Delphi Energy Corp. Reports 2016 Year End Results, Reserves and Provides Operations Update

CALGARY, ALBERTA–(Marketwired – March 15, 2017) –


Delphi Energy Corp. (TSX:DEE) (“Delphi” or the “Company”) is pleased to announce its financial and operational results, crude oil and natural gas reserves information for the year ended December 31, 2016 and an operations update.


  • Achieved a Company record low finding and development cost (“F&D”) for proved producing reserves in 2016 of $10.17 per barrel of oil equivalent (“boe”). Including dispositions in the year finding, development, acquisition and disposition cost (“F,D&A”) for proved producing reserves were $2.19 per boe;
  • The net present value, discounted at ten percent, of proved developed producing reserves is $128 million, an increase of 15% compared to 2015.
  • Achieved an operating netback(1) of $16.24 per boe resulting in a proved producing recycle ratio(2) of 1.6;
  • Reduced Delphi’s 2016 operating costs by 27 percent to $6.40 per boe compared to 2015 operating costs of $8.78 per boe;
  • Achieved record low, gross average drilling and completion costs of $7.5 million per well on the six wells drilled in 2016 compared to $8.1 million per well in 2015;
  • Total liquid yields increased 26 percent to 92 barrels per million cubic feet (“bbls/mmcf”) in 2016, up from 73 bbls/mmcf in 2015. Plant and field condensate was 67 percent of total liquids in 2016;
  • Closed a $60.0 million public offering of 5 year term 10 percent Collateralized Exchange Listed Notes (the “Senior Secured Notes”) redefining the capital structure of the Company;
  • Executed a strategic agreement with an existing working interest partner (the “Partner Transaction” or the “Transaction”) for proceeds of $54.6 million (including purchase price adjustments) to accelerate growth of its Bigstone Montney asset; and,
  • Net debt was reduced by 29 percent at the end of the 2016 year to $85.9 million, down from $121.7 million at the end of 2015.


  • Delphi’s 16-21-60-23W5 well has produced at an average rate over the first 30 days (“IP30”) of 1,968 barrels of oil equivalent per day (“boe/d”) with a Delphi record field condensate rate of 763 barrels per day (“bbls/d”);
  • Recently completed three (2.0 net) horizontal Montney wells at Bigstone, all of which are expected to be on production in the second quarter of 2017; and,
  • Drilling operations are continuing into break-up with plans for up to five (3.2 net) horizontal Montney wells ready to complete after spring break-up.

(1) Operating netback is calculated by subtracting royalties, operating and transportation costs from revenues and includes hedging gains or losses.

(2) Recycle ratio is calculated as operating netback divided by F&D costs, including change in future development costs, per boe.


Three Months Ended
December 31
Twelve Months Ended
December 31
Production 2016 2015 % Change 2016 2015 % Change
Field condensate (bbls/d) 1,330 1,606 (17) 1,436 1,440 0
Natural gas liquids (bbls/d) 1,125 1,414 (20) 1,183 1,433 (17)
Crude oil (bbls/d) 8 7 14 8 27 (70)
Total crude oil and natural gas liquids 2,463 3,027 (19) 2,627 2,900 (9)
Natural gas (mcf/d) 27,988 34,719 (19) 28,595 39,416 (27)
Total (boe/d) 7,127 8,814 (19) 7,392 9,469 (22)
Financial Highlights ($ thousands except per unit amounts)
Three Months Ended
December 31
Twelve Months Ended
December 31
2016 2015 % Change 2016 2015 % Change
Crude oil and natural gas sales 20,546 18,601 10 69,134 80,275 (14)
Realized sales price per boe 31.33 37.09 (16) 25.55 31.43 (19)
Adjusted Funds from operations 8,120 13,317 (39) 29,865 42,893 (30)
Per boe 12.39 16.41 (24) 11.04 12.41 (11)
Per share – Basic 0.05 0.09 (44) 0.19 0.28 (32)
Per share – Diluted 0.05 0.09 (44) 0.19 0.28 (32)
Net earnings (loss) (25,461) (23,084) (10) (41,114) (42,525) (3)
Per boe (38.85) (28.47) (36) (15.21) (12.29) (24)
Per share – Basic (0.16) (0.15) (7) (0.26) (0.27) 4
Per share – Diluted (0.16) (0.15) (7) (0.26) (0.27) 4
Capital invested 21,977 16,183 36 53,813 57,450 (6)
Disposition of properties (52,656) (13,712) (284) (57,239) (67,578) 15
Net capital invested (30,679) 2,471 (1342) (3,426) (10,128) 66
Acquisition of undeveloped properties
Acquisition of developed properties
Total capital invested (30,679) 2,471 (1342) (3,426) (10,128) 66
December 31, 2016 December 31, 2015 % Change
Net debt (1) 85,945 121,664 (29)
Total assets 303,625 360,842 (16)
Shares outstanding (000’s)
Basic 155,994 155,510
Fully Diluted(2) 180,752 169,951 6
(1) Defined as the sum of long term and subordinated debt plus (minus) the working capital deficit (surplus) excluding the current portion of the fair value of financial instruments.
(2) Represents the full dilution of all outstanding options and warrants


