þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Yukon, Canada | 98-0372413 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
Suite 654 999 Canada Place | V6C 3E1 | |
Vancouver, British Columbia, Canada | (zip code) | |
(Address of principal executive office) |
Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
September
30, 2010 |
December
31, 2009 |
|||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 90,248 | $ | 21,512 | ||||
Accounts receivable |
4,332 | 5,021 | ||||||
Note receivable |
260 | 225 | ||||||
Prepaid and other current assets |
1,329 | 771 | ||||||
Restricted cash (Note 12) |
2,850 | 2,850 | ||||||
99,019 | 30,379 | |||||||
Oil and gas properties and development costs, net (Note 2) |
213,685 | 158,392 | ||||||
Intangible assets HTLTM technology (Note 3) |
92,153 | 92,153 | ||||||
Long term assets |
2,126 | 839 | ||||||
$ | 406,983 | $ | 281,763 | |||||
Liabilities and Shareholders Equity |
||||||||
Current Liabilities |
||||||||
Debt (Note 4) |
$ | 38,279 | $ | | ||||
Accounts payable and accrued liabilities |
14,394 | 10,779 | ||||||
Income tax payable |
| 530 | ||||||
Asset retirement obligations (Note 5) |
| 753 | ||||||
52,673 | 12,062 | |||||||
Long term debt (Note 4) |
| 36,934 | ||||||
Asset retirement obligations (Note 5) |
496 | 195 | ||||||
Long term obligation |
1,900 | 1,900 | ||||||
Future income tax liability (Note 11) |
22,624 | 22,643 | ||||||
77,693 | 73,734 | |||||||
Commitments and contingencies (Note 6) |
||||||||
Going concern and basis of presentation (Note 1) |
||||||||
Shareholders Equity (Note 7) |
||||||||
Share capital, issued 334,011,588 common shares |
||||||||
December 31, 2009 282,558,593 common shares |
549,220 | 422,322 | ||||||
Purchase warrants |
33,423 | 19,427 | ||||||
Contributed surplus |
20,343 | 20,029 | ||||||
Convertible note |
2,086 | 2,086 | ||||||
Accumulated deficit |
(275,782 | ) | (255,835 | ) | ||||
329,290 | 208,029 | |||||||
$ | 406,983 | $ | 281,763 | |||||
3
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Note 12) | (Note 12) | |||||||||||||||
Revenue |
||||||||||||||||
Oil revenue |
$ | 4,177 | $ | 7,917 | $ | 15,554 | $ | 19,659 | ||||||||
Gain (loss) on derivative instruments |
| 72 | | (1,020 | ) | |||||||||||
Interest |
88 | 2 | 130 | 20 | ||||||||||||
4,265 | 7,991 | 15,684 | 18,659 | |||||||||||||
Expenses |
||||||||||||||||
Operating |
1,975 | 2,907 | 6,577 | 8,052 | ||||||||||||
General and administrative (Note 2) |
6,055 | 4,412 | 16,510 | 14,126 | ||||||||||||
Business and technology development |
3,045 | 2,301 | 7,979 | 6,104 | ||||||||||||
Depletion and depreciation |
2,079 | 5,308 | 6,744 | 17,308 | ||||||||||||
Foreign exchange (gain) loss |
(1,188 | ) | 2,815 | (2,289 | ) | 4,501 | ||||||||||
Interest and financing |
6 | 177 | 14 | 512 | ||||||||||||
Provision for impairment |
| 948 | | 948 | ||||||||||||
11,972 | 18,868 | 35,535 | 51,551 | |||||||||||||
Loss from continuing operations before income taxes |
(7,707 | ) | (10,877 | ) | (19,851 | ) | (32,892 | ) | ||||||||
(Provision for) recovery of income taxes |
||||||||||||||||
Current |
| (618 | ) | (115 | ) | (1,624 | ) | |||||||||
Future |
479 | 8,700 | 19 | 8,700 | ||||||||||||
479 | 8,082 | (96 | ) | 7,076 | ||||||||||||
Net loss from continuing operations |
(7,228 | ) | (2,795 | ) | (19,947 | ) | (25,816 | ) | ||||||||
Net loss from discontinued operations (net of tax of
$29.6 million for 2009) (Note 12) |
| (23,290 | ) | | (23,921 | ) | ||||||||||
Net loss and comprehensive loss |
(7,228 | ) | (26,085 | ) | (19,947 | ) | (49,737 | ) | ||||||||
Accumulated deficit, beginning of period |
(268,554 | ) | (217,835 | ) | (255,835 | ) | (194,183 | ) | ||||||||
Accumulated deficit, end of period |
$ | (275,782 | ) | $ | (243,920 | ) | $ | (275,782 | ) | $ | (243,920 | ) | ||||
Net loss per share |
||||||||||||||||
Net loss from continuing operations, basic and diluted |
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.06 | ) | $ | (0.09 | ) | ||||
Net loss from discontinued operations, basic and diluted |
| (0.08 | ) | | (0.09 | ) | ||||||||||
Net loss per share, basic and diluted |
$ | (0.02 | ) | $ | (0.09 | ) | $ | (0.06 | ) | $ | (0.18 | ) | ||||
Weighted average number of shares |
||||||||||||||||
Basic and diluted (in thousands) |
334,012 | 279,427 | 325,153 | 279,381 | ||||||||||||
4
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Operating Activities |
||||||||||||||||
Net loss |
$ | (7,228 | ) | $ | (26,085 | ) | $ | (19,947 | ) | $ | (49,737 | ) | ||||
Net loss from discontinued operations |
| 23,290 | | 23,921 | ||||||||||||
Items not requiring use of cash |
||||||||||||||||
Depletion and depreciation |
2,079 | 5,308 | 6,744 | 17,308 | ||||||||||||
Provision for impairment |
| 948 | | 948 | ||||||||||||
Stock based compensation |
1,052 | 1,270 | 2,610 | 2,242 | ||||||||||||
Unrealized (gain) loss on derivative instruments |
| (72 | ) | | 1,632 | |||||||||||
Unrealized foreign exchange (gain) loss |
(1,496 | ) | 2,786 | (2,834 | ) | 4,432 | ||||||||||
Future income tax recovery |
(479 | ) | (8,700 | ) | (19 | ) | (8,700 | ) | ||||||||
Other |
4 | 104 | 14 | 268 | ||||||||||||
Abandonment costs recovered (settled) (Note 5) |
3 | | (179 | ) | | |||||||||||
Changes in non-cash working capital items (Note 10) |
644 | 85 | (151 | ) | (3,177 | ) | ||||||||||
Net cash used in operating activities from continuing operations |
(5,421 | ) | (1,066 | ) | (13,762 | ) | (10,863 | ) | ||||||||
Net cash (used in) provided by operating activities from discontinued
operations |
| (135 | ) | | 2,703 | |||||||||||
Net cash used in operating activities |
(5,421 | ) | (1,201 | ) | (13,762 | ) | (8,160 | ) | ||||||||
Investing Activities |
||||||||||||||||
Additions to oil and gas properties and development costs |
(20,428 | ) | (5,823 | ) | (60,991 | ) | (17,723 | ) | ||||||||
Increase in restricted cash |
| (2,000 | ) | | (2,000 | ) | ||||||||||
Other |
(442 | ) | (202 | ) | (1,288 | ) | (355 | ) | ||||||||
Changes in non-cash working capital items (Note 10) |
525 | (499 | ) | 3,358 | (1,186 | ) | ||||||||||
Net cash used in investing from continuing operations |
(20,345 | ) | (8,524 | ) | (58,921 | ) | (21,264 | ) | ||||||||
Net cash provided by investing activities from discontinued operations |
| 35,878 | | 35,292 | ||||||||||||
Net cash (used in) provided by investing activities |
(20,345 | ) | 27,354 | (58,921 | ) | 14,028 | ||||||||||
Financing Activities |
||||||||||||||||
Shares issued on private placements, net of share issue costs |
(69 | ) | | 135,696 | | |||||||||||
Proceeds from exercise of options and warrants |
