HOUSTON, TX / ACCESSWIRE / May 8, 2019 / Evolution Petroleum Corporation (NYSE American: EPM) ("Evolution" or the "Company") today announced financial and operating highlights for its fiscal third quarter ended March 31, 2019, with comparisons to the fiscal second quarter ended December 31, 2018 (the ''prior quarter'') and the quarter ended March 31, 2018 (the ''year-ago quarter'').
Highlights for the Quarter:
- Paid 22nd consecutive quarterly cash dividend and declared the next cash dividend of $0.10 per share for the quarter ending June 30, 2019
- Net income was $2.4 million for the quarter, or $0.07 per common share
- Revenues were $9.5 million, a decrease of 6.4% from the year-ago quarter due primarily to a 7% decline in realized oil price and a 43% decline in realized natural gas liquid ("NGL") price
- NGL production grew 60% while oil volumes were flat compared to the year-ago quarter
- Increased working capital to $31.1 million after paying $3.3 million in common stock dividends
Robert Herlin, Executive Chairman and Interim CEO, said, "Evolution continues to demonstrate solid earnings and cash flow in the face of the significant, but abbreviated, downturn in realized oil and NGL prices that began in November and continued through February. Prices began to recover in March, aided by the substantial premium that our Louisiana Light Sweet oil received over NYMEX WTI, while production levels continued to benefit from the strategic infill program completed last year as well as ongoing field optimization. We remain positive in our ability to further maximize and grow our current asset with our low-cost structure. We continue to evaluate new opportunities that fit the criteria and strategy to enhance our current assets, production and net cash flows through careful and deliberate purchases of similar long-life producing properties. We are pleased that our previously announced CEO search has produced a number of very strong candidates that fit the standards and strategy of the Board. We are in the final stages of the process."
Financial Results for the Quarter Ended March 31, 2019
During the current quarter, Evolution reported operating revenues of $9.5 million, based on an average realized oil price of $59.12 per barrel and an average realized NGL price of $16.37 per barrel. In the year-ago quarter, operating revenues were $10.2 million, based on an average oil price of $63.56 per barrel and an average realized NGL price of $28.56 per barrel. Evolution continues to benefit from the Louisiana Light Sweet premium over NYMEX WTI prices which has averaged in excess of $4 to $5 per barrel in the current and prior quarters. Compared to the year-ago quarter, current quarter NGL revenue decreased 8% to $0.5 million due to a 43% price decline to $16.37 per barrel, partially offset by a 60% increase in NGL volumes.
Operating income was $3.0 million, a decrease from $3.8 million in the year-ago quarter. Net income for the quarter was $2.4 million, or $0.07 per diluted share, compared to $3.2 million, or $0.09 per share, in the year-ago quarter.
Production costs in the Delhi field were $3.8 million in the current quarter, up 16% from $3.3 million in the year-ago quarter. Production costs for the quarter increased primarily due to a 36% increase in purchased CO2 volumes to 103 MMcf per day along with higher injections of CO2, partially offset by a 7% decrease in CO2 price per mcf, which correlates directly with realized oil price received at Delhi.
Depreciation, Depletion & Amortization expense for quarter increased $0.2 million compared to the year-ago quarter due to a 7% rise in production volumes to 181,429 BOE together with a 5% increase in amortization rate to $8.40 per BOE.
General and administrative expenses for the quarter decreased $0.6 million, or 35%, to $1.2 million compared to the year-ago quarter primarily due to $0.2 million of lower stock compensation and incentive bonus expenses and $0.4 million of lower litigation expense.
Lower income tax expense was primarily driven by the 37% decrease in pre-tax earnings compared to the prior quarter. The slightly higher effective tax rate in the current quarter had only a minor offsetting impact.
