Pine Cliff Energy Ltd.

 
Array
(
    [symbol] => PNE
    [exchange] => TSX Venture Exchange
    [compname] => PINE CLIFF ENERGY LTD
    [date] => May 23, 2013
    [time] => 12:10 ET
    [open] => 0.80
    [high] => 0.83
    [low] => 0.80
    [last] => 0.83
    [tick] => Down
    [img] => 
    [pclose] => 0.84
    [price_change] => -0.01
    [per_change] => -1.190%
    [volume] => 82,000
    [yearlow] => 0.60
    [yearhigh] => 1.00
    [bidprice] => 0.82
    [askprice] => 0.83
    [bidsize] => 300
    [asksize] => 100
)
TSX Venture Exchange (PNE) $0.83 Change -0.01 | -1.190%

Financial Highlights

Annual Highlights
As at and for the year ended
($000s, unless otherwise indicated)		 December 31,
2012(1)		 December 31,
2011		 December 31,
2010(2)
FINANCIAL
Oil and gas sales 7,547 866 1,363
Total revenue 7,061 830 1,271
Cash flow from continuing operations 1,773 333 613
Cash flow from operating activities 1,773 333 219
Funds flow from continuing operations(3) 1,702 353 639
     Basic per share ($/share) 0.02 0.01 0.01
     Diluted per share ($/share) 0.02 0.01 0.01
Profit (loss) from continuing operations (1,071) (207) (1,100)
     Basic per share ($/share) (0.01) (0.00) (0.02)
     Diluted per share ($share) (0.01) (0.00) (0.02)
Profit (loss) (1,071) (207) (667)
     Basic per share ($/share) (0.01) (0.00) (0.01)
     Diluted per share ($/share) (0.01) (0.00) (0.01)
Total assets 80,689 2,388 2,930
Total long term liabilties 2,818 82 71
Net debt(4) 2,534 (288) 45
OPERATIONS      
Production(5)      
     Natural gas (mcf/d) 3,638 597 876
     Crude oil (bbls/d) 27 - -
     Natural gas liquids (bbls/d) 142 1 2
     Total (boe/d) 775 101 148
Netback ($/boe)      
     Operating netback(6) 12.43 15.51 16.94

(1) The results of 2012 include the results of the Carrot Creek Assets for the period of March 1 to December 31, 2012 and the results of the Geomark Oil and Gas Assets for the period of October 19, 2012 to December 31, 2012.
(2) Continuing operations excludes the results of the operations of the South American assets which were designated as discontinued operations in 2010. 
(3) Funds flow from operations is a non-IFRS measure that represents the total of funds provided by operating activities, before adjusting for changes in non-cash working capital and changes in interest payable.
(4) Net debt is a non-IFRS measure calculated as the sum of bank debt and trade and other payables less trade and other receivables and cash.
(5) The production for the year ended December 31, 2012 includes the results of the Carrot Creek Assets for the period of March 1 to December 31, 2012 and the results of the Geomark Oil and Gas Assets for the period of October 19, 2012 to December 31, 2012, averaged over 274 days. 
(6) Operating netback is a non-IFRS measure calculated as the Company’s oil and gas sales, less royalties and operating expenses, averaged over the per boe production of the Company.

Quarterly Highlights

2013

($000s, unless otherwise indicated)       Q1(1)
FINANCIAL        
Average sales volumes (boe/d)       2,536
Operating netback ($/boe)(2)       10.26
Oil and gas sales       5,458
Oil and gas sales, net of royalties       4,584
Total revenue       5,346
Cash flow from operating activities       3,101
Funds flow from operations (3)       2,401
     Per share - basic ($/share)       0.02
     Per share - diluted ($/share)       0.02
Earnings       8,271
     Per share - basic ($/share)       0.05
     Per share - diluted ($/share)       0.05
OPERATIONS        
Production(2)        
     Natural gas (mcf/d)       13,726
     Crude oil (bbls/d)       46
     Natural gas liquids ($/bbl)       202
Total (boe/d)       2,536
Commodity sales prices        
     Natural gas ($/mcf)       3.23
     Crude oil ($/bbl)       84.11
     Natural gas liquids ($/bbl)       62.45
Combined ($/boe)       23.92

(1) The results for Q1-2013 include the results of the Southern Assets for the 40 day period of February 19 to March 31, 2013. Pine Cliff's sales volumes subsequent to the acquisition of the Southern Assets were approximately 4,340 boe/d, inclusive of 3,386 boe/d from the Southern Assets.
(2) Operating netback is a non-IFRS measure calculated as the Company's oil and gas sales, less royalties and operating expenses, averaged over the boe production of the Company,
(3) Funds flow from operations is a non-IFRS measure that represents the total of funds provided by operating activities, before adjusting for changes in non-cash working capital and changes in interest payable.