Throughout 2016, Delphi continued to execute its development plan of its world-class, liquids-rich Montney property (“Bigstone Montney”) located at Bigstone in northwest Alberta, while strengthening the Company’s overall financial position through several strategic initiatives. The Company continues to successfully deliver robust economic returns on its capital projects along with higher cash netbacks, which continue to materially exceed our historical proved producing finding and development costs. Innovations applied to the Company’s completion techniques have resulted in significant increases to the field condensate to natural gas ratios, all while cost-saving initiatives continue to be successfully implemented. In 2016, the inclusion of Senior Secured Notes into the Company’s capital structure along with a new bank syndicate and the Partner Transaction have all contributed to reduce overall debt by 51 percent over the past two years and allowed for the planned acceleration of drilling activity through 2017.

The Company’s successful operating margin growth is a result of the high quality Bigstone Montney asset base, majority ownership in strategic infrastructure, firm take away capacity and proven expertise in developing this liquids-rich asset. Delphi’s strong hedge position has protected cash flow and economic returns through the entire period of lower commodity prices, creating the flexibility to pursue growth initiatives.

Year-over-year average West Texas Intermediate (“WTI”) crude oil prices decreased 11 percent to US $43.39 per barrel. New York Mercantile Exchange (“NYMEX”) natural gas prices averaged US $2.45 per million British thermal units (“mmbtu”) in 2016, down seven percent from the previous year.

Delphi’s commodity price risk management program continues to be an integral part of our financial strategy to protect funds from operations and return on capital employed during periods of price volatility. Despite the prolonged drop in crude oil prices, the Company received $58.61 per barrel for its condensate production in 2016, including a realized risk management gain of $9.97 per barrel for maturing contracts during the period. Delphi’s realized natural gas price for 2016 was $4.45 per million cubic feet (“mcf”), an increase of 11 percent from the comparative period of 2015. The Company’s realized natural gas price was positively influenced by its risk management program and includes a gain of $1.18 per mcf for maturing contracts in the period. In 2016, the Company realized $17.6 million in gains from its risk management program compared to $28.3 million gains during 2015.

Production volumes in 2016 averaged 7,392 boe/d, a 22 percent decrease compared to 2015. A 30 day unscheduled outage at the SemCAMS K3 plant in the second quarter of 2016 reduced annual production volumes by approximately 600 boe/d, together with the major asset dispositions in 2015, which reduced annual production volumes by approximately 1,600 boe/d, largely account for the decrease in 2016 production volumes.

Production volumes in the fourth quarter of 2016 averaged 7,127 boe/d. Weather delays in the third and fourth quarters pushed on-stream dates for two wells of the 2016 program until late December, impacting the fourth quarter production volumes by approximately 600 boe/d. In December 2016, a further reduction of 450 boe/d was incurred as a result of the Partner Transaction. The Company has brought on production seven gross (4.9 net) wells over the past five quarters effectively replacing natural declines over that time period and partially offsetting the Partner Transaction disposition volumes. Delphi’s field operations, well results and current production capability remains on track with its 2017 annual and exit production forecast focusing on accelerated production growth with increased condensate yields.

Delphi’s field condensate weighting as a percentage of 2016 production volumes increased 28 percent from 2015. The Company’s natural gas liquids and field condensate yields increased 26 percent to 92 barrels per million cubic feet in 2016, up from 73 bbls/mmcf in 2015. Field and plant condensate yield averaged 63 bbls/mmcf or 67 percent of the total 92 bbls/mmcf. The Company’s condensate and natural gas liquids weighting is forecast to increase to 40 percent in 2017, from 35 percent in 2016 and 30 percent in 2015.

During 2016, the Company invested gross field capital of $53.8 million. Net of incurred carry capital costs of $9.9 million and a capital closing adjustment of $2.0 million associated with the Partner Transaction, and GORR proceeds of $4.6 million, net field capital was $37.3 million. Delphi spent 80 percent of net field capital on drilling, completing and equipping six gross (4.5 net) Montney wells at Bigstone. During the fourth quarter of 2016, Delphi drilled three gross (2.1 net) wells and brought on production two gross (1.2 net) wells on December 28, 2016. Also in the fourth quarter, the Company closed the Partner Transaction for proceeds of $54.6 million, including adjustments. Total disposition proceeds in 2016 of $57.2 million, (including the full $20.0 million carry capital costs) offset the gross invested field capital of $53.8 million for net proceeds of $3.4 million. In 2015, invested field capital of $57.5 million was offset by $67.6 million of non-core dispositions for net proceeds of $10.1 million.

