Upload
anonymous-rozjnh
View
218
Download
0
Embed Size (px)
Citation preview
7/25/2019 Coastal Annual 2011
1/641
A N N U A L R E P O R T2 0
1 1
T H E P AT H T O
P E R F O R M A N C E
7/25/2019 Coastal Annual 2011
2/642
2 Presidents Report to the Shareholders
4 Financial and Operational Highlights
12 Managements Discussion and Analysis
26 Managements Report
27 Independent Auditors Report
28 Consolidated Statements of Operations and Comprehensive Income
29 Consolidated Statements of Financial Position
30 Consolidated Statements of Cash Flows
31 Consolidated Statement of Changes in Equity
32 Notes to the Consolidated Financial Statements
61 Corporate Information
T a b l e o f C o n t e n t s
7/25/2019 Coastal Annual 2011
3/641
A D D I N GR E S E R V E S .
D E L I V E R I N GR E S U L T S .
Drilling exclusively in Thailand, Coastal Energy achieved
record revenues in 2011 while increasing certied 2P
reserves by more than 100%.
AV E R A G E D A I LY
P R O D U T I O N V O L U M E
In boe/d
7/25/2019 Coastal Annual 2011
4/642
Dear Fellow Shareholders:
Increased production and higher oil prices enabled
Coastal Energy to achieve its best-ever nancial results
in 2011, while successful appraisal and development
wells bolstered the companys year-over-year certied
2P reserves by 101%. Financial highlights included
an 80% increase in crude oil revenues and a 77%
increase in EBIDTAX (earnings before interest, taxes,
depreciation, depletion, amortization and exploration
expenses).
These results demonstrate short-term success and suggesta sustainable path to performance. With approximately
three years of drilling prospects and production from the
recently discovered Bua Ban North eld still in an early
phase, we have reasons to be optimistic.
Our unique position
The Coastal success story attracted a number of new
shareholders during 2011. While results will vary
quarter by quarter, we believe our unique positioning
will continue to provide Coastal advantages:
We focus exclusively on Thailand, which provides astable operating environment and offshore properties
with prospects for signicant oil reserves. Currently,
we have 1.4 million acres leased in the Gulf of
Thailand and more than 30 prospects identied.
Coastals offshore production and prospects are in
shallow water, making for cost-effective development.
With approximately 70% of outstanding shares owned
by management and four top shareholders, we are
motivated to succeed.
Like other young E&P companies, one of our early goals
was to fund exploration with current cash ow. Im
pleased to say we met that goal in 2011. A signicant
factor in reaching this milestone is our ability to quickly
commercialize new discoveries. Typically, its a matter
of just a few months to turn development production
into cash ow. Barring any unforeseen circumstances,
our 2012 exploration program will be entirely self-
funded and the Company will be able to reduce its debt
balances and put cash on the balance sheet.
Offshore
Production highlightsFor the year, Coastal produced 3.56 million barrels of
oil (mmbl). By year end, oil production from three elds
Bua Ban North, Songkhla Field and Bua Ban was
averaging 16,200 barrels of oil per day (bopd), up from
10,500 bopd at the beginning of 2011.
The highlight was Bua Ban North, which began
production in August after its discovery early in
the year. By year end, it was generating 69% of the
companys total output. The Bua Ban North properties
bolstered our total Company 2P reserves by 132%.
Exploration highlights
Signicant oil reserves in the Miocene sands at Bua
Ban North were proven with exploration wells at two
separate prospects. Those prospects Bua Ban North
A and Bua Ban North B were later proved to be
connected to one another. Third-party reserve estimates
of 67 mmbl at Bua Ban North make it the companys
most successful discovery.
Offshore oil production
topped 3.5 million
barrels in 2011.
2
7/25/2019 Coastal Annual 2011
5/64
Onshore
Coastals onshore interests are held indirectly through
an equity investment in Apico LLC. Production and
revenues from Apico gas elds in northeastern Thailand
increased during the year, however, severe ooding in
the third and fourth quarter caused demand to decrease.