8 | 98 | 2,102 | 98 | ||||||||||||
Payments of debt obligations |
| | | (416 | ) | |||||||||||
Other |
| | | (100 | ) | |||||||||||
Changes in non-cash working capital items (Note 10) |
(41 | ) | | (2 | ) | (26 | ) | |||||||||
Net cash (used in) provided by financing activities from continuing
operations |
(102 | ) | 98 | 137,796 | (444 | ) | ||||||||||
Net cash used in financing activities from discontinued operations |
| (5,200 | ) | | (5,200 | ) | ||||||||||
Net cash (used in) provided by financing activities |
(102 | ) | (5,102 | ) | 137,796 | (5,644 | ) | |||||||||
Foreign exchange gain (loss) on cash and cash
equivalents held in a foreign currency |
2,299 | 12 | 3,623 | (23 | ) | |||||||||||
Increase (decrease) in cash and cash equivalents, for the period |
(23,569 | ) | 21,063 | 68,736 | 201 | |||||||||||
Cash and cash equivalents, beginning of period |
113,817 | 18,403 | 21,512 | 39,265 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 90,248 | $ | 39,466 | $ | 90,248 | $ | 39,466 | ||||||||
Cash and cash equivalents, end of period continuing operations |
$ | 90,248 | $ | 39,466 | $ | 90,248 | $ | 39,466 | ||||||||
Cash and cash equivalents, end of period discontinued operations |
$ | | $ | | $ | | $ | | ||||||||
5
6
September 30, 2010 | ||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||
Canada | Ecuador | Asia | Corporate | Development | Total | |||||||||||||||||||
Oil and gas properties |
||||||||||||||||||||||||
Proved |
$ | | $ | | $ | 153,963 | $ | | $ | | $ | 153,963 | ||||||||||||
Unproved |
121,874 | 22,479 | 26,489 | | | 170,842 | ||||||||||||||||||
121,874 | 22,479 | 180,452 | | | 324,805 | |||||||||||||||||||
Accumulated depletion |
(106,398 | ) | | | (106,398 | ) | ||||||||||||||||||
Accumulated provision for impairment |
(16,550 | ) | | | (16,550 | ) | ||||||||||||||||||
121,874 | 22,479 | 57,504 | | | 201,857 | |||||||||||||||||||
Development costs |
||||||||||||||||||||||||
Feasibility studies and other
deferred costs |
||||||||||||||||||||||||
Iraq and Libya HTLTM |
| | | | 834 | 834 | ||||||||||||||||||
Egypt GTL |
| | | | 5,054 | 5,054 | ||||||||||||||||||
Accumulated provision for
impairment |
| | | | (5,888 | ) | (5,888 | ) | ||||||||||||||||
Feedstock test facility |
| | | | 11,357 | 11,357 | ||||||||||||||||||
Accumulated depreciation and
impairment |
| | | | (789 | ) | (789 | ) | ||||||||||||||||
| | | | 10,568 | 10,568 | |||||||||||||||||||
Furniture and equipment |
30 | 408 | 543 | 1,429 | 68 | 2,478 | ||||||||||||||||||
Accumulated depreciation |
(18 | ) | (99 | ) | (179 | ) | (909 | ) | (13 | ) | (1,218 | ) | ||||||||||||
12 | 309 | 364 | 520 | 55 | 1,260 | |||||||||||||||||||
$ | 121,886 | $ | 22,788 | $ | 57,868 | $ | 520 | $ | 10,623 | $ | 213,685 | |||||||||||||
7
December 31, 2009 | ||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||
Canada | Ecuador | Asia | Corporate | Development | Total | |||||||||||||||||||
Oil and gas properties |
||||||||||||||||||||||||
Proved |
$ | | $ | | $ | 148,110 | $ | | $ | | $ | 148,110 | ||||||||||||
Unproved |
94,431 | 6,755 | 14,411 | | | 115,597 | ||||||||||||||||||
94,431 | 6,755 | 162,521 | | | 263,707 | |||||||||||||||||||
Accumulated depletion |
| | (99,744 | ) | | | (99,744 | ) | ||||||||||||||||
Accumulated provision for impairment |
| | (16,550 | ) | | | (16,550 | ) | ||||||||||||||||
94,431 | 6,755 | 46,227 | | | 147,413 | |||||||||||||||||||
Development costs |
||||||||||||||||||||||||
Feasibility studies and other
deferred costs |
||||||||||||||||||||||||
Iraq and Libya HTLTM |
| | | | 834 | 834 | ||||||||||||||||||
Egypt GTL |
| | | | 5,054 | 5,054 | ||||||||||||||||||
Accumulated provision for
impairment |
| | | | (5,888 | ) | (5,888 | ) | ||||||||||||||||
Feedstock test facility |
| | | | 10,868 | 10,868 | ||||||||||||||||||
Accumulated depreciation and
impairment |
| | | | (393 | ) | (393 | ) | ||||||||||||||||
| | | | 10,475 | 10,475 | |||||||||||||||||||
Furniture and equipment |
24 | 169 | 135 | 968 | 22 | 1,318 | ||||||||||||||||||
Accumulated depreciation |
(8 | ) | (53 | ) | (92 | ) | (650 | ) | (11 | ) | (814 | ) | ||||||||||||
16 | 116 | 43 | 318 | 11 | 504 | |||||||||||||||||||
$ | 94,447 | $ | 6,871 | $ | 46,270 | $ | 318 | $ | 10,486 | $ | 158,392 | |||||||||||||
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Convertible note |
$ | 38,842 | $ | 38,005 | ||||
Less: Unamortized discount |
(563 | ) | (1,071 | ) | ||||
$ | 38,279 | $ | 36,934 | |||||
8
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Balance, beginning of period |
$ | 948 | $ | 1,928 | ||||
Liabilities incurred |
287 | 185 | ||||||
Liabilities settled |
(179 | ) | (118 | ) | ||||
Accretion expense |
14 | 79 | ||||||
Revisions in estimated cash flows |
(574 | ) | (1,126 | ) | ||||
Balance, end of period |
496 | 948 | ||||||
Less current portion |
| (753 | ) | |||||
Balance, end of period |
$ | 496 | $ | 195 | ||||
9
After | ||||||||||||||||||||||||
Total | 2010 | 2011 | 2012 | 2013 | 2013 | |||||||||||||||||||
Lease commitments |
$ | 3,055 | $ | 313 | $ | 1,601 | $ | 828 | $ | 313 | | |||||||||||||
Common Shares | ||||||||||||||||||||
Number | Purchase | Contributed | Convertible | |||||||||||||||||
(000s) | Amount | Warrants | Surplus | Note | ||||||||||||||||
Balance December 31, 2008 |
279,381 | $ | 413,857 | $ | 18,805 | $ | 16,862 | $ | 2,086 | |||||||||||
Shares issued for acquisition of a business |
2,683 | 6,874 | 622 | | | |||||||||||||||
Shares issued for services |
81 | 207 | | | | |||||||||||||||
Exercise of stock options |
414 | 1,384 | | (492 | ) | | ||||||||||||||
Stock based compensation expense |
| | | 3,659 | | |||||||||||||||
Balance December 31, 2009 |
282,559 | $ | 422,322 | $ | 19,427 | $ | 20,029 | $ | 2,086 | |||||||||||
Shares issued for cash, net of share issue costs |
50,000 | 121,697 | 13,999 | | | |||||||||||||||
Shares issued for services |
280 | 799 | | | | |||||||||||||||
Exercise of stock options |
1,171 | 4,393 | | (2,296 | ) | | ||||||||||||||
Exercise of purchase warrants |
2 | 9 | (3 | ) | | | ||||||||||||||
Stock based compensation expense |
| | | 2,610 | | |||||||||||||||
Balance September 30, 2010 |
334,012 | $ | 549,220 | $ | 33,423 | $ | 20,343 | $ | 2,086 | |||||||||||
10
Three Months Ended September 30, 2010 | ||||||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||||||
Canada | Ecuador | Asia | US | Development | Corporate | Total | ||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Oil |
$ | | $ | | $ | 4,177 | $ | | $ | | $ | | $ | 4,177 | ||||||||||||||
Interest |
| | 1 | | | 87 | 88 | |||||||||||||||||||||