Funds from operations in 2016 were $29.9 million or $0.19 per basic and diluted share, compared to $42.9 million or $0.28 per basic and diluted share in 2015. The decrease in funds from operations in 2016, as compared to 2015, is primarily due to lower production volumes and commodity prices, as well as reduced gains on financial contracts, all partially offset by lower operating costs. For the twelve months ended December 31, 2016 the field operating netback, excluding hedging gains, increased 22 percent compared to the twelve months ended 2015. Delphi’s Alliance Pipeline marketing arrangement, which commenced in December 1, 2015 to ship the Company’s natural gas into the Chicago market, improved the realized sales price Delphi received for its natural gas. Royalties per boe increased due to less crown royalty credits, and production volumes encumbered with a gross overriding royalty, as a percentage of total volumes, increased over 2015. Operating expenses per boe in 2016 have decreased as a majority of the Company’s production comes from the more efficient Montney play at Bigstone. Transportation expenses have increased as a result of the higher cost of shipping Delphi’s natural gas volumes on the Alliance pipeline system into the Chicago market.

At December 31, 2016, the Company had total net debt of $85.9 million outstanding, a 29 percent decrease from the previous year. The reduction in net debt is a result of the Partner Transaction proceeds of $34.6 million and the total associated $20 million carry capital costs for total proceeds of $54.6 million. At December 31, 2016, Delphi had $53.4 million (net of outstanding letters of credit of $6.6 million) available to be drawn on its senior credit facility. Total net debt has been reduced 51 percent from $173.7 million at December 31, 2014, while the shares outstanding have remained unchanged at 155.6 million. On January 12, 2017, Delphi entered into a new $80 million senior secured revolving credit facility with a banking syndicate comprised of Canadian chartered banks to support an accelerated production growth program.


GLJ Petroleum Consultants Ltd. (“GLJ”), the Company’s independent petroleum engineering firm, has evaluated Delphi’s crude oil, natural gas and natural gas liquids reserves as at December 31, 2016 and prepared a reserves report (the “GLJ Report”) in accordance with National Instrument 51-101 “Standards of Disclosure for Oil and Gas Activities” and the “Canadian Oil and Gas Evaluation Handbook”. GLJ’s price forecast dated January 1, 2017 was used in the evaluation.

The following is summary reserves information detailed in the GLJ Report at December 31, 2016:

Total Natural Gas(1) Natural Gas Liquids Oil Equivalent(2)
Company Company Company Company Company Company
Gross Net Gross Net Gross Net
Reserves Category (mmcf) (mmcf) (mbbls) (mbbls) (mboe) (mboe)
Producing 53,518 45,576 4,295 3,115 13,215 10,711
Developed Non-Producing
Undeveloped 23,186 21,299 2,140 1,894 6,004 5,444
Total Proved 76,704 66,874 6,435 5,009 19,219 16,155
Total Probable 69,135 60,098 5,718 4,614 17,241 14,630
Total Proved Plus Probable 145,840 126,973 12,153 9,623 36,460 30,785
(1) Total Natural Gas includes product types of Shale Gas and Conventional Natural Gas. Product type Shale Gas accounts for approximately 88 percent of Total Proved Natural Gas and 89 percent of Total Proved Plus Probable Natural Gas.
(2) Oil equivalent amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil (6:1).

Net Present Value of Future Net Revenue

The estimated future net revenues associated with Delphi’s reserves at December 31, 2016, based on the GLJ January 1, 2017 price forecast, are summarized in the following table. The net present value, discounted at ten percent, of proved developed producing reserves increased 15% compared to 2015. The net present value, discounted at ten percent, of total proved and total proved plus probable reserves decreased by two percent and twelve percent respectively, compared to 2015.

Net Present Values of Future Net Revenue Unit Value Before Income
Before Income Taxes Discounted At (%/year)(1) Tax Discounted at
0% 5% 10% 15% 20% $/boe $/mcfe
($ thousands)
Producing 189,934 152,610 128,429 111,900 99,984 11.99 2.00
Developed Non-Producing
Undeveloped 72,197 45,922 30,324 20,367 13,593 5.57 0.93
Total Proved 262,131 198,531 158,753 132,267 113,577 9.83 1.64
Total Probable 245,486 129,489 75,659 47,399 31,023 5.17 0.86
Total Proved Plus Probable 507,617 328,021 234,412 179,666 144,600 7.61 1.27
(1) Future net revenues are estimated using forecast prices, costs arising from the anticipated development and production of reserves, net of the associated royalties, operating costs, development costs, and abandonment and reclamation costs. The estimated values disclosed do not necessarily represent fair market value.
(2) Unit values are calculated using net reserves defined as Delphi’s working interest share after deduction of royalty obligations plus Delphi’s royalty interests.

Future Development Costs

Future development costs (“FDC”) have been reduced by $51 million and $81 million for the total proved and total proved plus probable categories respectively, primarily as a result of dispositions and undeveloped reserve conversions.

The following table provides the future development costs, undiscounted, included in the GLJ Report for total proved and total proved plus probable reserves.

($ thousands) 2017 2018 2019 2020 2021 Rem Total
Total Proved 52,201 5,636 135 141 290 58,261
Total Proved Plus Probable 52,201 26,640 65,496 16,290 550 1,117 162,293

Forecast Prices

The following is a summary of GLJ’s January 1, 2017 price forecast used in the evaluation.

