Paramount Energy Trust Releases Year End 2006 Reserves and Financial Results
HIGHLIGHTS
---------------------------------------------------------------------------
---------------------------------------------------------------------------
FINANCIAL AND OPERATING HIGHLIGHTS
($CDN thousands, Three months ended
except volume and December 31 Year ended December 31
per Trust Unit % %
amounts) 2006 2005 change 2006 2005 change
---------------------------------------------------------------------------
---------------------------------------------------------------------------
FINANCIAL
Revenue, including
realized gains and
losses on financial
instruments (2) 104,166 129,233 (19) 420,846 424,741 (1)
Cash flow (2) 58,166 78,200 (26) 236,653 260,218 (9)
Per Trust Unit (1)(2) 0.69 0.96 (28) 2.82 3.47 (19)
Net earnings (loss) (68,254) 17,928 (481) (18,850) 61,870 (130)
Per Trust Unit (1) (0.80) 0.22 (464) (0.22) 0.82 (127)
Cash distributions 50,968 58,990 (14) 221,789 205,032 8
Per Trust Unit (3) 0.60 0.72 (17) 2.64 2.72 (3)
Payout ratio (%) (2) 87.6 75.4 16 93.7 78.8 19
---------------------------------------------------------------------------
Total assets 805,764 820,408 (2) 805,764 820,408 (2)
Net bank and other
debt outstanding (7) 245,484 166,975 47 245,484 166,975 47
Convertible
debentures 157,391 64,888 143 157,391 64,888 143
Total net debt (7) 402,875 231,863 74 402,875 231,863 74
Unitholders' equity 202,713 394,643 (49) 202,713 394,643 (49)
---------------------------------------------------------------------------
Capital expenditures
Exploration and
development 24,104 11,402 111 138,259 59,896 131
Acquisitions, net 2,536 88 2,782 79,760 276,671 (71)
Other 456 718 (36) 1,267 1,267 -
Net capital
expenditures 27,096 12,208 122 219,286 337,834 (35)
---------------------------------------------------------------------------
TRUST UNITS OUTSTANDING
(thousands)
End of period 85,186 82,482 3 85,186 82,482 3
Weighted average 84,841 81,625 4 83,940 74,998 12
Diluted 84,841 82,804 2 83,940 75,738 11
March 5, 2007 86,032 86,032
---------------------------------------------------------------------------
OPERATING
Production
Total natural gas
(Bcf) (8) 13.3 14.1 (6) 56.0 53.3 5
Average daily natural
gas (MMcf/d) (8) 144.6 153.7 (6) 153.4 146.0 5
Per Trust Unit (cubic
feet/d/Unit) (1) 1.70 1.88 (10) 1.83 1.94 (6)
Gas over bitumen deemed
production (MMcf/d) (9) 19.8 21.6 (8) 20.8 22.4 (7)
Average daily (actual
and deemed - MMcf/d)
(8) (9) 164.4 175.3 (6) 174.2 168.4 3
Per Trust Unit (cubic
feet/d/Unit) (1) (9) 1.94 2.15 (10) 2.08 2.25 (8)
Average natural gas
prices ($/Mcf)
Before financial
hedging and physical
forward sales (10) 6.59 11.41 (42) 6.61 8.71 (24)
Including financial
hedging and physical
forward sales (10) 7.83 9.14 (14) 7.52 7.97 (6)
---------------------------------------------------------------------------
RESERVES (Bcf)
Proved (5) (6) 175.1 195.8 (11) 175.1 195.8 (11)
Proved plus probable
(5) (6) 258.8 282.6 (8) 258.8 282.6 (8)
Per Trust Unit
(Mcf/Unit) (4) 3.04 3.43 (11) 3.04 3.43 (11)
Estimated present value
before tax ($ millions)
(6)
Proved 605.4 849.7 (29) 605.4 849.7 (29)
Proved plus probable 811.0 1,041.9 (22) 811.0 1,041.9 (22)
---------------------------------------------------------------------------
LAND (thousands of net
acres)
Total land holdings 2,637 2,420 9 2,637 2,420 9
Undeveloped land
holdings 1,222 1,022 20 1,222 1,022 20
---------------------------------------------------------------------------
DRILLING (wells
drilled gross/net)
Gas 19/13.0 15/7.7 27/69 148/111.8 102/54.6 45/105
Dry - - -/- 4/1.9 4/4.0 -/(53)
Total 19/13.0 15/7.7 27/69 152/113.7 106/58.6 43/94
Success Rate 100/100 100/100 -/- 97/98 96/93 1/5
---------------------------------------------------------------------------
(1) Based on weighted average Trust Units outstanding for the period.
(2) This is a non-GAAP measure; please refer to "Significant accounting
policies and non-GAAP measures" included in Management's Discussion
and Analysis.
(3) Based on Trust Units outstanding at each cash distribution date.
(4) Based on Trust Units outstanding at period end.
(5) As evaluated by McDaniel & Associates Consultants Ltd. in accordance
with National Instrument 51-101. See "Reserves" included in
Management's Discussion and Analysis. Natural gas reserves presented
exclude royalty interest volumes of 2.2 Bcf in 2006 and 2.9 Bcf in
2005.
(6) Discounted at 10 percent using consultant's forecast pricing. Includes
gas over bitumen royalty adjustments (2006 - $76.6 million,
2005 - $100.9 million) and gas over bitumen shut-in reserves (probable:
2006 - 21.6 Bcf and $34.1 million, 2005 - 25.1 Bcf and $25.8 million).
(7) Net debt is measured as at the end of the period and includes net
working capital (deficiency) before short-term financial instrument
assets and liabilities related to the Trust's hedging activities. Total
net debt includes convertible debentures.
(8) Production amounts are based on the Trust's interest before royalties.
(9) The Trust has 24.7 MMcf/d of natural gas production shut-in or denied
production pursuant to various Alberta Energy and Utilities Board
("AEUB") decision reports, corresponding shut-in orders or general
bulletins or through correspondence in relation to an AEUB ID 99-1
application on or prior to July 1, 2004. Deemed production is not
actual gas sales but represents shut-in gas that is the basis of the
gas over bitumen financial solution during the period which is received
monthly from the Alberta Crown as a reduction against other royalties
payable.
(10) PET's commodity hedging strategy employs both financial forward
contracts and physical natural gas delivery contracts at fixed prices
or price collars. In calculating the Trust's natural gas price before
financial and physical hedging, PET assumes all natural gas sales
based on physical delivery fixed-price or price collar contracts
during the period were instead sold at AECO daily index.