August 06, 2013 18:35 ET

Trilogy Energy Corp. Announces Financial and Operating Results for the Three and Six Months-Ended June 30, 2013 and Updates 2013 Guidance

CALGARY, ALBERTA--(Marketwired - Aug. 6, 2013) - Trilogy Energy Corp. (TSX:TET) ("Trilogy") is pleased to announce its financial and operating results for the three and six months-ended June 30, 2013 and updates 2013 guidance.


    • Reported sales volumes for the second quarter of 2013 averaged 37,209 Boe/d, representing an increase of 3 percent over the prior quarter (12 percent year to date 2013 over the same period in 2012).
    • Oil and natural gas liquids sales volumes represented 44 percent of total sales volumes in the quarter and 45 percent year to date in 2013 (40 percent year to date in 2012).
    • Funds flow from operations (1) was higher at $88.1 million as compared to $80.3 million for the previous quarter resulting in a 10 percent increase (47 percent increase year to date 2013 over 2012).
    • Realized gas prices have increased 13 percent over the prior quarter (67 percent year to date 2013 over 2012)
    • Net capital expenditures totaled $57 million for the second quarter of 2013 as compared to $170 million the prior quarter ($227 million year to date).
    • In total 10 (8.1 net) horizontal wells were drilled in the quarter.
    • Dividends declared to Shareholders totaled $12.3 million or 15 percent of cash flow from operating activities (prior quarter - 15 percent).
    • During the quarter Trilogy and its lenders executed an amended and restated revolving credit facility agreement, increasing lender commitments by $40 million (total $650 million) and extending the maturity date to April 30, 2016.

(1) Refer to Non-GAAP measures in this release and MD&A

(In thousand Canadian dollars except per share amounts and where stated otherwise)
Three Months Ended Six Months Ended June 30
June 30, March 31, Change % 2013 2012 Change %
2013 2013
Petroleum and natural gas sales 159,366 142,671 12 302,037 216,941 39
Funds flow
From operations (1) 88,160 80,290 10 168,449 114,236 47
Per share - diluted 0.73 0.67 10 1.41 0.96 46
Earnings (loss) before tax 25,826 14,343 80 40,169 (2,154) 1,965
Per share - diluted 0.22 0.12 79 0.34 (0.02) 1,775
Earnings (loss) after tax 20,017 9,644 108 29,661 (2,721) 1,190
Per share - diluted 0.17 0.08 108 0.25 (0.02) 1,337
Dividends declared 12,351 12,287 1 24,638 24,458 1
Per share 0.105 0.105 - 0.210 0.210 -
Capital expenditures
Exploration, development, land, and facility 57,035 169,456 (66) 226,492 210,925 7
Acquisitions (dispositions) and other - net 18 182 (90) 198 2,447 (92)
Net capital expenditures 57,053 169,638 (66) 226,690 213,372 6
Total assets 1,509,213 1,516,855 (1) 1,509,213 1,355,818 11
Net debt(1) 719,171 741,826 (3) 719,171 603,276 19
Shareholders' equity 504,165 490,900 3 504,165 510,958 (1)
Total shares outstanding (thousands)
- As at end of period (2) 117,841 117,000 1 117,841 116,491 1
Natural gas (MMcf/d) 125 117 7 121 119 2
Oil (Bbl/d) 11,680 11,543 1 11,612 8,905 30
Natural gas liquids (Boe/d) 4,644 5,072 (8) 4,857 4,092 19
Total production (Boe/d @ 6:1) 37,209 36,119 3 36,667 32,798 12
Average prices before financial instruments
Natural gas ($/Mcf) 3.95 3.48 13 3.72 2.23 67
Crude Oil ($/Bbl) 88.20 80.54 10 84.41 81.05 4
Natural gas liquids ($/Boe) 48.73 48.96 - 48.85 50.24 (3)
Average realized price 47.07 43.89 7 45.51 36.34 25
Drilling activity (gross)
Gas 2 5 (60) 7 21 (67)
Oil 8 30 (73) 38 20 90
Total wells 10 35 (71) 45 41 10
(1) Funds flow from operations and net debt are non-GAAP terms. Please refer to the advisory on Non-GAAP measures below.
(2) Excluding shares held in trust for the benefit of Trilogy's officers and employees under the Company's Share Incentive Plan. Includes Common Shares and Non-voting Shares. Refer to the notes to the interim consolidated financial statements for additional information.