Delhi Operations and Capital Spending
Gross oil production averaged approximately 6,500 barrels per day during the quarter, a 4% decrease from the prior quarter, primarily due to scheduled plant maintenance in January. Gross NGL production for the quarter was approximately 1,250 barrels per day, up 23% from the prior quarter. The net production of approximately 2,030 barrels of oil equivalent per day (''BOEPD'') was relatively flat compared to the prior quarter and increased 7% compared to the year-ago quarter. All nine of the infill producing wells and all but one injection well were in operation at the end of the quarter. Production is expected to improve as the Company sees response to the new CO2 injectors and increases in injection volumes. The operator has been successful in new modifications to the facility, improving NGL plant efficiency and minimizing unplanned downtime resulting in improved NGL production in the current quarter and further improvements subsequent to quarter end. Evolution anticipates only modest amounts of capital spending in the Delhi field for the remainder of calendar 2019. The majority of capital will be dedicated to workover and conformance opportunities, which have been successfully generated and executed over the past few years.
Liquidity and Outlook
''Evolution ended the quarter with $31.1 million in working capital, continuing an upward trend of accumulating cash, even after distributing $3.3 million in common stock dividends during the quarter. The cash balance was $29.6 million with no debt outstanding. In February, the Company's $40 million elected borrowing base was reconfirmed through periodic redetermination, positioning us strategically for potential acquisitions of primarily producing properties. Our financial resources are more than sufficient to fund continuing development of the Delhi field, continue the dividend program and capitalize on potential acquisition opportunities going forward,'' commented David Joe, Chief Financial Officer.
Cash Dividend on Common Stock
The Board of Directors declared a cash dividend of $0.10 per share of common stock, to be paid on June 28, 2019 to common stockholders of record on June 14, 2019. This will be the 23rd consecutive quarterly cash dividend on the common stock. Common stock dividends, which have been paid since 2013, are a core component of the Company's strategy.
Quarterly Conference Call
Evolution will hold its quarterly conference call on Thursday, May 9, 2019 at 10:00 a.m. Eastern Time (9:00 a.m. Central). The call will be followed by a question and answer session. To access the conference call by phone, please dial 844-602-0380 (toll-free U.S. & Canada) or 862-298-0970 (toll International). To listen live via webcast or to hear a rebroadcast, please go to the Company's website at www.EvolutionPetroleum.com.
A replay will be available two hours after the end of the conference call through June 9, 2019 and will be accessible by calling 877-481-4010 (toll-free United States & Canada); 919-882-2331 (toll International) with the replay pin number of 46952.
Upcoming Investor Conferences
The following is a list of conferences in which Evolution is scheduled to participate this Spring:
- Louisiana Energy Conference, New Orleans, May 29-30, 2019
- East Coast IDEAS Conference, Boston, June 12-13, 2019
About Evolution Petroleum
Evolution Petroleum Corporation is an oil and gas company focused on delivering a sustainable dividend yield to its shareholders through the ownership, management and development of oil and gas properties onshore in the United States. The Company's long-term goal is to build a diversified portfolio of oil and gas assets primarily through acquisition, while seeking opportunities to maintain and increase production through selective development, production enhancement and other exploitation efforts on its properties. Our largest current asset is our interest in a CO2 enhanced oil recovery project in Louisiana's Delhi field. Additional information, including the Company's annual report on Form 10-K and its quarterly reports on Form 10-Q, is available on its website at www.EvolutionPetroleum.com.
Cautionary Statement
All forward-looking statements contained in this press release regarding potential results and future plans and objectives of the Company involve a wide range of risks and uncertainties. Statements herein using words such as "believe," "expect," "plans," "outlook" and words of similar meaning are forward-looking statements. Although our expectations are based on business, engineering, geological, financial and operating assumptions that we believe to be reasonable, many factors could cause actual results to differ materially from our expectations and we can give no assurance that our goals will be achieved. These factors and others are detailed under the heading "Risk Factors" and elsewhere in our periodic documents filed with the SEC. The Company undertakes no obligation to update any forward-looking statement.