| | 4,178 | | | 87 | 4,265 | ||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||
Operating |
| | 1,975 | | | | 1,975 | |||||||||||||||||||||
General and administrative |
421 | 661 | 877 | | | 4,096 | 6,055 | |||||||||||||||||||||
Business and technology
development |
54 | 15 | | | 2,976 | | 3,045 | |||||||||||||||||||||
Depletion and depreciation |
2 | 14 | 1,914 | | 81 | 68 | 2,079 | |||||||||||||||||||||
Foreign exchange gain |
(10 | ) | | (49 | ) | | | (1,129 | ) | (1,188 | ) | |||||||||||||||||
Interest and financing |
1 | 2 | | | 3 | | 6 | |||||||||||||||||||||
468 | 692 | 4,717 | | 3,060 | 3,035 | 11,972 | ||||||||||||||||||||||
Loss from continuing
operations before
income taxes |
(468 | ) | (692 | ) | (539 | ) | | (3,060 | ) | (2,948 | ) | (7,707 | ) | |||||||||||||||
Recovery of income taxes |
||||||||||||||||||||||||||||
Current |
| | | | | | | |||||||||||||||||||||
Future |
| | | | 479 | | 479 | |||||||||||||||||||||
| | | | 479 | | 479 | ||||||||||||||||||||||
Net loss from
continuing operations |
(468 | ) | (692 | ) | (539 | ) | | (2,581 | ) | (2,948 | ) | (7,228 | ) | |||||||||||||||
Net loss from
discontinued operations |
| | | | | | | |||||||||||||||||||||
Net loss and
comprehensive loss |
$ | (468 | ) | $ | (692 | ) | $ | (539 | ) | $ | | $ | (2,581 | ) | $ | (2,948 | ) | $ | (7,228 | ) | ||||||||
Capital Investments |
$ | 3,600 | $ | 5,722 | $ | 10,951 | $ | | $ | 172 | $ | (17 | ) | $ | 20,428 | |||||||||||||
11
Nine Months Ended September 30, 2010 | ||||||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||||||
Canada | Ecuador | Asia | US | Development | Corporate | Total | ||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Oil |
$ | | $ | | $ | 15,554 | $ | | $ | | $ | | $ | 15,554 | ||||||||||||||
Interest |
| | 5 | | | 125 | 130 | |||||||||||||||||||||
| | 15,559 | | | 125 | 15,684 | ||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||
Operating |
| | 6,577 | | | | 6,577 | |||||||||||||||||||||
General and administrative |
1,293 | 1,759 | 2,438 | | | 11,020 | 16,510 | |||||||||||||||||||||
Business and technology
development |
77 | 41 | | | 7,861 | | 7,979 | |||||||||||||||||||||
Depletion and depreciation |
6 | 30 | 6,704 | | (173 | ) | 177 | 6,744 | ||||||||||||||||||||
Foreign exchange (gain) loss |
(13 | ) | | 38 | | | (2,314 | ) | (2,289 | ) | ||||||||||||||||||
Interest and financing |
4 | 2 | | | 8 | | 14 | |||||||||||||||||||||
1,367 | 1,832 | 15,757 | | 7,696 | 8,883 | 35,535 | ||||||||||||||||||||||
Loss from continuing
operations before
income taxes |
(1,367 | ) | (1,832 | ) | (198 | ) | | (7,696 | ) | (8,758 | ) | (19,851 | ) | |||||||||||||||
(Provision for) recovery of
income taxes |
||||||||||||||||||||||||||||
Current |
| | (111 | ) | | | (4 | ) | (115 | ) | ||||||||||||||||||
Future |
| | | | 19 | | 19 | |||||||||||||||||||||
| | (111 | ) | | 19 | (4 | ) | (96 | ) | |||||||||||||||||||
Net loss from
continuing operations |
(1,367 | ) | (1,832 | ) | (309 | ) | | (7,677 | ) | (8,762 | ) | (19,947 | ) | |||||||||||||||
Net loss from discontinued
operations |
| | | | | | | |||||||||||||||||||||
Net loss and comprehensive
loss |
$ | (1,367 | ) | $ | (1,832 | ) | $ | (309 | ) | $ | | $ | (7,677 | ) | $ | (8,762 | ) | $ | (19,947 | ) | ||||||||
Capital Investments |
$ | 26,762 | $ | 15,004 | $ | 18,317 | $ | | $ | 537 | $ | 371 | $ | 60,991 | ||||||||||||||
Identifiable Assets |
||||||||||||||||||||||||||||
As at September 30, 2010 |
$ | 122,198 | $ | 24,677 | $ | 71,023 | $ | | $ | 103,050 | $ | 86,035 | $ | 406,983 | ||||||||||||||
As at December 31, 2009 |
$ | 94,594 | $ | 7,597 | $ | 57,528 | $ | | $ | 102,878 | $ | 19,166 | $ | 281,763 | ||||||||||||||
12
Three Months Ended September 30, 2009 | ||||||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||||||
Canada | Ecuador | Asia | US | Development | Corporate | Total | ||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Oil |
$ | | $ | | $ | 7,917 | $ | | $ | | $ | | $ | 7,917 | ||||||||||||||
Gain on derivative instruments |
| | 72 | | | | 72 | |||||||||||||||||||||
Interest |
| | | | | 2 | 2 | |||||||||||||||||||||
| | 7,989 | | | 2 | 7,991 | ||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||
Operating |
| | 2,907 | | | | 2,907 | |||||||||||||||||||||
General and administrative |
239 | 606 | 636 | | | 2,931 | 4,412 | |||||||||||||||||||||
Business and technology
development |
104 | | | | 2,197 | | 2,301 | |||||||||||||||||||||
Depletion and depreciation |
1 | 11 | 5,130 | | 129 | 37 | 5,308 | |||||||||||||||||||||
Foreign exchange (gain) loss |
(7 | ) | | 3 | | 2 | 2,817 | 2,815 | ||||||||||||||||||||
Interest and financing |
| | 151 | | 25 | 1 | 177 | |||||||||||||||||||||
Provision for impairment |
| | | | 948 | | 948 | |||||||||||||||||||||
337 | 617 | 8,827 | | 3,301 | 5,786 | 18,868 | ||||||||||||||||||||||
Loss from continuing
operations before income
taxes |
(337 | ) | (617 | ) | (838 | ) | | (3,301 | ) | (5,784 | ) | (10,877 | ) | |||||||||||||||
(Provision for) recovery of
income taxes |
||||||||||||||||||||||||||||
Current |
| | (269 | ) | | | (349 | ) | (618 | ) | ||||||||||||||||||
Future |
| | | | 8,700 | | 8,700 | |||||||||||||||||||||
| | (269 | ) | | 8,700 | (349 | ) | 8,082 | ||||||||||||||||||||
Net income (loss) from
continuing operations |
(337 | ) | (617 | ) | (1,107 | ) | | 5,399 | (6,133 | ) | (2,795 | ) | ||||||||||||||||
Net loss from discontinued
operations (net of tax of
$29.6 million) |
| | | (23,290 | ) | | | (23,290 | ) | |||||||||||||||||||
Net income (loss) and
comprehensive income
(loss) |
$ | (337 | ) | $ | (617 | ) | $ | (1,107 | ) | $ | (23,290 | ) | $ | 5,399 | $ | (6,133 | ) | $ | (26,085 | ) | ||||||||
Capital Investments |
$ | 3,186 | $ | 1,333 | $ | 1,179 | $ | | $ | 125 | $ | | $ | 5,823 | ||||||||||||||
13
Nine Months Ended September 30, 2009 | ||||||||||||||||||||||||||||
Oil and Gas | Business and | |||||||||||||||||||||||||||
Integrated | Conventional | Technology | ||||||||||||||||||||||||||
Canada | Ecuador | Asia | US | Development | Corporate | Total | ||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Oil |
$ | | $ | | $ | 19,659 | $ | | $ | | $ | | $ | 19,659 | ||||||||||||||
Loss on derivative
instruments |
| | (1,020 | ) | | | | (1,020 | ) | |||||||||||||||||||
Interest |
| | 4 | | | 16 | 20 | |||||||||||||||||||||
| | 18,643 | | | 16 | 18,659 | ||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||
Operating |
| | 8,052 | | | | 8,052 | |||||||||||||||||||||
General and administrative |
573 | 1,583 | 1,663 | | | 10,307 | 14,126 | |||||||||||||||||||||