Trilogy is adjusting its annual 2013 guidance as follows:

Average production 37,000 - 39,000 Boe/d (45% oil and NGLs)
Average operating cost $8.00 - $9.00/Boe
Capital expenditures $350 million


A copy of Trilogy's June 30, 2013 quarterly report to Shareholders, including Management's Discussion and Analysis and unaudited interim consolidated financial statements and related notes can be obtained at This report will also be made available at a later date through Trilogy's website at and SEDAR at


Trilogy is a growing petroleum and natural gas-focused Canadian energy corporation that actively develops, produces and sells natural gas, crude oil and natural gas liquids. Trilogy's geographically concentrated assets are primarily, high working interest properties that provide abundant low-risk infill drilling opportunities and good access to infrastructure and processing facilities, many of which are operated and controlled by Trilogy. Trilogy's common shares are listed on the Toronto Stock Exchange under the symbol "TET".


Certain measures used in this document, including "finding and development costs", "funds flow from operations", "operating income", "net debt", "operating netback", "payout ratio" and "recycle ratio" collectively the "Non-GAAP measures" do not have any standardized meaning as prescribed by IFRS and previous GAAP and, therefore, are considered Non-GAAP measures. Non-GAAP measures are commonly used in the oil and gas industry and by Trilogy to provide shareholders and potential investors with additional information regarding the Company's liquidity and its ability to generate funds to finance its operations. However, given their lack of standardized meaning, such measurements are unlikely to be comparable to similar measures presented by other issuers.

"Finding and development costs" refers to all current year net capital expenditures, excluding property acquisitions and dispositions with associated reserves, and including changes in future development capital on a proved and proved plus probable basis. "Finding and development costs per Barrel of oil equivalent" ("F&D $/Boe") is calculated by dividing finding and development costs by the current year's reserve extensions, discoveries and revisions on a proved or proved plus probable reserve basis.

"Funds flow from operations" refers to the cash flow from operating activities before net changes in operating working capital. The most directly comparable measure to "funds flow from operations" calculated in accordance with IFRS is the cash flow from operating activities. "Funds flow from operations" can be reconciled to cash flow from operating activities by adding (deducting) the net change in operating working capital as shown in the consolidated statements of cash flows.

"Operating income" is equal to petroleum and natural gas sales before financial instruments and bad debt expenses minus royalties, operating costs, and transportation costs. "Operating netback" refers to Operating income plus realized financial instrument gains and losses and other income minus actual decommissioning and restoration costs incurred. "Net debt" is calculated as current liabilities minus current assets plus long-term debt. The components described for "operating income", "operating netback" and "net debt" can be derived directly from Trilogy's consolidated financial statements.

"Payout ratio" refers to dividends divided by funds flow from operations. This measure assists in providing a more complete understanding of the Company's ability to fund future dividends to shareholders from funds flow from operations.

"Recycle ratio" is equal to "Operating netback" on a production barrel of oil equivalent for the year divided by "F&D $/Boe" (computed on a proved or proved plus probable reserve basis as applicable).

Investors are cautioned that the Non-GAAP measures should not be considered in isolation or construed as alternatives to their most directly comparable measure calculated in accordance with IFRS, as set forth above, or other measures of financial performance calculated in accordance with IFRS.


Certain information included in this news release constitutes forward-looking statements under applicable securities legislation. Forward-looking statements or information typically contain statements with words such as "anticipate", "believe", "expect", "plan", "intend", "estimate", "propose", "budget" or similar words suggesting future outcomes or statements regarding an outlook. Forward-looking statements or information in this news release pertain to, without limitation: expected average production volumes and the relative content of crude oil, natural gas, and natural gas liquids therein; average operating costs; and capital expenditures and the relative allocation and timing thereof. Such forward-looking statements or information are based on a number of assumptions which may prove to be incorrect. Such assumptions include: current commodity price forecasts for petroleum, natural gas and natural gas liquids; current reserves estimates; current production forecasts and the relative mix of crude oil, NGLs and natural gas therein; geology applicable to Trilogy's land holdings; the extent and development potential of Trilogy's assets including, without limitation, Trilogy's Kaybob area Montney oil and gas assets, the Duvernay Shale Gas development program and the Dunvegan oil program; continuity of the mutually beneficial NGL recovery agreement with Aux Sable Canada LP and pricing thereunder; assumptions regarding royalties and expenses and the continuity of government incentive programs and their applicability to Trilogy; operating and other costs; currency exchange and interest rates; expected timelines and budgets being met; budget allocations and capital spending flexibility; access to capital markets and other sources of funding for Trilogy's planned operations and expenditures; estimates of deferred tax amounts, tax assets and tax pools; the ability of Trilogy and its partners to achieve drilling, completion construction and other operational results consistent with our expectations; general business, economic, and market conditions; the ability of Trilogy to obtain equipment, services and supplies in a timely manner to carry out its activities; the ability of Trilogy to market oil and natural gas successfully to current and new customers; the timing and costs of pipeline, storage and facility construction and expansion facility run-times; the ability to secure adequate product processing, transmission and transportation and the timely receipt of required regulatory approvals: among others.