Natural Gas Oil
AECO/NIT NYMEX Edmonton NYMEX Pentanes Plus Exchange
Spot Henry Hub Light WTI Edmonton Inflation Rate
Year $CDN/MMBtu $US/MMBtu $CDN/bbl $US/bbl $CDN/bbl % $US/$CDN
2017 3.46 3.60 69.33 55.00 72.11 2.0 0.75
2018 3.10 3.20 72.26 59.00 74.79 2.0 0.78
2019 3.27 3.40 75.00 64.00 78.75 2.0 0.80
2020 3.49 3.60 76.36 67.00 79.80 2.0 0.83
2021 3.67 3.80 78.82 71.00 82.37 2.0 0.85
2022 3.86 4.00 82.35 74.00 86.06 2.0 0.85
2023 4.05 4.20 85.88 77.00 89.32 2.0 0.85
2024 4.16 4.31 89.41 80.00 92.99 2.0 0.85
2025 4.24 4.39 92.94 83.00 97.59 2.0 0.85
2026 4.32 4.48 95.61 86.05 99.91 2.0 0.85
2027+ +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr 2.0 0.85


The following reconciliation of Delphi’s reserves compares changes in the Company’s gross reserves at December 31, 2015 to the reserves at December 31, 2016, each evaluated in accordance with National Instrument 51-101 definitions.

Light and
Medium Natural Natural Gas Total Oil
Crude Oil Gas(2) Liquids Equivalent
Proved (mbbls) (mmcf) (mbbls) (mboe)
December 31, 2015 95,997 7,892 23,891
Extensions and Improved Recovery 7,801 637 1,937
Technical Revisions 2 (5,776) (188) (1,149)
Dispositions (10,931) (955) (2,777)
Economic Factors 49 8 16
Production (2) (10,466) (959) (2,706)
December 31, 2016 76,674 6,434 19,213
Light and
Medium Natural Natural Gas Total Oil
Crude Oil Gas(2) Liquids Equivalent
Probable (mbbls) (mmcf) (mbbls) (mboe)
December 31, 2015 86,748 7,114 21,572
Extensions and Improved Recovery 13,460 1,117 3,361
Technical Revisions (13,347) (936) (3,160)
Dispositions (17,982) (1,612) (4,610)
Economic Factors 249 35 77
December 31, 2016 69,128 5,718 17,239
Light and
Medium Natural Natural Gas Total Oil
Crude Oil Gas(2) Liquids Equivalent
Proved Plus Probable (mbbls) (mmcf) (mbbls) (mboe)
December 31, 2015 182,745 15,005 45,463
Extensions and Improved Recovery 21,260 1,755 5,298
Technical Revisions 2 (19,123) (1,124) (4,309)
Dispositions (28,913) (2,568) (7,386)
Economic Factors 298 43 93
Production (2) (10,466) (959) (2,706)
December 31, 2016 145,801 12,152 36,452
(1) Gross reserves represent the operated and non-operated working interest share of reserves before deduction of royalties and does not include any royalty interests of the Company.
(2) Total Natural Gas includes product types of Shale Gas and Conventional Natural Gas.
(3) Tables may not add due to rounding.

Finding and Development Costs

In 2016, corporate F&D costs, including changes in FDC, were $10.17 per boe for proved producing reserves compared to the 2014-16 three year average of $12.40 per boe. Corporate F&D costs in 2016 are $11.25 per boe and $12.73 per boe for total proved and total proved plus probable reserves, respectively. Including acquisitions and dispositions, and the total change in FDC, corporate F,D&A costs for proved developed producing reserves are $2.19 per boe for 2016 and $11.26 per boe for the last three years.

One and three year F,D&A costs in the total proved and total proved plus probable categories are not meaningful as the reduction in future development costs and proceeds from dispositions exceeded actual capital spent in the respective time periods and total reserve additions, including dispositions, technical revisions and economic factors, are also negative.

2016 2014 – 2016 Totals/Average
Proved Producing Total Proved Total Proved plus Probable Proved Producing Total Proved Total Proved plus Probable
Capital ($ thousands)
Exploration and Development (“E&D”) Costs(1) 37,250 37,250 37,250 188,652 188,652 188,652
Change in FDC related to E&D (247) (28,175) (23,435) (2,620) (78,653) (43,547)
Total E&D Costs 37,003 9,075 13,815 186,032 109,999 145,105
Acquisition and Disposition (“A&D”) Costs(1) (30,618) (30,618) (30,618) (90,254) (90,254) (90,254)
Change in FDC related to A&D (22,884) (58,057) (2,483) (67,500) (116,068)
Total A&D Costs (30,618) (53,502) (88,675) (92,737) (157,754) (206,321)
Total Costs 6,385 (44,427) (74,860) 93,296 (47,754) (61,216)
Reserves (mboe)
Total Reserve Discoveries, Extensions & Revisions(2) 3,638 807 1,085 14,999 7,360 9,009
Total Acquisitions and Dispositions (720) (2,777) (7,386) (6,715) (14,228) (24,143)
Total Reserve Additions 2,918 (1,970) (6,301) 8,284 (6,868) (15,134)
Finding, Development, Acquisition and Disposition Costs ($/boe)
E&D, including change in FDC related to E&D (F&D) 10.17 11.25 12.73 12.40 14.95 16.11
E&D and A&D, including change in FDC (F,D&A) 2.19 22.55 11.88 11.26 6.95 4.04
(1) Please refer to page 9 of the Management Discussion and Analysis for the year ended 2016 for explanation of exploration and development costs and acquisition and disposition costs used in the F&D and F,D&A calculations.
(2) Includes extensions and improved recovery, technical revisions, discoveries and economic factors.