Business and technology
development |
491 | | | | 5,613 | | 6,104 | |||||||||||||||||||||
Depletion and depreciation |
3 | 47 | 15,646 | | 1,502 | 110 | 17,308 | |||||||||||||||||||||
Foreign exchange (gain)
loss |
(12 | ) | | 39 | | 2 | 4,472 | 4,501 | ||||||||||||||||||||
Interest and financing |
| | 430 | | 76 | 6 | 512 | |||||||||||||||||||||
Provision for impairment |
| | | | 948 | | 948 | |||||||||||||||||||||
1,055 | 1,630 | 25,830 | | 8,141 | 14,895 | 51,551 | ||||||||||||||||||||||
Loss from continuing
operations before income
taxes |
(1,055 | ) | (1,630 | ) | (7,187 | ) | | (8,141 | ) | (14,879 | ) | (32,892 | ) | |||||||||||||||
(Provision for) recovery
of income taxes |
||||||||||||||||||||||||||||
Current |
| | (1,266 | ) | | | (358 | ) | (1,624 | ) | ||||||||||||||||||
Future |
| | | | 8,700 | | 8,700 | |||||||||||||||||||||
| | (1,266 | ) | | 8,700 | (358 | ) | 7,076 | ||||||||||||||||||||
Net income (loss) from
continuing operations |
(1,055 | ) | (1,630 | ) | (8,453 | ) | | 559 | (15,237 | ) | (25,816 | ) | ||||||||||||||||
Net loss from discontinued
operations (net of tax
of $29.6 million) |
| | | (23,921 | ) | | | (23,921 | ) | |||||||||||||||||||
Net income (loss) and
comprehensive loss |
$ | (1,055 | ) | $ | (1,630 | ) | $ | (8,453 | ) | $ | (23,921 | ) | $ | 559 | $ | (15,237 | ) | $ | (49,737 | ) | ||||||||
Capital Investments |
$ | 9,263 | $ | 2,883 | $ | 3,702 | $ | | $ | 1,818 | $ | 57 | $ | 17,723 | ||||||||||||||
14
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Cash paid during the period for |
||||||||||||||||
Income taxes |
$ | 8 | $ | | $ | 646 | $ | 1,655 | ||||||||
Interest |
$ | 819 | $ | 864 | $ | 1,634 | $ | 2,059 | ||||||||
Shares issued for services and capitalized |
$ | | $ | | $ | 799 | $ | | ||||||||
Changes in non-cash working capital items |
||||||||||||||||
Operating activities |
||||||||||||||||
Accounts receivable |
$ | 1,338 | $ | (1,308 | ) | $ | 1,029 | $ | (2,669 | ) | ||||||
Note receivable |
(4 | ) | | (35 | ) | | ||||||||||
Prepaid and other current assets |
1,092 | 294 | 414 | 287 | ||||||||||||
Accounts payable and accrued liabilities |
(1,774 | ) | 480 | (1,029 | ) | (764 | ) | |||||||||
Income tax payable |
(8 | ) | 619 | (530 | ) | (31 | ) | |||||||||
644 | 85 | (151 | ) | (3,177 | ) | |||||||||||
Investing activities |
||||||||||||||||
Accounts receivable |
(298 | ) | 3 | (327 | ) | 49 | ||||||||||
Note receivable |
| (248 | ) | | (248 | ) | ||||||||||
Prepaid and other current assets |
(1,055 | ) | (11 | ) | (972 | ) | | |||||||||
Accounts payable and accrued liabilities |
1,878 | (243 | ) | 4,657 | (987 | ) | ||||||||||
525 | (499 | ) | 3,358 | (1,186 | ) | |||||||||||
Financing activities |
||||||||||||||||
Accounts payable and accrued liabilities |
(41 | ) | | (2 | ) | (26 | ) | |||||||||
$ | 1,128 | $ | (414 | ) | $ | 3,205 | $ | (4,389 | ) | |||||||
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Cash and cash equivalents |
||||||||
Bank accounts |
$ | 9,164 | $ | 21,512 | ||||
Term deposit |
81,084 | | ||||||
$ | 90,248 | $ | 21,512 | |||||
15
16
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenue |
||||||||||||||||
Oil and gas |
$ | | $ | 556 | $ | | $ | 5,455 | ||||||||
Gain on derivative instruments |
| | | 189 | ||||||||||||
Interest |
| | | 8 | ||||||||||||
| 556 | | 5,652 | |||||||||||||
Expenses |
||||||||||||||||
Operating |
| 164 | | 2,132 | ||||||||||||
General and administrative |
| 9 | | 139 | ||||||||||||
Depletion and depreciation |
| 303 | | 3,772 | ||||||||||||
Interest and financing |
| 13 | | 173 | ||||||||||||
| 489 | | 6,216 | |||||||||||||
Net income (loss) before disposition |
| 67 | | (564 | ) | |||||||||||
Loss on disposition (net of tax of $29.6 million for 2009) |
| (23,357 | ) | | (23,357 | ) | ||||||||||
Net loss from discontinued operations |
$ | | $ | (23,290 | ) | $ | | $ | (23,921 | ) | ||||||
17
As at September 30, 2010 | As at December 31, 2009 | |||||||||||||||||||||||||||||||
Canadian | Increase | US | Canadian | Increase | US | |||||||||||||||||||||||||||
GAAP | (Decrease) | Notes | GAAP | GAAP | (Decrease) | Notes | GAAP | |||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 90,248 | | $ | 90,248 | $ | 21,512 | | $ | 21,512 | ||||||||||||||||||||||
Accounts receivable |
4,332 | | 4,332 | 5,021 | | 5,021 | ||||||||||||||||||||||||||
Note receivable |
260 | | 260 | 225 | | 225 | ||||||||||||||||||||||||||
Prepaid and other current
assets |
1,329 | | 1,329 | 771 | | 771 | ||||||||||||||||||||||||||
Restricted cash |
2,850 | | 2,850 | 2,850 | | 2,850 | ||||||||||||||||||||||||||
99,019 | | 99,019 | 30,379 | | 30,379 | |||||||||||||||||||||||||||
Oil and gas properties
and development costs, net |
213,685 | (38,500 | ) | (i) | 197,301 | 158,392 | (38,500 | ) | (i) | 139,346 | ||||||||||||||||||||||
23,504 | (ii) | 20,315 | (ii) | |||||||||||||||||||||||||||||
(1,388 | ) | (iii) | (861 | ) | (iii) | |||||||||||||||||||||||||||
Intangible assets technology |
92,153 | | 92,153 | 92,153 | | 92,153 | ||||||||||||||||||||||||||
Long term assets |
2,126 | | 2,126 | 839 | | 839 | ||||||||||||||||||||||||||
Total Assets |
$ | 406,983 | (16,384 | ) | $ | 390,599 | $ | 281,763 | (19,046 | ) | $ | 262,717 | ||||||||||||||||||||
Liabilities and Shareholders Equity |
||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||
Debt |
$ | 38,279 | 698 | (iii) | $ | 38,845 | $ | | | $ | | |||||||||||||||||||||
(132 | ) | (iii) | ||||||||||||||||||||||||||||||
Accounts payable
and accrued liabilities |
14,394 | | 14,394 | 10,779 | | 10,779 | ||||||||||||||||||||||||||
Income tax payable |
| | | 530 | | 530 | ||||||||||||||||||||||||||
Derivative instruments |
| 6,273 | (vi) | 6,273 | | 8,249 | (vi) | 8,249 | ||||||||||||||||||||||||
Asset retirement obligations |
| | | 753 | | 753 | ||||||||||||||||||||||||||
52,673 | 6,839 | 59,512 | 12,062 | 8,249 | 20,311 | |||||||||||||||||||||||||||
Long term debt |
| | | 36,934 | 1,225 | (iii) | 38,005 | |||||||||||||||||||||||||
(154 | ) | (iii) | ||||||||||||||||||||||||||||||
Asset retirement obligations |
496 | | 496 | 195 | | 195 | ||||||||||||||||||||||||||
Long term obligation |
1,900 | | 1,900 | 1,900 | | 1,900 | ||||||||||||||||||||||||||
Future income tax liability |
22,624 | | 22,624 | 22,643 | | 22,643 | ||||||||||||||||||||||||||
77,693 | 6,839 | 84,532 | 73,734 | 9,320 | 83,054 | |||||||||||||||||||||||||||
Shareholders Equity |
||||||||||||||||||||||||||||||||
Share capital |
549,220 | 74,455 | (iv) | 637,205 | 422,322 | 74,455 | (iv) | 510,784 | ||||||||||||||||||||||||
(1,028 | ) | (v) | (551 | ) | (v) | |||||||||||||||||||||||||||