Company Contact:
David Joe, SVP & CFO
(713) 935-0122
[email protected]
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Statements of Operations
(Unaudited)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
|
March 31,
|
Dec. 31,
|
March 31,
|
||||||||||||||||||
|
2019
|
2018
|
2018
|
2019
|
2018
|
||||||||||||||||
|
Revenues
|
||||||||||||||||||||
|
Crude oil
|
$ | 9,032,032 | $ | $9,639,238 | $ | 10,515,875 | $ | 30,945,359 | $ | 27,654,128 | ||||||||||
|
Natural gas liquids
|
468,525 | 511,917 | 532,243 | 1,910,395 | 1,825,214 | |||||||||||||||
|
Natural gas
|
471 | - | - | 471 | - | |||||||||||||||
|
Total revenues
|
9,501,028 | 10,151,155 | 11,048,118 | 32,856,225 | 29,479,342 | |||||||||||||||
|
Operating costs
|
||||||||||||||||||||
|
Production costs
|
3,793,008 | 3,262,192 | 3,452,168 | 10,703,606 | 8,791,695 | |||||||||||||||
|
Depreciation, depletion and amortization
|
1,558,130 | 1,383,148 | 1,603,633 | 4,710,223 | 4,580,161 | |||||||||||||||
|
General and administrative expenses *
|
1,196,935 | 1,842,548 | 1,258,570 | 3,760,767 | 5,078,508 | |||||||||||||||
|
Total operating costs
|
6,548,073 | 6,487,888 | 6,314,371 | 19,174,596 | 18,450,364 | |||||||||||||||
|
Income from operations
|
2,952,955 | 3,663,267 | 4,733,747 | 13,681,629 | 11,028,978 | |||||||||||||||
|
Other
|
||||||||||||||||||||
|
Enduro transaction breakup fee
|
- | - | - | 1,100,000 | - | |||||||||||||||
|
Interest and other income
|
65,831 | 21,345 | 59,858 | 172,260 | 52,036 | |||||||||||||||
|
Interest expense
|
(28,789 | ) | (30,525 | ) | (29,345 | ) | (87,479 | ) | (71,436 | ) | ||||||||||
|
Income before income taxes
|
2,989,997 | 3,654,087 | 4,764,260 | 14,866,410 | 11,009,578 | |||||||||||||||
|
Income tax provision (benefit)
|
591,122 | 585,733 | 859,695 | 2,767,169 | (4,076,156 | ) | ||||||||||||||
|
Net income available to common stockholders
|
$ | 2,398,875 | $ | $3,068,354 | $ | 3,904,565 | $ | 12,099,241 | $ | 15,085,734 | ||||||||||
|
Earnings per common share
|
||||||||||||||||||||
|
Basic
|
$ | 0.07 | $ | 0.09 | $ | 0.12 | $ | 0.36 | $ | 0.46 | ||||||||||
|
Diluted
|
$ | 0.07 | $ | 0.09 | $ | 0.12 | $ | 0.36 | $ | 0.45 | ||||||||||
|
Weighted average number of common shares
|
||||||||||||||||||||
|
Basic
|
33,186,665 | 33,171,514 | 33,167,159 | 33,151,786 | 33,123,185 | |||||||||||||||
|
Diluted
|
33,196,197 | 33,191,312 | 33,176,503 | 33,163,661 | 33,155,870 | |||||||||||||||
*General and administrative expenses for the three months ended March 31, 2019 and 2018 and December 31, 2018 included non-cash stock-based compensation expenses of $208,665, $352,420, and $254,111, respectively. For the nine months ended March 31, 2019 and 2018, non-cash stock-based compensation expenses were $678,149 and $1,324,230 respectively.