Delphi will release its Annual Information Form by March 31, 2017, which will include all required National Instrument 51-101 reserves disclosure.


Delphi’s planned drilling program in 2017 will more than double as compared to the 2016 program with the addition of a second drilling rig that commenced activity in December 2016. The 2017 development plan contemplates the drilling of 13 gross (8.4 net) Bigstone Montney horizontal wells and the completion, tie-in and well site equipping of 14 gross (9.0 net) wells. It is anticipated that the 2017 development plan will grow production by year-end 2017 to approximately 11,500 boe/d, an anticipated growth increase of 60 percent over 2016. In 2016, the Company continued the trend of reducing drill and completion costs for its horizontal Montney wells at Bigstone reporting a record low gross average of $7.5 million per well compared to $8.1 million per well in 2015, and $10.4 million in 2014.

Results from the Company’s ongoing Montney drilling and completion operations are meeting or exceeding expectations. The combination of new development moving further west on the Company’s Bigstone Montney property, along with Delphi’s third generation frac design, has shown significant improvements to field condensate to natural gas rate yields.

Delphi has several new wells in various stages of operations:

  • Wet weather conditions delayed field operations in the fall of 2016, resulting in the fourth and fifth wells (1.2 net) of the 2016 program on production dates being delayed to year-end 2016.
  • The sixth and final well of the 2016 program was brought on production at the beginning of February 2017 and has now recorded 30 days of production;
  • The first three wells of the 2017 program have been completed and are expected to be on production in the second quarter of 2017;
  • The fourth well of the 2017 program has been drilled with completion operations scheduled to commence after spring break-up; and,
  • Delphi’s two drilling rigs are currently drilling wells number five and six of the 2017 program, with plans to remain drilling through spring break-up. An additional well from each of the current drilling pads will be drilled totaling four (2.5 net) wells ready for completion in early summer.

The Company is pleased to report initial production results on the 16-21-60-23W5 (“16-21”) (59.3 percent working interest) horizontal Montney well. Over the first 30 days on production, the 16-21 well averaged a total of 1,968 boe/d with a field condensate to sales gas ratio of 134 bbls/mmcf. The 16-21 well has achieved the highest field condensate rate over the first 30 days of all Delphi wells to date with a rate of 763 bbls/d. Total liquid production, including estimated gas plant recovered natural gas liquids of 46 bbls/mmcf sales, accounted for 52 percent of the total sales production rate. This total production rate is 52 percent higher than the immediate offset at 15-21-60-23W5 (brought on production three years ago) validating the benefits of Delphi’s significant enhancements in frac design.

Operations on the Company’s first three wells of the 2017 program are largely finished with all three wells completed with 40 stage fracture stimulations. These wells are expected to be on production in the second quarter of 2017. Delphi’s 15-8-60-23W5 (“15-8”) (65 percent working interest) well was drilled to a total depth of 5,906 metres with a horizontal lateral in the Montney of 2,740 metres. 15-8 was completed with a Company record 5,975 tonnes of sand, resulting in a concentration of 2.2 tonne per horizontal metre. The 15-11-60-23W5 (“15-11”) (65 percent working interest) well was drilled to a total depth of 5,970 metres with a horizontal lateral in the Montney of 2,866 metres. The 13-15-60-23 (65 percent working interest) well was drilled to a total depth of 5,867 metres with a horizontal lateral in the Montney of 2,891 metres. Delphi’s fourth well of the 2017 program at 15-9-60-23W5 (61.8 percent working interest) was drilled to a total depth of 5,912 metres with a horizontal lateral in the Montney of 2,864 metres. A 40 stage completion liner was installed with fracturing operations scheduled to commence after spring break-up.

In early March, the Company commenced drilling its fifth and sixth wells of the 2017 capital program at 13-17-59-22W5 (65 percent working interest) and 13-9-60-23W5 (61.8 percent working interest). An additional well from each of these drilling pad sites will be drilled, resulting in Delphi having four (2.5 net) additional Montney wells ready for completion operations after spring break-up.


Delphi continues to maintain a strong risk management position on both volumes and pricing. The Company believes that reducing commodity price volatility through an active and strategic hedging program both reduces downside cash flow risk while protecting the economics of new capital being deployed. Protecting simple payouts for new wells of approximately one year through a strategic hedging program ensures the ability to effectively reinvest post-payout free cash flow. The Company has approximately 20 million cubic feet per day (“mmcf/d”), or 59% of its 2017 forecast natural gas production hedged at an average price of CDN$4.21 per mmbtu and approximately 1,000 bbls/d of condensate hedged at an average WTI price of CDN$66.70 per barrel (“bbl”).