Although Trilogy believes that the expectations reflected in such forward-looking statements or information are reasonable, undue reliance should not be placed on forward-looking statements because Trilogy can give no assurance that such expectations will prove to be correct. Forward-looking statements or information are based on current expectations, estimates and projections that involve a number of risks and uncertainties which could cause actual results to differ materially from those anticipated by Trilogy and described in the forward-looking statements or information. These risks and uncertainties include, but are not limited to: fluctuations of oil, natural gas and natural gas liquids prices, foreign currency, exchange rates and interest rates, volatile economic and business conditions, the ability of management to execute its business plan; the risks of the oil and gas industry, such as operational risks in exploring for, developing and producing crude oil, natural gas and associated by-products and market demand; risks and uncertainties involving geology of oil and gas deposits; risks inherent in Trilogy's marketing operations, including credit risk; the uncertainty of reserves estimates and reserves life; the uncertainty of estimates and projections relating to future production, NGL yields, costs and expenses; uncertainty in amounts and timing of royalty payments and applicability of and change to royalty regimes and government incentive programs including, without limitation, the Natural Gas Deep Drilling Programs and the Drilling Royalty
Credit Program; potential delays or changes in plans with respect to exploration or development projects or capital expenditures; the availability of financing; the ability to generate sufficient cash flow from operations and other sources of financing at an acceptable cost to fund Trilogy's exploration, development and construction plans and repay debt; Trilogy's ability to secure adequate product transmission and transportation on a timely basis or at all; Trilogy's ability to enter into or renew leases; health, safety and environmental risks; the ability of Trilogy to add production and reserves through development and exploration activities; weather conditions; the possibility that government policies, regulations or laws, including without limitation those relating to the environment and taxation, may change; imprecision in estimates of product sales, tax pools, tax shelters, tax deductions available to Trilogy, changes to and the interpretation of tax legislation and regulations applicable to Trilogy, and timing and amounts of reversals of temporary differences between assets and liabilities recognized for accounting and tax purpose; the possibility that regulatory approvals may be delayed or withheld; risks associated with existing and potential future lawsuits and regulatory actions against Trilogy; uncertainty regarding aboriginal land claims and co-existing local populations; hiring/maintaining staff; the impact of market competition; and other risks and uncertainties described elsewhere in this document or in Trilogy's other filings with Canadian securities authorities.

The forward-looking statements and information contained in this news release are made as of the date hereof and Trilogy undertakes no obligation to update publicly or revise any forward-looking statements or information, whether as a result of new information, future events or otherwise, unless so required by applicable securities laws.

Refer to Trilogy's Management's Discussion and Analysis for additional information on forward-looking information.


This news release contains disclosure expressed as "Boe", "Boe/d", "Mcf/d", "MMcf/d", "Bbl" and "Bbl/d". All oil and natural gas equivalency volumes have been derived using the ratio of six thousand cubic feet of natural gas to one barrel of oil. Equivalency measures may be misleading, particularly if used in isolation. A conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the well head. For Q2 2013, the ratio between Trilogy's average realized oil price and the average realized natural gas price was approximately 22:1 ("Value Ratio"). The Value Ratio is obtained using the Q2 2013 average realized oil price of $88.20 (CAD/Bbl) and the Q2 2013 average realized natural gas price of $3.95 (CAD$/mcf). This Value Ratio is significantly different from the energy equivalency ratio of 6:1 and using a 6:1 ratio would be misleading as an indication of value.

Contact Information

  • Trilogy Energy Corp.
    J.H.T. (Jim) Riddell
    Chief Executive Officer

    Trilogy Energy Corp.
    J.B. (John) Williams
    President and Chief Operating Officer

    Trilogy Energy Corp.
    M.G. (Michael) Kohut
    Chief Financial Officer

    Trilogy Energy Corp.
    1400 - 332 - 6th Avenue S.W.
    Calgary, Alberta T2P 0B2
    (403) 290-2900
    (403) 263-8915 (FAX)