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Balance Sheets
(Unaudited)
|
March 31,
2019
|
June 30,
2018
|
|||||||
|
Assets
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 29,550,385 | $ | 24,929,844 | ||||
|
Restricted cash
|
- | 2,751,289 | ||||||
|
Receivables
|
3,687,016 | 3,941,916 | ||||||
|
Prepaid expenses and other current assets
|
679,871 | 524,507 | ||||||
|
Total current assets
|
33,917,272 | 32,147,556 | ||||||
|
Oil and natural gas property and equipment, net (full-cost method of accounting)
|
61,333,933 | 61,239,746 | ||||||
|
Other property and equipment, net
|
20,120 | 30,407 | ||||||
|
Total property and equipment
|
61,354,053 | 61,270,153 | ||||||
|
Other assets
|
220,190 | 244,835 | ||||||
|
Total assets
|
$ | 95,491,515 | $ | 93,662,544 | ||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 2,123,776 | $ | 3,432,568 | ||||
|
Accrued liabilities and other
|
571,009 | 874,886 | ||||||
|
State and federal income taxes payable
|
99,918 | 122,760 | ||||||
|
Total current liabilities
|
2,794,703 | 4,430,214 | ||||||
|
Long term liabilities
|
||||||||
|
Senior secured credit facility (Note 13)
|
- | - | ||||||
|
Deferred income taxes
|
11,189,060 | 10,555,435 | ||||||
|
Asset retirement obligations
|
1,533,083 | 1,387,416 | ||||||
|
Total liabilities
|
15,516,846 | 16,373,065 | ||||||
|
Commitments and contingencies (Note 14)
|
||||||||
|
Stockholders' equity
|
||||||||
|
Common stock; par value $0.001; 100,000,000 shares authorized; 33,186,665 and 33,080,543 shares issued and outstanding as of March 31, 2019 and June 30, 2018, respectively
|
33,186 | 33,080 | ||||||
|
Additional paid-in capital
|
42,297,050 | 41,757,645 | ||||||
|
Retained earnings
|
37,644,433 | 35,498,754 | ||||||
|
Total stockholders' equity
|
79,974,669 | 77,289,479 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 95,491,515 | $ | 93,662,544 | ||||
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Statements of Cash Flows
(Unaudited)
|
Nine Months Ended
March 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income attributable to the Company
|
$ | 12,099,241 | $ | 15,085,734 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation, depletion and amortization
|
4,721,590 | 4,622,361 | ||||||
|
Stock-based compensation
|
678,149 | 1,324,230 | ||||||
|
Deferred income tax expense (benefit)
|
633,625 | (5,072,214 | ) | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Receivables
|
254,900 | (1,223,271 | ) | |||||
|
Prepaid expenses and other current assets
|
(155,364 | ) | (294,973 | ) | ||||
|
Accounts payable and accrued expenses
|
123,853 | 73,678 | ||||||
|
Income taxes payable
|
(22,842 | ) | - | |||||
|
Net cash provided by operating activities
|
18,333,152 | 14,515,545 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Capital expenditures for oil and natural gas properties
|
(6,369,363 | ) | (1,668,820 | ) | ||||
|
Capital expenditures for other property and equipment
|
(2,337 | ) | (6,033 | ) | ||||
|
Net cash used in investing activities
|
(6,371,700 | ) | (1,674,853 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Cash dividends to common stockholders
|
(9,953,562 | ) | (8,286,486 | ) | ||||
|
Common share repurchases, including shares surrendered for tax withholding
|
(138,638 | ) | (395,550 | ) | ||||
|
Net cash used in financing activities
|
(10,092,200 | ) | (8,682,036 | ) | ||||
|
Net increase in cash, cash equivalents and restricted cash
|
1,869,252 | 4,158,656 | ||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
27,681,133 | 23,028,153 | ||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$ | 29,550,385 | $ | 27,186,809 | ||||
|
Supplemental disclosures of cash flow information:
|
Nine Months Ended
March 31,
|
|||||||
|
2019
|
2018
|
|||||||
|
Income taxes paid
|
$ | 2,362,919 | $ | 1,456,754 | ||||
|
Non-cash transactions:
|
||||||||
|
Change in accounts payable used to acquire property and equipment
|
(1,748,122 | ) | 622,185 | |||||
|
Oil and natural gas property costs incurred through recognition of asset retirement obligations
|
84,999 | (778 | ) | |||||
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2019
|
Dec. 31, 2018
|
Variance
|
Variance %
|
|||||||||||||
|
Oil and gas production:
|
||||||||||||||||
|
Crude oil revenues
|
$ | 9,032,032 | $ | 10,515,875 | $ | (1,483,843 | ) | (14.1 | )% | |||||||
|
NGL revenues
|
468,525 | 532,243 | (63,718 | ) | (12.0 | )% | ||||||||||
|
Natural gas revenues
|
471 | - | 471 |
n.m.