Natural Gas Q1/17 Q2 – Q4/17 2018 2019
Percent Hedged * 57% 51% 39% 21%
Hedge Price (CDN $/mmbtu) $4.25 $4.24 $3.83 $3.89
Crude Oil Q1/17 Q2 – Q4/17 2018 2019
Percent Hedged * 63% 42% 14% 14%
Hedge Price (WTI CDN $/bbl) $66.51 $66.67 $70.00 $70.00

* Based on average 2017 production of 33.5 mmcf/d of natural gas and 2,150 bbls/d of field condensate.


The following table highlights the major assumptions with respect to Delphi’s 2017 full year guidance and includes revised 2016 guidance.

2017 Full
Year Guidance
2016 Full
Year Actuals
NYMEX Natural Gas Price (US $ per mmbtu) $3.25 $2.45
WTI Oil Price (US $ per bbl) $55.00 $43.39
Natural Gas Liquids Price (CDN $ per bbl) $28.00 $20.62
Foreign Exchange Rate (US/Cdn) 1.33 1.32
Net Capital Program ($ million) $65.0 – $70.0 $37.3
Gross Well Count Drilled (net) 13 (8.4) 6.0 (4.2)
Gross Well Count On Production (net) 14 (9.0) 6.0 (4.5)

The Company is forecasting significant absolute and per share growth across all measures during 2017, while maintaining balance sheet strength. 2017 guidance is highlighted by a significant increase in drilling activity funded in part by the $20.0 million carry capital costs relating to the Partner Transaction, of which approximately $9.9 million was incurred in the fourth quarter of 2016.

2017 Full Year Guidance 2016 Full Year Actuals Percentage
Average Production (boe/d) 9,000 – 9,500 7,392 25%
Natural Gas (mmcf/d) 32.0 – 35.0 28.6 17%
Field Condensate (bbls/d) 2,100 – 2,200 1,436 50%
NGL’s (bbls/d) 1,400 – 1,500 1,183 23%
Percent Liquids (%) 40 35 14%
Production per share (per million shares) 60 47 28%
December Average Production (boe/d) 11,000 – 12,000 7,323 57%
December Exit Production (boe/d) 11,000 – 12,000 8,600 34%
Funds from Operations (“FFO”) ($ million) $52.0 – $57.0 $29.9 82%
Net Debt at December 31 ($ million) (1) $115.0 – $120.0 $105.0 12%
Total Debt / Q4 FFO (annualized) 1.4 – 1.6 3.2 (53%)
Bank Debt / Q4 FFO (annualized) (2) 0.7 – 0.8 1.7 (56%)
(1) Net debt includes working capital and the 5-year senior secured notes at $60 million, not the carrying value per the statement of financial position, but excludes outstanding Letters of Credit of $6.6 million.
(2) Bank debt is net debt less the senior secured notes of $60 million.

Operational momentum continues to build throughout 2017, exiting the year with a very strong fourth quarter and setting up for continued growth into 2018 and beyond. As Delphi ramps up an increased level of field activity in 2017, the Company remains focused on its culture of strong capital discipline as demonstrated over the past three years.

Q4 2017
Q4 2016
Production (boe/d) 11,000 – 11,500 7,127 58%
Production per share (per million shares) 73 46 59%
Q4 FFO ($ million) $18.0 – $20.0 $8.1 135%
Annualized FFO ($ million) $72.0 – $80.0 $32.5 134%
Annualized FFO per share $0.46 – $0.51 $0.21 130%
Cash Netback Including Hedges ($/boe) $18.00 $12.40 45%
Cash Netback Excluding Hedges ($/boe) $18.50 $9.47 95%


Delphi’s 2017 capital program is forecast to be $65.0 to $70.0 million targeting an increase in annual production of approximately 25 percent (absolute and per share) to 9,000 to 9,500 boe/d. Annual 2017 funds from operations (“FFO”) are forecast to increase approximately 82 percent (absolute and per share) based on an average WTI oil price of US$55.00 per barrel and an average NYMEX natural gas price of US$3.25 per mmbtu. As a result, the Company’s increasing cash flow is expected to reduce bank debt to annualized fourth quarter 2017 FFO of 0.8 times and total debt to annualized fourth quarter 2017 FFO of 1.5 times. The contemplated 2017 capital program is net of an estimated $10.1 million of carry capital costs remaining from the Partner Transaction.

The 2017 development plan contemplates the drilling of 13 gross (8.4 net) Bigstone Montney horizontal wells and the completion, tie-in and well site equipping of 14 gross (9.0 net) wells. A second rig commenced drilling operations in December 2016 and is expected to remain active throughout the 2017 drilling program, allowing the Company to proceed with pad drilling that will support accelerated drilling activity while realizing further cost savings.

The Company continues to innovate our field operations significantly improving well results. Well stimulation design innovations continue to enhance well productivities, field condensate yields and well economics. Continued Bigstone Montney drilling to the west is resulting in ultra-rich field condensate yields. Field condensate yields in the most recent wells have increased two to four times compared to the average yields realized from the Company’s previous 25 wells. Increased condensate yields of this magnitude on new wells, combined with higher forecast condensate prices in 2017 have the compound result of doubling revenue per boe and increasing unhedged field operating netbacks per boe by as much as three times compared to 2016 netbacks.