At year end, Coastals share of onshore production was
approximately 1,360 barrels of equivalent per day (boe/d)
average, with 2P reserves of 24 mmboe. In early 2012,
Coastal purchased additional shares in Apico and now
owns 39% of the company.
Operational highlights
Coastal is a safe and efcient operator. Once again, we
are very pleased to report zero reportable HSE (health,
safety, environmental) issues during the year. Meanwhile,
our average cost of $3.0 3.5 million for drilling wells in
the Miocene sands is extremely competitive. Protability
of oil sales was also improved with a new two-year
agreement to sell crude at a higher percentage of the
Dubai benchmark price. That agreement went into effect
in January 2012.
Whats ahead in 2012
A $235 million capital budget will include $130 million
for drilling. Approximately 60% of the drilling budget wil
be devoted to exploration and 40% to development. The
exploration focus will be on multiple Miocene prospects
throughout the basin aiming to build upon the successful
Miocene discoveries at Bua Ban North. Additional
horizontal development wells are planned in Bua Ban
North to increase production and total recovery. In the
Songkhla A eld we will drill ve to seven appraisal/
development wells to exploit areas of the reservoir
discovered in 2010. Onshore will also see activity, withthe potential to market gas discovered in early 2012
during the sidetrack of the Dong Mun 3 well.
Realistic expectations go hand in hand with the
experience of our management and staff. We know that
2011 was an exceptional year for Coastal. Even so, we are
hopeful for similar results in 2012, and I believe we have
the prospects and abilities to make that happen.
On behalf of the Board of Directors
Randy L. Bartley
President and Chief Executive OfcerMarch 28, 2012
T O T A L A N N U A L
E B I T D A X
EBITDAX - US $000s
O P E R A T I N G C A S H F L O W
P E R S H A R E
Cash Flow per Share - US $000s
1.63
2011
0.87
2010
0.55
2009
0.03
2008
201,689
2011
114,271
2010
37.864
2009
5,925
2008
7/25/2019 Coastal Annual 2011
6/644
THAILAND
LAOS
CAMBODIA
BURMA
GULF
OF
THAILAND
Block G5/50
Block G5/43
Songkhla Field
Bua Ban FieldSONGKHLA
SURAT THANI
Bangkok
L 15/43
L 13/48
Sinphuhorm Gas Field
12.6% WI
L 15/43
36.1% WI
Dong Mun Gas Field
36.1% WI
Si That Gas Field
21.7% WI
L 27/43
Coastal Energys Oil & Gas Interests
4
F I N A N C I A L A N D O P E R A T I O N A L H I G H L I G H T S
Years Ended
December 31, 2011 and 2010
7/25/2019 Coastal Annual 2011
7/645
3 months ended December 31, Years ended December 31,
2011 2010%
Change 2011 2010%
Change
F I N A N C I A L
Crude oil revenue $128,929 $33,246 288% $347,783 $193,608 80%
EBITDAX (1)
Per share Basic $0.66 $0.03 - $1.80 $1.04 73%
Per share Diluted $0.64 $0.03 - $1.74 $1.04 67%
Net Income (loss)
Per share Basic $0.17 $(0.56) - $0.42 $(0.12) -
Per share Diluted $0.16 $(0.56) - $0.41 $(0.12) -
Capital expenditures, excluding onshore $44,614 $27,625 61% $153,535 $144,749 6%
Total Assets $518,731 $368,942 41%
Working capital decit $48,848 $58,953 -17%
Weighted average common shares outstandingBasic 112,998,419 109,627,720 3% 112,226,944 109,451,113 3%
Diluted 117,849,003 109,627,720 7% 115,994,340 109,451,113 6%
O P E R A T I O N S
Operating netback ($/bbl) (1) (2)
Crude oil revenue $101.05 $76.66 32% $101.39 $70.47 44%
Royalties 9.37 6.39 47% 8.49 5.97 42%
Production expenses 25.69 41.50 -38% 28.94 19.41 49%
Operating netback $65.99 $28.77 129% $63.96 $45.09 42%
Average daily crude oil production (bbls)(2) 13,386 5,557 141% 9,760 7,653 28%
Notes:(1)Non-IFRS measure; see Non-IFRS Measures section within MD&A.(2)Includes offshore crude oil only as onshore is accounted for using the equity method of accounting.