|
||||||||||||
|
Total revenues
|
$ | 9,501,028 | $ | 11,048,118 | $ | (1,547,090 | ) | (14.0 | )% | |||||||
|
Crude oil volumes (Bbl)
|
152,776 | 163,361 | (10,585 | ) | (6.5 | )% | ||||||||||
|
NGL volumes (Bbl)
|
28,626 | 23,701 | 4,925 | 20.8 | % | |||||||||||
|
Natural gas volumes (Mcf)
|
160 | - | 160 |
n.m.
|
||||||||||||
|
Equivalent volumes (BOE)
|
181,429 | 187,062 | (5,633 | ) | (3.0 | )% | ||||||||||
|
Crude oil (BOPD, net)
|
1,698 | 1,776 | (78 | ) | (4.4 | )% | ||||||||||
|
NGLs (BOEPD, net)
|
318 | 258 | 60 | 23.3 | % | |||||||||||
|
Natural gas (BOEPD, net)
|
n.m.
|
- |
n.m.
|
n.m.
|
||||||||||||
|
Equivalent volumes (BOEPD, net)
|
2,016 | 2,034 | (18 | ) | (0.9 | )% | ||||||||||
|
Crude oil price per Bbl
|
$ | 59.12 | $ | 64.37 | $ | (5.25 | ) | (8.2 | )% | |||||||
|
NGL price per Bbl
|
16.37 | 22.46 | (6.09 | ) | (27.1 | )% | ||||||||||
|
Natural gas price per Mcf
|
2.94 | - | 2.94 |
n.m.
|
||||||||||||
|
Equivalent price per BOE
|
$ | 52.37 | $ | 59.06 | $ | (6.69 | ) | (11.3 | )% | |||||||
|
CO2 costs
|
$ | 1,873,720 | $ | 1,504,930 | $ | 368,790 | 24.5 | % | ||||||||
|
Other production costs
|
1,919,288 | 1,947,238 | (27,950 | ) | (1.4 | )% | ||||||||||
|
Total production costs
|
$ | 3,793,008 | $ | 3,452,168 | $ | 340,840 | 9.9 | % | ||||||||
|
CO2 costs per BOE
|
$ | 10.33 | $ | 8.05 | $ | 2.28 | 28.3 | % | ||||||||
|
All other production costs per BOE
|
10.58 | 10.40 | 0.18 | 1.7 | % | |||||||||||
|
Production costs per BOE
|
$ | 20.91 | $ | 18.45 | $ | 2.46 | 13.3 | % | ||||||||
|
CO2 volumes (Mcf, gross)
|
9,294,903 | 7,016,703 | 2,278,200 | 32.5 | % | |||||||||||
|
CO2 volumes (MMcf per day, gross)
|
103.3 | 76.3 | 27.0 | 35.4 | % | |||||||||||
|
DD&A of proved oil and gas properties
|
$ | 1,523,990 | $ | 1,571,321 | $ | (47,331 | ) | (3.0 | )% | |||||||
|
Depreciation of other property and equipment
|
4,338 | 4,143 | 195 | 4.7 | % | |||||||||||
|
Amortization of intangibles
|
3,391 | 3,391 | - | - | % | |||||||||||
|
Accretion of asset retirement obligations
|
26,411 | 24,778 | 1,633 | 6.6 | % | |||||||||||
|
Total DD&A
|
$ | 1,558,130 | $ | 1,603,633 | $ | (45,503 | ) | (2.8 | )% | |||||||
|
Oil and gas DD&A rate per BOE
|
$ | 8.40 | $ | 8.40 | $ | - | - | % | ||||||||
n.m. Not meaningful.