1,358 | (vii) | 1,358 | (vii) | |||||||||||||||||||||||||||||
13,200 | (vi) | 13,200 | (vi) | |||||||||||||||||||||||||||||
Purchase warrants |
33,423 | (33,423 | ) | (vi) | | 19,427 | (19,427 | ) | (vi) | | ||||||||||||||||||||||
Contributed surplus |
20,343 | (2,720 | ) | (v) | 14,676 | 20,029 | (3,197 | ) | (v) | 13,885 | ||||||||||||||||||||||
(2,947 | ) | (vi) | (2,947 | ) | (vi) | |||||||||||||||||||||||||||
Convertible note |
2,086 | (2,086 | ) | (iii) | | 2,086 | (2,086 | ) | (iii) | | ||||||||||||||||||||||
Accumulated deficit |
(275,782 | ) | (70,032 | ) | (345,814 | ) | (255,835 | ) | (89,171 | ) | (345,006 | ) | ||||||||||||||||||||
329,290 | (23,223 | ) | 306,067 | 208,029 | (28,366 | ) | 179,663 | |||||||||||||||||||||||||
$ | 406,983 | (16,384 | ) | $ | 390,599 | $ | 281,763 | (19,046 | ) | $ | 262,717 | |||||||||||||||||||||
18
(i) | There are certain differences between the full cost method of accounting for oil and gas
properties as applied in Canada and as applied in the US. The principal difference is in the
method of performing ceiling test evaluations under the full cost method of accounting rules.
In the ceiling test evaluation for US GAAP purposes, the Company limits, on a
country-by-country basis, the capitalized costs of oil and gas properties, net of accumulated
depletion, depreciation and amortization and deferred income taxes, to (a) the present value
of estimated future net revenues computed by applying current prices of oil and gas reserves
to estimated future production of proved oil and gas reserves as of the date of the latest
balance sheet presented, less estimated future expenditures (based on current costs) to be
incurred in developing and producing the proved reserves computed using a discount factor of
10% and assuming continuation of existing economic conditions; plus (b) the cost of properties
not being amortized (e.g. major development projects) and (c) the lower of cost or fair value
of unproved properties included in the costs being amortized less (d) income tax effects
related to the difference between the book and tax basis of the properties referred to in (b)
and (c) above. If capitalized costs exceed this limit, the excess is charged as a provision
for impairment. Unproved properties and major development projects are assessed on a quarterly
basis for possible impairments or reductions in value. If a reduction in value has occurred,
the impairment is transferred to the carrying value of proved oil and gas properties. The
Company performed the ceiling test in accordance with US GAAP and determined that for the
three months ended September 30, 2010, no impairment provision was required, nor was an
impairment provision required under Canadian GAAP. The cumulative differences in the amount
of impairment provisions between US and Canadian GAAP were $38.5 million at September 30,
2010, and December 31, 2009. |
(ii) | The cumulative differences in the amount of impairment provisions between US and Canadian
GAAP resulted in a reduction in accumulated depletion. |
(iii) | The Company was required, under Canadian GAAP, to bifurcate the value of a convertible note,
allocating a portion to long-term debt and a portion to equity. Under US GAAP, the convertible
debt security is classified in its entirety as debt. Under Canadian GAAP, this discount
accretion was capitalized. To reconcile to US GAAP, the entire $2.1 million recorded in
equity as well as the unamortized discount of $0.7 million and the accreted discount that was
capitalized in the amount of $1.4 million are reversed. In addition, because the convertible
note is not denominated in US currency the re-measurement of the different carrying value for
US GAAP results in an adjustment to net income. The foreign exchange gain of $0.1 million is
shown as a separate amount in the US GAAP reconciliation of the Companys consolidated balance
sheet shown above and is adjusted to the Foreign Exchange Loss line item in the US GAAP
reconciliation of the consolidated statement of operations below. |
(iv) | In June 1999, the shareholders approved a reduction of stated capital in respect of the
common shares by an amount of $74.5 million being equal to the accumulated deficit as at
December 31, 1998. Under US GAAP, a reduction of the accumulated deficit such as this is not
recognized except in the case of a quasi reorganization. |
(v) | Under Canadian GAAP, the Company accounts for all stock options granted to employees and
directors since January 1, 2002, using the fair value based method of accounting. Under this
method, compensation costs are recognized in the financial statements over the stock options
vesting period using an option-pricing model for determining the fair value of the stock
options at the grant date. Under US GAAP, prior to January 1, 2006, the Company applied
Accounting Principles Board (APB) Opinion No. 25, as interpreted by the Financial Accounting
Standards Board (FASB) Interpretation No. 44, in accounting for its stock option plan and
did not recognize compensation costs in its financial statements for stock options issued to
employees and directors. Beginning January 1, 2006, the Company applied the revision to FASBs
Accounting Standards Codification (ASC) Topic 718 Stock Compensation (formerly SFAS 123R)
which supersedes APB No. 25, Accounting for Stock Issued to Employees. The Company elected
to implement this statement on a modified prospective basis starting in the first quarter of
2006 whereby the Company began recognizing stock based compensation in its US GAAP results of
operations for the unvested portion of awards outstanding as at January 1, 2006, and for all
awards granted after January 1, 2006. There are no significant differences between the
accounting for stock options under Canadian GAAP and US GAAP subsequent to January 1, 2006. |
(vi) | The Company accounts for purchase warrants as equity under Canadian GAAP. As more fully
described in its consolidated financial statements in Item 8 of the Companys 2009 Annual
Report filed on Form 10-K, the accounting treatment of warrants under US GAAP reflects the
application of ASC Topic 815 Derivatives and Hedging (formerly SFAS 133). Under Topic 815,
share purchase warrants with an exercise price denominated in a currency other than a
companys functional currency are accounted for as derivative liabilities. Changes in the fair
value of the warrants are required to be recognized in the statement of operations each
reporting period for US GAAP purposes. At the time that the Companys share purchase warrants
