporting.
31
PART II - Other Information
Item 1. Legal Proceedings
See Note 8 in the Notes to the Condensed Consolidated Financial Statements (Unaudited) in Part I, Item 1 of this Quarterly Report on Form 10-Q, which is incorporated herein by reference, for any material developments with respect to matters previously reported in our Annual Report on Form 10-K for the year ended December 31, 2022, and any material matters that have arisen since the filing of such report.
Item 1A. Risk Factors
There are numerous factors that affect our business and results of operations, many of which are beyond our control. In addition to information set forth in this quarterly report on Form 10-Q, including in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, you should carefully read and consider the factors set out in Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022. These risk factors could materially affect our business, financial condition and results of operations. The unprecedented nature of the current pandemic and the volatility in the worldwide economy and oil and gas industry may make it more difficult to identify all the risks to our business, results of operations and financial condition and the ultimate impact of identified risks.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
(a) Total Number of Shares Purchased | (b) Average Price Paid per Share (1) | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | (d) Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs (2) | |||||||||||
April 1-30, 2023 | — | $ | — | — | 20,439 | |||||||||
May 1-31, 2023 | 20,439 | 5.27 | 20,439 | — | ||||||||||
June 1-30, 2023 | — | — | — | — | ||||||||||
Total | 20,439 | $ | 5.27 | 20,439 | — |
(1) Including commission fees paid to the broker to re-purchase the Common Stock.
(2) On August 29, 2022, we announced that we intended to implement a share re-purchase program (the “2022 Program”) through the facilities of the TSX and eligible alternative trading platforms in Canada commencing September 1, 2022, and ending on August 31, 2023 or earlier if the 10% share maximum is reached. We were able to purchase for cancellation at prevailing market prices up to 3,603,396 shares of Common Stock, representing approximately 10% of our issued and outstanding shares of Common Stock as of August 22, 2022. The 2022 program expired when the 10% share maximum was reached in May 2023.
Item 5. Other Information
During the three months ended June 30, 2023, no director or Section 16 officer adopted or terminated any Rule 10b5-1 trading arrangements or non-Rule 10b5-1 trading arrangements (in each case, as defined in Item 408(a) of Regulation S-K).
32
Item 6. Exhibits
Exhibit No. | Description | Reference | |||||||||
3.1 | Incorporated by reference to Exhibit 3.3 to the Current Report on Form 8-K, filed with the SEC on November 4, 2016 (SEC File No. 001-34018). | ||||||||||
3.2 | Incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K, filed with the SEC on May 5, 2023 (SEC File No. 001-34018). | ||||||||||
3.3 | Incorporated by reference to Exhibit 3.4 to the Current Report on Form 8-K, filed with the SEC on November 4, 2016 (SEC File No. 001-34018). | ||||||||||
3.4 | Incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed with the SEC on July 9, 2018 (SEC File No. 001-34018). | ||||||||||
3.5 | Incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed with the SEC on August 4, 2021 (SEC File No. 001-34018). | ||||||||||
31.1 | Filed herewith. | ||||||||||
31.2 | Filed herewith. | ||||||||||
32.1 | Furnished herewith. |
101.INS XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH Inline XBRL Taxonomy Extension Schema Document
101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document
104.The cover page from Gran Tierra Energy Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, formatted in Inline XBRL (included within the Exhibit 101 attachments).
33
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GRAN TIERRA ENERGY INC.
Date: August 1, 2023 | /s/ Gary S. Guidry | |||||||
By: Gary S. Guidry | ||||||||
President and Chief Executive Officer | ||||||||
(Principal Executive Officer) |
Date: August 1, 2023 | /s/ Ryan Ellson | |||||||
By: Ryan Ellson | ||||||||
Executive Vice President and Chief Financial Officer | ||||||||
(Principal Financial and Accounting Officer) |
34