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2019
|
March 31, 2018
|
Variance
|
Variance %
|
|||||||||||||
|
Oil and gas production:
|
||||||||||||||||
|
Crude oil revenues
|
$ | 9,032,032 | $ | 9,639,238 | $ | (607,206 | ) | (6.3 | )% | |||||||
|
NGL revenues
|
468,525 | 511,917 | (43,392 | ) | (8.5 | )% | ||||||||||
|
Natural gas revenues
|
471 | - | 471 |
n.m.
|
||||||||||||
|
Total revenues
|
$ | 9,501,028 | $ | 10,151,155 | $ | (650,127 | ) | (6.4 | )% | |||||||
|
Crude oil volumes (Bbl)
|
152,776 | 151,665 | 1,111 | 0.7 | % | |||||||||||
|
NGL volumes (Bbl)
|
28,626 | 17,926 | 10,700 | 59.7 | % | |||||||||||
|
Natural gas volumes (Mcf)
|
160 | - | 160 |
n.m.
|
||||||||||||
|
Equivalent volumes (BOE)
|
181,429 | 169,591 | 11,838 | 7.0 | % | |||||||||||
|
Crude oil (BOPD, net)
|
1,698 | 1,685 | 13 | 0.8 | % | |||||||||||
|
NGLs (BOEPD, net)
|
318 | 199 | 119 | 59.8 | % | |||||||||||
|
Natural gas (BOEPD, net)
|
n.m.
|
- |
n.m.
|
n.m.
|
||||||||||||
|
Equivalent volumes (BOEPD, net)
|
2,016 | 1,884 | 132 | 7.0 | % | |||||||||||
|
Crude oil price per Bbl
|
$ | 59.12 | $ | 63.56 | $ | (4.44 | ) | (7.0 | )% | |||||||
|
NGL price per Bbl
|
16.37 | 28.56 | (12.19 | ) | (42.7 | )% | ||||||||||
|
Natural gas price per Mcf
|
2.94 | - | 2.94 |
n.m.
|
||||||||||||
|
Equivalent price per BOE
|
$ | 52.37 | $ | 59.86 | $ | (7.49 | ) | (12.5 | )% | |||||||
|
CO2 costs
|
$ | 1,873,720 | $ | 1,459,349 | $ | 414,371 | 28.4 | % | ||||||||
|
Other production costs
|
1,919,288 | 1,802,843 | 116,445 | 6.5 | % | |||||||||||
|
Total production costs
|
$ | 3,793,008 | $ | 3,262,192 | $ | 530,816 | 16.3 | % | ||||||||
|
CO2 costs per BOE
|
$ | 10.33 | $ | 8.61 | $ | 1.72 | 20.0 | % | ||||||||
|
All other production costs per BOE
|
10.58 | 10.63 | (0.05 | ) | (0.5 | )% | ||||||||||
|
Production costs per BOE
|
$ | 20.91 | $ | 19.24 | $ | 1.67 | 8.7 | % | ||||||||
|
CO2 volumes (Mcf, gross)
|
9,294,903 | 6,816,453 | 2,478,450 | 36.4 | % | |||||||||||
|
CO2 volumes (MMcf per day, gross)
|
103.3 | 75.7 | 27.6 | 36.5 | % | |||||||||||
|
DD&A of proved oil and gas properties
|
$ | 1,523,990 | $ | 1,353,340 | $ | 170,650 | 12.6 | % | ||||||||
|
Depreciation of other property and equipment
|
4,338 | 4,153 | 185 | 4.5 | % | |||||||||||
|
Amortization of intangibles
|
3,391 | 3,392 | (1 | ) | - | % | ||||||||||
|
Accretion of asset retirement obligations
|
26,411 | 22,263 | 4,148 | 18.6 | % | |||||||||||
|
Total DD&A
|
$ | 1,558,130 | $ | 1,383,148 | $ | 174,982 | 12.7 | % | ||||||||
|
Oil and gas DD&A rate per BOE
|
$ | 8.40 | $ | 7.98 | $ | 0.42 | 5.3 | % | ||||||||
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
|
Nine Months Ended March 31,
|
||||||||||||||||
|
2019
|
2018
|
Variance
|
Variance %
|
|||||||||||||
|
Oil and gas production:
|
||||||||||||||||
|
Crude oil revenues
|
$ | 30,945,359 | $ | 27,654,128 | $ | 3,291,231 | 11.9 | % | ||||||||
|
NGL revenues
|
1,910,395 | 1,825,214 | 85,181 | 4.7 | % | |||||||||||
|
Natural gas revenues
|
471 | - | 471 |
n.m.