are exercised, the value of the warrants will be reclassified to shareholders equity for US
GAAP purposes. Under Canadian GAAP, the fair value of the warrants on the issue date is
recorded as a reduction to the proceeds from the issuance of common shares, with the offset to
the warrant component of equity. The warrants are not revalued to fair value under Canadian
GAAP. |
(vii) | Under US GAAP, the aggregate value attributed to the acquisition of royalty rights during
1999 and 2000 was $1.4 million higher, due to the difference between Canadian and US GAAP in
the value ascribed to the shares issued, primarily resulting from differences in the
recognition of effective dates of the transactions. |
19
Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||
Canadian | Increase | US | Canadian | Increase | US | |||||||||||||||||||||||||||
GAAP | (Decrease) | Notes | GAAP | GAAP | (Decrease) | Notes | GAAP | |||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||||||
Oil |
$ | 4,177 | | $ | 4,177 | $ | 7,917 | | $ | 7,917 | ||||||||||||||||||||||
Gain (loss) on derivative instruments |
| 634 | (vi) | 634 | 72 | (1,165 | ) | (vi) | (1,093 | ) | ||||||||||||||||||||||
Interest |
88 | | 88 | 2 | | 2 | ||||||||||||||||||||||||||
4,265 | 634 | 4,899 | 7,991 | (1,165 | ) | 6,826 | ||||||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||||||
Operating |
1,975 | | 1,975 | 2,907 | | 2,907 | ||||||||||||||||||||||||||
General and administrative |
6,055 | | 6,055 | 4,412 | | 4,412 | ||||||||||||||||||||||||||
Business and technology development |
3,045 | | 3,045 | 2,301 | | 2,301 | ||||||||||||||||||||||||||
Depletion and depreciation |
2,079 | (877 | ) | (ix) | 1,202 | 5,308 | (2,887 | ) | (ix) | 2,421 | ||||||||||||||||||||||
Foreign exchange (gain) loss |
(1,188 | ) | 18 | (iii) | (1,170 | ) | 2,815 | 104 | (iii) | 2,919 | ||||||||||||||||||||||
Interest and financing |
6 | | 6 | 177 | | 177 | ||||||||||||||||||||||||||
Provision for impairment |
| | | 948 | (26 | ) | 922 | |||||||||||||||||||||||||
Total expenses |
11,972 | (859 | ) | 11,113 | 18,868 | (2,809 | ) | 16,059 | ||||||||||||||||||||||||
Loss from continuing operations before
income tax |
(7,707 | ) | 1,493 | (6,214 | ) | (10,877 | ) | 1,644 | (9,233 | ) | ||||||||||||||||||||||
Recovery of (provision for) income tax |
||||||||||||||||||||||||||||||||
Current |
| | | (618 | ) | | (618 | ) | ||||||||||||||||||||||||
Future |
479 | | 479 | 8,700 | | 8,700 | ||||||||||||||||||||||||||
479 | | 479 | 8,082 | | 8,082 | |||||||||||||||||||||||||||
Net loss from continuing operations |
(7,228 | ) | 1,493 | (5,735 | ) | (2,795 | ) | 1,644 | (1,151 | ) | ||||||||||||||||||||||
Net loss from discontinued operations |
| | | (23,290 | ) | 22,601 | (x) | (689 | ) | |||||||||||||||||||||||
Net loss and comprehensive loss |
$ | (7,228 | ) | 1,493 | $ | (5,735 | ) | $ | (26,085 | ) | 24,245 | $ | (1,840 | ) | ||||||||||||||||||
Net loss per share |
||||||||||||||||||||||||||||||||
Net loss from continuing operations,
basic and diluted |
$ | (0.02 | ) | | $ | (0.02 | ) | $ | (0.01 | ) | 0.01 | $ | | |||||||||||||||||||
Net loss from discontinued operations,
basic and diluted |
| | | (0.08 | ) | 0.08 | | |||||||||||||||||||||||||
Net loss per share, basic and diluted |
$ | (0.02 | ) | | $ | (0.02 | ) | $ | (0.09 | ) | 0.09 | $ | | |||||||||||||||||||
Weighted average number of shares
Basic and diluted (in thousands) |
334,012 | | 334,012 | 279,427 | | 279,427 | ||||||||||||||||||||||||||
20
Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||
Canadian | Increase | US | Canadian | Increase | US | |||||||||||||||||||||||||||
GAAP | (Decrease) | Notes | GAAP | GAAP | (Decrease) | Notes | GAAP | |||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||||||
Oil |
$ | 15,554 | | $ | 15,554 | $ | 19,659 | | $ | 19,659 | ||||||||||||||||||||||
Gain (loss) on derivative
instruments |
| 15,972 | (vi) | 15,972 | (1,020 | ) | (3,770 | ) | (vi) | (4,790 | ) | |||||||||||||||||||||
Interest |
130 | | 130 | 20 | | 20 | ||||||||||||||||||||||||||
15,684 | 15,972 | 31,656 | 18,659 | (3,770 | ) | 14,889 | ||||||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||||||
Operating |
6,577 | | 6,577 | 8,052 | | 8,052 | ||||||||||||||||||||||||||
General and administrative |
16,510 | | 16,510 | 14,126 | | 14,126 | ||||||||||||||||||||||||||
Business and technology
development |
7,979 | | 7,979 | 6,104 | 151 | (ix) | 6,255 | |||||||||||||||||||||||||
Depletion and depreciation |
6,744 | (3,189 | ) | (ix) | 3,555 | 17,308 | (9,241 | ) | (ix) | 8,067 | ||||||||||||||||||||||
Foreign exchange (gain) loss |
(2,289 | ) | 22 | (iii) | (2,267 | ) | 4,501 | (176 | ) | (iii) | 4,325 | |||||||||||||||||||||
Interest and financing |
14 | | 14 | 512 | | 512 | ||||||||||||||||||||||||||
Provision for impairment |
| | | 948 | (26 | ) | 922 | |||||||||||||||||||||||||
35,535 | (3,167 | ) | 32,368 | 51,551 | (9,292 | ) | 42,259 | |||||||||||||||||||||||||
Loss from continuing
operations before income tax |
(19,851 | ) | 19,139 | (712 | ) | (32,892 | ) | 5,522 | (27,370 | ) | ||||||||||||||||||||||
Provision for (recovery of)
income tax |
||||||||||||||||||||||||||||||||
Current |
(115 | ) | | (115 | ) | (1,624 | ) | | (1,624 | ) | ||||||||||||||||||||||
Future |
19 | | 19 | 8,700 | | 8,700 | ||||||||||||||||||||||||||
(96 | ) | | (96 | ) | 7,076 | | 7,076 | |||||||||||||||||||||||||
Net loss from continuing
operations |
(19,947 | ) | 19,139 | (808 | ) | (25,816 | ) | 5,522 | (20,294 | ) | ||||||||||||||||||||||
Net income (loss) from
discontinued operations |
| | | (23,921 | ) | 24,849 | (x) | 928 | ||||||||||||||||||||||||
Net loss and comprehensive loss |
$ | (19,947 | ) | 19,139 | $ | (808 | ) | $ | (49,737 | ) | 30,371 | $ | (19,366 | ) | ||||||||||||||||||
Net income (loss) per share |
||||||||||||||||||||||||||||||||
Net income (loss) from
continuing operations, basic
and diluted |
$ | (0.06 | ) | 0.06 | $ | | $ | (0.09 | ) | 0.02 | $ | (0.07 | ) | |||||||||||||||||||
Net income from discontinued
operations, basic and diluted |
| | (0.09 | ) | 0.09 | | ||||||||||||||||||||||||||
Net income (loss) per share,
basic and diluted |
$ | (0.06 | ) | 0.06 | $ | | $ | (0.18 | ) | 0.11 | $ | (0.07 | ) | |||||||||||||||||||
Weighted average number of
shares
Basic and diluted (in
thousands) |
325,153 | | 325,153 | 279,381 | | 279,381 | ||||||||||||||||||||||||||
(viii) | As more fully described under Oil and Gas Properties and Development Costs in Item 8 of
the Companys 2009 Annual Report filed on Form 10-K, under Canadian GAAP, feasibility,