2012

($000s unless otherwise indicated) Q4 Q3 Q2 Q1(1)
         
Average sales volumes (boe/d)(2) 832 895 972 401
Operating netback ($/boe)(3) 11.94 13.36 11.78 13.11
Oil and gas sales 2,319 2,197 2,130 901
Oil and gas sales, net of royalties 1,894 1,824 1,735 750
Total revenue 2,752 1,824 1,735 750
Cash flow (deficiency) from operating activities 660 246 1,198 (331)
Funds flow (deficiency) from operations(4) 775 442 520 (35)
     Basic per share ($/share) 0.01 0.01 0.01 (0.00)
     Diluted per share ($/share) 0.01 0.01 0.01 (0.00)
Earnings (loss) (862) (472) (450) 713
     Basic per share ($/share)     (0.01) (0.01) (0.01) 0.01
     Diluted per share ($/share) (0.01) (0.01) (0.01) 0.01
OPERATIONS        
Production        
     Natural gas (mcf/d) 3,880 4,217 4,517 1,927
     Crude oil (bbls/d) 38 29 30 10
     Natural gas liquids (bbls/d) 147 163 189 70
     Total (boe/d) 832 895 972 401
Commodity sales prices        
     Natural gas ($/mcf) 3.64 2.76 2.01 2.05
     Crude oil ($/bbl) 77.36 80.57 79.26 75.08
     Natural gas liquids ($/bbl) 53.37 60.84 62.98 74.93
     Combined ($/boe) 30.30 26.69 24.07 24.71

(1) The results for Q1-2012 include the results of the Carrot Creek Assets for the period of March 1 to March 31, 2012.  Pine Cliff’s sales for the month of March 2012 were approximately 1,015 boe/d, inclusive of 930 boe/d from the Carrot Creek Assets.
(2) The sales volumes for Q4-2012 includes the results of the Geomark Oil and Gas Assets for the period of October 19 to December 31, 2012, averaged over 92 days.  Pine Cliff’s sales for the fourth quarter were approximately 853 boe/d, inclusive of 105 boe/d from the Geomark Oil and Gas Assets.
(3) Operating netback is a non-IFRS measure calculated as the Company’s oil and gas sales, less royalties and operating expenses, averaged over the boe production of the Company.
(4) Funds flow from operations is a non-IFRS measure that represents the total of funds provided by operating activities, before adjusting for changes in non-cash working capital and changes in interest payable.

2011

  Q4 Q3 Q2 Q1
TOTAL OPERATIONS ($)
Revenue oil and gas 163,979 220,398 236,229 245,518
Cash flow (deficiency) from operations (4,070) 120,109 68,707 148,120
    Per share basic and diluted (0.00) 0.00 0.00 0.00
Net loss (45,745) (74,182) (53,732) (32,444)
    Per share basic and diluted (0.00) (0.00) (0.00) (0.00)
Capital expenditures 1,816 13,223 2,942 6,155
Total assets 2,387,839 2,503,803 2,622,350 2,896,325
Working capital 482,322 487,693 510,444 482,299
Shareholders’ equity 2,207,134 2,304,841 2,549,057 2,574,353
CONTINUING OPERATIONS ($)(1)
Cash flow (deficiency) from operations (4,070) 120,109 68,707 148,120
    Per share basic and diluted (0.00) 0.00 0.00 0.00
Net loss (45,745) (74,182) (53,732) (32,444)
    Per share basic and diluted (0.00) (0.00) (0.00) (0.00)
Capital expenditures 1,816 13,223 2,942 6,155
TOTAL OPERATIONS
Crude oil and NGLs (barrels per day) 1 1 1 1
Natural gas (MCF per day) 522 594 614 659

2010 (2)

  Q4 Q3 Q2 Q1
TOTAL OPERATIONS ($)
Revenue oil and gas 279,741 323,641 548,391 210,797
Cash flow (deficiency) from operations 38,856 (547) 229,181 (48,741)
    Per share basic and diluted 0.00 (0.00) 0.00 (0.00)
Net earnings (loss) (917,079) 616,139 (177,782) (188,494)
    Per share basic and diluted (0.02) 0.01 (0.00) (0.00)
Capital expenditures 81,622 63,106 165,734 1,013,177
Total assets 2,929,782 3,095,983 2,910,378 3,767,607
Working capital (deficiency) 309,805 394,482 (387,016) (426,596)
Shareholders’ equity 2,549,850 3,466,507 2,796,462 2,963,254
CONTINUING OPERATIONS ($) (1)
Cash flow from operations 38,856 243,335 311,063 19,600
    Per share basic and diluted 0.00 0.01 0.01 0.00
Net loss (917,079) (121,705) (39,367) (22,029)
    Per share basic and diluted (0.02) (0.00) (0.00) (0.00)
Capital expenditures 81,622 40,549 108,879 989,250
TOTAL OPERATIONS
Crude oil and NGLs (barrels per day) 1 1 4 3
Natural gas (MCF per day) 768 908 1,387 435

(1) Continuing operations excludes the results of operations from the South American assets which have been designated as discontinued operations. The South American assets were sold on September 24, 2010.

(2) The comparative highlights have been restated with the adoption of International Financial Reporting Standards (IFRS).