Cash costs are forecast to decrease by approximately ten to twelve percent in 2017, with a continued focus on cost saving initiatives and significant production growth. Delphi continues to maintain a strong risk management position on both volumes and pricing.

Delphi has secured the required firm service transportation for 100 percent of forecasted 2017 natural gas production growth. The contracted Alliance full path service to Chicago with its incremental priority interruptible service, together with the existing and incremental 2018 contracted firm TCPL service, will provide the Company with sufficient firm service to handle accelerated growth plans beyond 2017. Delphi’s Bigstone Montney field compression and dehydration facilities are also sufficient for the forecasted growth in 2017.

To handle the Company’s growing production volumes beyond 2017, Delphi is working to efficiently expand its existing Montney field dehydration and compression capacity at East and South Bigstone. Through this effort, Delphi has secured a 20 mmcf/d amine processing equipment package to sweeten a portion of the Montney production for processing at the under-utilized Partner operated Bigstone sweet gas plant located at 14-28-59-22W5, where the Company owns a 25 percent working interest.

Delphi is now well positioned to achieve significant production, cash flow and reserve growth over the near and long term to the benefit of all our stakeholders.


A conference call and webcast to review 2016 year end results is scheduled for 9:00 a.m. Mountain Time (11:00 a.m. Eastern Time) on Thursday, March 16, 2017. The conference call number is 1-844-358-8760. A brief presentation by David J. Reid, President and CEO will be followed by a question and answer period. The conference call will also be broadcast live on the Internet and may be accessed through or by entering in your web browser.

A recorded rebroadcast will be archived and made available on the Company’s website at or by entering in your web browser. Delphi’s annual and fourth quarter 2016 financial statements and management’s discussion and analysis are available on the Company’s website at and SEDAR at

This news release does not constitute an offer to sell or a solicitation of any offer to buy the securities in the United States. The securities offered have not been and will not be registered under the U.S. Securities Act of 1933, as amended and will not be offered or sold in the United States absent an exemption from the registration requirements thereof.

About Delphi Energy Corp.

Delphi Energy Corp. is an industry-leading producer of liquids-rich natural gas. The Company has achieved top decile results through the development of our high quality Montney property, uniquely positioned in the Deep Basin of Bigstone, in northwest Alberta. Delphi continues to outperform key industry players by improving operational efficiencies and growing our dominant Bigstone land position in this world-class play. Delphi is headquartered in Calgary, Alberta and trades on the Toronto Stock Exchange under the symbol DEE.

Forward-Looking Statements. This news release contains forward-looking statements and forward-looking information within the meaning of applicable Canadian securities laws. These statements relate to future events or the Company’s future performance and are based upon the Company’s internal assumptions and expectations. All statements other than statements of present or historical fact are forward-looking statements. Forward-looking statements are often, but not always, identified by the use of any of the words “expect”, “anticipate”, “continue”, “estimate”, “may”, “will”, “should”, “believe”, “intends”, “forecast”, “plans”, “guidance”, “budget” and similar expressions.

More particularly and without limitation, this release contains forward-looking statements and information relating to petroleum and natural gas production estimates and weighting, projected crude oil and natural gas prices, future exchange rates, expectations as to royalty rates, expectations as to transportation and operating costs, expectations as to general and administrative costs and interest expense, expectations as to capital expenditures and net debt, planned capital spending, future liquidity and Delphi’s ability to fund ongoing capital requirements through operating cash flows and its credit facilities, supply and demand fundamentals for oil and gas commodities, timing and success of development and exploitation activities, cash availability for the financing of capital expenditures, access to third-party infrastructure, treatment under governmental regulatory regimes and tax laws and future environmental regulations.

Furthermore, statements relating to “reserves” are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions that the reserves described can be profitable in the future.

The forward-looking statements and information contained in this release are based on certain key expectations and assumptions made by Delphi. The following are certain material assumptions on which the forward-looking statements and information contained in this release are based: the stability of the global and national economic environment, the stability of and commercial acceptability of tax, royalty and regulatory regimes applicable to Delphi, exploitation and development activities being consistent with management’s expectations, production levels of Delphi being consistent with management’s expectations, the absence of significant project delays, the stability of oil and gas prices, the absence of significant fluctuations in foreign exchange rates and interest rates, the stability of costs of oil and gas development and production in Western Canada, including operating costs, the timing and size of development plans and capital expenditures, availability of third party infrastructure for transportation, processing or marketing of oil and natural gas volumes, prices and availability of oilfield services and equipment being consistent with management’s expectations, the availability of, and competition for, among other things, pipeline capacity, skilled personnel and drilling and related services and equipment, results of development and exploitation activities that are consistent with management’s expectations, weather affecting Delphi’s ability to develop and produce as expected, contracted parties providing goods and services on the agreed timeframes, Delphi’s ability to manage environmental risks and hazards and the cost of complying with environmental regulations, the accuracy of operating cost estimates, the accurate estimation of oil and gas reserves, future exploitation, development and production results and Delphi’s ability to market oil and natural gas successfully to current and new customers. Additionally, estimates as to expected average annual production rates assume that no unexpected outages occur in the infrastructure that the Company relies on to produce its wells, that existing wells continue to meet production expectations and any future wells scheduled to come on in the coming year meet timing and production expectations.