marketing and related costs incurred prior to executing a definitive agreement are capitalized
and are subsequently written down upon determination that a projects future value has been
impaired. Under US GAAP, such costs are considered to be research and development and are
expensed as incurred. |
21
(ix) | As discussed under Oil and Gas Properties and Development Costs in this note, there is a
difference between US and Canadian GAAP in performing the ceiling test evaluation under the
full cost method of the accounting rules. Application of the ceiling test evaluation under US
GAAP has resulted in an accumulated net increase in impairment provisions on the Companys US
and China oil and gas properties. This net increase in US GAAP impairment provisions has
resulted in lower depletion rates for US GAAP purposes and a reduction in the net loss for the
three and nine months ended September 30, 2010 and 2009. |
(x) | For the three and nine months ended September 30, 2009, a $22.6 million and $24.8 million
adjustment related to discontinued operations mainly resulting from depletion and impairment
differences as more fully described in note (ii). |
22
bbl
|
= barrel | |
bbls/d
|
= barrels per day | |
bopd
|
= barrels of oil per day | |
boe
|
= barrel of oil equivalent | |
boe/d
|
= barrels of oil equivalent per day | |
mbbl
|
= thousand barrels | |
mbbls/d
|
= thousand barrels per day | |
mboe
|
= thousands of barrels of oil equivalent | |
mboe/d
|
= thousands of barrels of oil equivalent per day | |
mmbbl
|
= million barrels | |
mmbls/d
|
= million barrels per day | |
mcf
|
= thousand cubic feet | |
mcf/d
|
= thousand cubic feet per day | |
mmbtu
|
= million British thermal units | |
mmcf
|
= million cubic feet | |
mmcf/d
|
= million cubic feet per day |
23
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Average daily production (bbls/d) |
610 | 1,413 | 760 | 1,421 | ||||||||||||
Realized oil prices ($/bbl) |
$ | 74.41 | $ | 61.34 | $ | 74.92 | $ | 50.66 | ||||||||
Oil revenue |
$ | 4,177 | $ | 7,917 | $ | 15,554 | $ | 19,659 | ||||||||
Working capital (continuing operations(1)) |
$ | 46,346 | $ | 33,439 | $ | 46,346 | $ | 33,439 | ||||||||
Capital expenditures (continuing operations) |
$ | 20,428 | $ | 5,823 | $ | 60,991 | $ | 17,723 | ||||||||
Cash flow used in operating activities (continuing operations) |
$ | (5,421 | ) | $ | (1,066 | ) | $ | (13,762 | ) | $ | (10,863 | ) | ||||
Net loss (continuing operations) |
$ | (7,228 | ) | $ | (2,795 | ) | $ | (19,947 | ) | $ | (25,816 | ) | ||||
Net loss per share, basic and diluted (continuing operations) |
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.06 | ) | $ | (0.09 | ) |
(1) | In July 2009, the Company disposed of its US operations and used the proceeds for its
ongoing projects. To properly reflect this sale in the Companys 2010 unaudited consolidated
financial statements, the results of the US operations have been separately identified in
comparative disclosures as Discontinued Operations. |
24
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2010 | Change | 2009 | 2010 | Change | 2009 | |||||||||||||||||||
Cash items |
||||||||||||||||||||||||
Oil revenues |
$ | 4,177 | $ | 7,917 | $ | 15,554 | $ | 19,659 | ||||||||||||||||
Production volumes |
(4,474 | ) | (9,141 | ) | ||||||||||||||||||||
Oil prices |
734 | 5,036 | ||||||||||||||||||||||
Operating costs |
(1,975 | ) | 932 | (2,907 | ) | (6,577 | ) | 1,475 | (8,052 | ) | ||||||||||||||
G&A less stock based compensation |
(5,171 | ) | (1,926 | ) | (3,245 | ) | (14,092 | ) | (2,017 | ) | (12,075 | ) | ||||||||||||
Business and technology development
less stock based compensation |
(2,877 | ) | (679 | ) | (2,198 | ) | (7,787 | ) | (1,874 | ) | (5,913 | ) | ||||||||||||
Realized foreign exchange loss |
(308 | ) | (279 | ) | (29 | ) | (545 | ) | (476 | ) | (69 | ) | ||||||||||||
Realized derivative instruments gain |
| | | | (612 | ) | 612 | |||||||||||||||||
Net interest |
88 | 164 | (76 | ) | 130 | 370 | (240 | ) | ||||||||||||||||
Current income tax provision |
| 618 | (618 | ) | (115 | ) | 1,509 | (1,624 | ) | |||||||||||||||
Total cash changes |
(6,066 | ) | (4,910 | ) | (1,156 | ) | (13,432 | ) | (5,730 | ) | (7,702 | ) | ||||||||||||
Non-cash items |
||||||||||||||||||||||||
Unrealized (loss) gain on derivatives |
| (72 | ) | 72 | | 1,632 | (1,632 | ) | ||||||||||||||||
Unrealized foreign exchange gain (loss) |
1,496 | 4,282 | (2,786 | ) | 2,834 | 7,266 | (4,432 | ) | ||||||||||||||||
Depletion and depreciation |
(2,079 | ) | 3,229 | (5,308 | ) | (6,744 | ) | 10,564 | (17,308 | ) | ||||||||||||||
Stock based compensation |
(1,052 | ) | 218 | (1,270 | ) | (2,610 | ) | (368 | ) | (2,242 | ) | |||||||||||||
Future income tax recovery |
479 | (8,221 | ) | 8,700 | 19 | (8,681 | ) | 8,700 | ||||||||||||||||
Provision for impairment |
| 948 | (948 | ) | | 948 | (948 | ) | ||||||||||||||||
Discontinued operations (net of tax) |
| 23,290 | (23,290 | ) | | 23,921 | (23,921 | ) | ||||||||||||||||
Other |
(6 | ) | 93 | (99 | ) | (14 | ) | 238 | (252 | ) | ||||||||||||||
Total non-cash changes |
(1,162 | ) | 23,767 | (24,929 | ) | (6,515 | ) | 35,520 | (42,035 | ) | ||||||||||||||
Net loss |
$ | (7,228 | ) | 18,857 | $ | (26,085 | ) | $ | (19,947 | ) | 29,790 | $ | (49,737 | ) | ||||||||||
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Asia (net bbls) |
||||||||||||||||
Dagang |
52,420 | 125,079 | 195,424 | 377,451 | ||||||||||||
Daqing |
3,711 | 3,995 | 12,172 | 10,582 | ||||||||||||
56,131 | 129,074 | 207,596 | 388,033 | |||||||||||||
Average daily production (bbls/d) |
610 | 1,403 | 760 | 1,421 | ||||||||||||
25
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
($/bbl) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Oil revenue(1) |
$ | 74.41 | $ | 61.34 | $ | 74.92 | $ | 50.66 | ||||||||
Less operating costs |
||||||||||||||||
Field operating |
(22.15 | ) | (15.47 | ) | (19.01 | ) | (17.06 | ) | ||||||||
Windfall Levy |
(11.34 | ) | (6.32 | ) | (11.16 | ) | (2.99 | ) | ||||||||
Engineering and support costs |
(1.69 | ) | (0.73 | ) | (1.50 | ) | (0.70 | ) | ||||||||
Net operating revenue(1) |
39.23 | 38.82 | 43.25 | 29.91 | ||||||||||||
Depletion |
(33.69 | ) | (39.74 | ) | (32.05 | ) | (40.32 | ) | ||||||||
Net revenue (loss) from operations(1) |
$ | 5.54 | $ | (0.92 | ) | $ | 11.20 | $ | (10.41 | ) | ||||||
(1) | Oil revenue per barrel, net operating revenue per barrel and net revenue (loss) from
operations per barrel do not have standardized meanings prescribed by Canadian GAAP
and therefore may not be comparable to similar measures used by other companies. Please refer