|
||||||||||||
|
Total revenues
|
$ | 32,856,225 | $ | 29,479,342 | $ | 3,376,883 | 11.5 | % | ||||||||
|
Crude oil volumes (Bbl)
|
475,043 | 496,169 | (21,126 | ) | (4.3 | )% | ||||||||||
|
NGL volumes (Bbl)
|
76,728 | 69,205 | 7,523 | 10.9 | % | |||||||||||
|
Natural gas volumes (Mcf)
|
160 | - | 160 |
n.m.
|
||||||||||||
|
Equivalent volumes (BOE)
|
551,798 | 565,374 | (13,576 | ) | (2.4 | )% | ||||||||||
|
Crude oil (BOPD, net)
|
1,734 | 1,811 | (77 | ) | (4.3 | )% | ||||||||||
|
NGLs (BOEPD, net)
|
280 | 252 | 28 | 11.1 | % | |||||||||||
|
Natural gas (BOEPD, net)
|
n.m.
|
- |
n.m.
|
n.m.
|
||||||||||||
|
Equivalent volumes (BOEPD, net)
|
2,014 | 2,063 | (49 | ) | (2.4 | )% | ||||||||||
|
Crude oil price per Bbl
|
$ | 65.14 | $ | 55.74 | $ | 9.40 | 16.9 | % | ||||||||
|
NGL price per Bbl
|
24.90 | 26.37 | (1.47 | ) | (5.6 | )% | ||||||||||
|
Natural gas price per Mcf
|
2.94 | - | 2.94 |
n.m.
|
||||||||||||
|
Equivalent price per BOE
|
$ | 59.54 | $ | 52.14 | $ | 7.40 | 14.2 | % | ||||||||
|
CO2 costs
|
$ | 4,862,502 | $ | 3,813,192 | $ | 1,049,310 | 27.5 | % | ||||||||
|
Other production costs
|
5,841,104 | 4,978,503 | 862,601 | 17.3 | % | |||||||||||
|
Total production costs
|
$ | 10,703,606 | $ | 8,791,695 | $ | 1,911,911 | 21.7 | % | ||||||||
|
CO2 costs per BOE
|
$ | 8.81 | $ | 6.74 | $ | 2.07 | 30.7 | % | ||||||||
|
All other production costs per BOE
|
10.59 | 8.81 | 1.78 | 20.2 | % | |||||||||||
|
Production costs per BOE
|
$ | 19.40 | $ | 15.55 | $ | 3.85 | 24.8 | % | ||||||||
|
CO2 volumes (Mcf, gross)
|
22,715,888 | 19,599,118 | 3,116,770 | 15.9 | % | |||||||||||
|
CO2 volumes (MMcf per day, gross)
|
82.9 | 71.5 | 11.4 | 15.9 | % | |||||||||||
|
DD&A of proved oil and gas properties
|
$ | 4,612,053 | $ | 4,490,545 | $ | 121,508 | 2.7 | % | ||||||||
|
Depreciation of other property and equipment
|
12,624 | 12,578 | 46 | 0.4 | % | |||||||||||
|
Amortization of intangibles
|
10,173 | 10,173 | - | - | % | |||||||||||
|
Accretion of asset retirement obligations
|
75,373 | 66,865 | 8,508 | 12.7 | % | |||||||||||
|
Total DD&A
|
$ | 4,710,223 | $ | 4,580,161 | $ | 130,062 | 2.8 | % | ||||||||
|
Oil and gas DD&A rate per BOE
|
$ | 8.36 | $ | 7.94 | $ | 0.42 | 5.3 | % | ||||||||
SOURCE: Evolution Petroleum Corporation