Commodity prices used in the determination of forecast revenues are based upon general economic conditions, commodity supply and demand forecasts and publicly available price forecasts. The Company continually monitors its forecast assumptions to ensure the stakeholders are informed of material variances from previously communicated expectations.

Financial outlook information contained in this release about prospective results of operations, financial position or cash flows is based on assumptions about future events, including economic conditions and proposed courses of action, based on management’s assessment of the relevant information currently available. Readers are cautioned that such financial outlook information contained in this release should not be used for purposes other than for which it is disclosed.

Although the Company believes that the expectations reflected in such forward-looking statements and information are reasonable, it can give no assurance that such expectations will prove to be correct and such forward-looking statements should not be unduly relied upon. Since forward-looking statements and information address future events and conditions, by their very nature they involve inherent known and unknown risks and uncertainties. Delphi’s actual results, performance or achievements could differ materially from those expressed in, or implied by, these forward-looking statements and, accordingly, no assurance can be given that any of the events anticipated by the forward-looking statements will transpire or occur, or if any of them do so, what benefits Delphi will derive therefrom. Should one or more of these risks or uncertainties materialize, or should assumptions underlying forward-looking statements prove incorrect, actual results may vary materially from those currently anticipated due to a number of factors and risks. These include, but are not limited to, the risks associated with the oil and gas industry in general such as operational risks in development, exploration and production, delays or changes in plans with respect to exploration or development projects or capital expenditures, the uncertainty of estimates and projections relating to production rates, costs and expenses, commodity price and exchange rate fluctuations, marketing and transportation, environmental risks, competition from others for scarce resources, the ability to access sufficient capital from internal and external sources, changes in governmental regulation of the oil and gas industry and changes in tax, royalty and environmental legislation. Additional information on these and other factors that could affect the Company’s operations or financial results are included in the Company’s most recent Annual Information Form and other reports on file with the applicable securities regulatory authorities and may be accessed through the SEDAR website (

Readers are cautioned that the foregoing list of factors is not exhaustive. Furthermore, the forward-looking statements contained in this release are made as of the date of this release for the purpose of providing the readers with the Company’s expectations for the coming year. The forward-looking statements and information may not be appropriate for other purposes. Delphi 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. The forward-looking statements contained in this release are expressly qualified in their entirety by this cautionary statement.

Basis of Presentation. For the purpose of reporting production information, reserves and calculating unit prices and costs, natural gas volumes have been converted to a barrel of oil equivalent (boe) using six thousand cubic feet equal to one barrel. A boe conversion ratio of 6:1 is based upon an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. This conversion conforms to the Canadian Securities Administrators’ National Instrument 51-101 when boes are disclosed. Boes may be misleading, particularly if used in isolation.

As per CSA Staff Notice 51-327 initial test results and initial production performance should be considered preliminary data and such data is not necessarily indicative of long-term performance or of ultimate recovery.

Non-IFRS Measures. The release contains the terms “funds from operations”, “funds from operations per share”, “net debt”, “net debt to funds from operations ratio”, “operating netbacks” “cash netbacks” and “netbacks” which are not recognized measures under IFRS. The Company uses these measures to help evaluate its performance. Management considers netbacks an important measure as it demonstrates its profitability relative to current commodity prices and costs of production. Management uses funds from operations to analyze performance and considers it a key measure as it demonstrates the Company’s ability to generate the cash necessary to fund future capital investments and to repay debt. Funds from operations is a non-IFRS measure and has been defined by the Company as cash flow from operating activities before accretion on long term and subordinated debt, decommissioning expenditures and changes in non-cash working capital from operating activities. The Company also presents funds from operations per share whereby amounts per share are calculated using weighted average shares outstanding consistent with the calculation of earnings per share. Delphi’s determination of funds from operations may not be comparable to that reported by other companies nor should it be viewed as an alternative to cash flow from operating activities, net earnings or other measures of financial performance calculated in accordance with IFRS. The Company has defined net debt as the sum of long term debt and subordinated debt plus/minus working capital excluding the current portion of the fair value of financial instruments. Net debt is used by management to monitor remaining availability under its credit facilities. Net debt to funds from operations ratio is defined as net debt to annualized quarterly funds from operations, based on the most recently completed quarter. This ratio is used to calculate the Company’s compliance with its net debt to funds from operations ratio covenant. Operating netbacks have been defined as revenue less royalties, transportation and operating costs. Cash netbacks have been defined as operating netbacks less interest and general and administrative costs. Netbacks are generally discussed and presented on a per boe basis.

Delphi Energy Corp.
David J. Reid
President & CEO
Telephone: (403) 265-6171

Delphi Energy Corp.
300, 500 – 4 Avenue S.W.
Calgary, Alberta, T2P 2V6
Telephone: (403) 265-6171
(403) 265-6207 (FAX)
Email: [email protected]