to the Non-GAAP Financial Measures under the Advisories section in the MD&A for more details. |
26
Asia |
Provisions for current income taxes in the three and nine months ended September 30, 2010,
decreased in comparison to 2009 driven by a one time retrospective change in the first
quarter of 2009 to the minimum depreciation and amortization periods required by Chinese tax
law. |
Prior to the Company selling its US operating segment in July 2009, as further described in
Note 12 to the accompanying unaudited consolidated financial statements, the Company had
future tax assets arising from net operating loss carry-forwards generated by the business
segment. These future income tax assets were partially offset by certain future income tax
liabilities in the US and by a valuation allowance. As at September 30, 2009, as a result of
the pending sale of the business segment, the Company was no longer able to offset these tax
assets and liabilities. The future income tax assets classified as assets from discontinued
operations were ultimately included in the $23.4 million loss on disposition. Revisions have
since been made to the future income tax liability due to revised projections of taxable
income and the Companys utilization of net operating loss carryforwards. |
27
Payments Due by Year | ||||||||||||||||||||||||
After | ||||||||||||||||||||||||
Total | 2010 | 2011 | 2012 | 2013 | 2013 | |||||||||||||||||||
Included in balance sheet |
||||||||||||||||||||||||
Debt |
$ | 38,279 | $ | | $ | 38,279 | $ | | $ | | $ | | ||||||||||||
Asset retirement obligation(1) |
1,337 | | | 166 | | 1,171 | ||||||||||||||||||
Long term obligation |
1,900 | | | | 1,900 | | ||||||||||||||||||
Other commitments |
||||||||||||||||||||||||
Interest payable |
1,929 | | 1,929 | | | | ||||||||||||||||||
Lease commitments |
3,055 | 313 | 1,601 | 828 | 313 | | ||||||||||||||||||
Zitong exploration commitment(2) |
11,777 | 11,777 | | | | | ||||||||||||||||||
Nyalga exploration commitment |
294 | | | | 294 | | ||||||||||||||||||
$ | 58,571 | $ | 12,090 | $ | 41,809 | $ | 994 | $ | 2,507 | $ | 1,171 | |||||||||||||
(1) | Represents undiscounted asset retirement obligations after inflation. The discounted
value ($0.5 million) of these estimated obligations is provided for in the unaudited
consolidated financial statements. |
|
(2) | Estimated expenditures to complete Phase II of the Zitong block minimum work program. |
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Cash used in operating activities (continuing operations) |
$ | (5,421 | ) | $ | (1,066 | ) | $ | (13,762 | ) | $ | (10,863 | ) | ||||
Cash used in investing activities (continuing operations) |
$ | (20,345 | ) | $ | (8,524 | ) | $ | (58,921 | ) | $ | (21,264 | ) | ||||
Cash provided by (used in) financing activities
(continuing operations) |
$ | (102 | ) | $ | 98 | $ | 137,796 | $ | (444 | ) |
Operating Activities |
||
In the three and nine months ended September 30, 2010, cash used in operating activities from
continuing operations, excluding the impact of changes in non-cash working capital, was
higher than in 2009. Reductions in operating costs and current taxes in 2010 were offset by
lower oil revenue and higher G&A and business and technology development costs. |
28
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Oil and gas activities |
||||||||||||||||
Canada |
$ | 3,600 | $ | 3,186 | $ | 26,762 | $ | 9,263 | ||||||||
Ecuador |
5,722 | 1,333 | 15,004 | 2,883 | ||||||||||||
Asia |
10,951 | 1,179 | 18,317 | 3,702 | ||||||||||||
Business and technology development |
172 | 125 | 537 | 1,818 | ||||||||||||
Corporate |
(17 | ) | | 371 | 57 | |||||||||||
Total capital expenditures |
$ | 20,428 | $ | 5,823 | $ | 60,991 | $ | 17,723 | ||||||||
Canada | ||
Activity during the third quarter of 2010 focused on completing the Companys Environmental
Impact Assessment for the Tamarack project. The Class III (+25/-20%) capital cost estimate
based on engineering for the upstream production, surface facilities, the HTL upgrading unit
and infrastructure (power and access) has been completed. |
||
Ecuador | ||
In the third quarter, the second appraisal well in Block 20, IP-5b, was drilled to total
depth and cased. The Hollin formation was perforated and steam injection operations were
performed on the well. Subsequent to quarter end, oil was successfully produced from the
IP-5b appraisal well and will be sent to the Companys Feedstock Test Facility. |
||
Preparations began for the seismic survey of Block 20. The seismic program is essential to
defining the location and orientation of fault blocks that exist due to the close proximity
of the Andes Mountains, directly west of Block 20. |
||
Asia | ||
Drilling at Zitong-1 in Chinas Sichuan Province continued in the third quarter, reaching a
depth of 4,000 meters. Plans to core and open hole test the Xu4 formation were modified due
to the high formation pressures. The well casing and drilling program was amended to allow
for casing to be set and cemented in the Xu3 formation before drilling continues. The Company
started drilling Yixin-2 in August 2010, reaching a depth of 2,860 meters by the end of
September. The fracture stimulation program continued at Dagang and preparatory activities
commenced to drill two development wells. |
||
In the Nyalga basin of Mongolia, preparations for a five well drilling program commenced and
preparations for a seismic acquisition program commenced. |
||
Financing Activities | ||
In February and March 2010, the Company raised $135.8 million, net of issuance costs, through
a private placement of 50 million Special Warrants at price of Cdn $3.00 per Special Warrant.
Each Special Warrant was converted during the first quarter of 2010, for no additional
consideration, into one common share and one-quarter of a share purchase warrant of the
Company. |
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
Short term debt |
$ | 38,279 | $ | | ||||
Long term debt |
$ | | $ | 36,934 | ||||
Shareholders equity |
$ | 329,290 | $ | 208,029 |
29
30
Exhibit | ||
Number | Description | |
31.1
|
Certification by the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2
|
Certification by the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1
|
Certification by the Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2
|
Certification by the Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
IVANHOE ENERGY INC. | ||||
By: |
/s/ Gerald D. Schiefelbein
|
|||
Title: Chief Financial Officer | ||||
Dated: November 9, 2010 |
31