F I N A N C I A L A N D O P E R A T I O N A L H I G H L I G H T S
7/25/2019 Coastal Annual 2011
8/646
Fourth Quarter 2011 Highlights
Total Company production increased to 14,508 boe/d in
the fourth quarter from 7,552 boe/d in the same period
last year. The Companys offshore production was
bolstered by the inclusion of a full quarter of production
from the B platform at the recently discovered Bua Ban
North eld. The Company began tying in production
at Bua Ban North A late in Q4 and realized production
gains from that eld beginning in 2012. Productionat Songkhla A and Bua Ban Main was in line with
expectations. Average onshore production was 1,122
boe/d, impacted by decreased demand due to the severe
ooding in Thailand in Q3 and Q4 2011. Demand has
made a signicant recovery in 2012.
EBITDAX for the full year of 2011 was $201.7 million,
77% higher than the $114.3 million recorded in 2010.
Revenue and EBITDAX were driven higher by
increased production and commodity prices. Crude oil
inventory was approximately 336,000 barrels at year
end, the revenue from which will be recognized in 2012.
The Company announced that RPS Energy, Ltd.
delivered a third party reserves evaluation of Bua
Ban North A & B. The report assigned 54.9 mmbbl of
reserves to 1P and 67.0 mmbbl to 2P. The report also
assigned 63.0 mmbbl of contingent and prospective
resources to the area.
The Company announced several successful appraisal
and development wells at the Bua Ban North A &
B platforms. These wells helped to further delineate
the eld and conrm that the two elds are in factconnected. One horizontal well was drilled during the
quarter and began producing at a rate of approximately
3,000 bopd. The Company plans to drill several more
horizontal development wells at the eld to increase
production and total recovery.
The following chart represents the Companys Average
BOE/D on a quarterly basis
Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11
Onshore Songkhla Bua Ban Main Bua Ban North
16,000
14,000
12,000
10,000
8,000
6,000
4,000
2,000
0
Q U A R T E R L Y P R O D U C T I O N
(boe/d)
1,855
7,068
1,900
7,914
1,730
6,922
3,143
2,024
3,502
2,041
1,926
6,384
1,815
2,291
5,785
1,418
1,868
3,958
1,403
4,830
1,122
5,247
1,234
6,905
Note:Bua Ban North came onstream starting in August 2011
The following chart represents the Companys cash
operating netback ($/bbl) for its offshore production over
the past eight (8) quarters. Operating netback is based on
sales volume and is a non-IFRS measure. See Non-IFRS
and Non-GAAP Measure section within the MD&A.
Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11
Cash Operating Netback Production Expense Royalties Cash Taxes
120.00
100.00
80.00
60.00
40.00
20.00
0.00
48.8853.17
44.78
28.77
58.19
71.19
60.83
65.9915.42
5.12
14.18
5.45
15.79
6.6841.50
6.39 29.06
7.6428.69
8.41
34.25
7.94
25.69
9.37
O P E R A T I N G N E T B A C K S
($/bbl)
7/25/2019 Coastal Annual 2011
9/647
EBITDAX Computation
2011 2010
Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1
Net income (loss) attributableto shareholders $18,892 $19,013 $11,816 $(2,362) $(62,741) $25,077 $12,526 $11,568
Add Back:Unrealized loss (gain) on
derivative 3,663 (15,019) (7,744) 18,257 16,614 - 1 65Realized loss on
derivative (c) 5,175 3,837 8,615 2,400 1,567 - - -
Interest income (2) (2) (1) (1) (1) (1) (1) (2)
Stock option expense 677 587 607 618 545 615 676 683Unrealized foreign
exchange loss / (gain) (b) 268 (337) 308 149 297 2,158 (121) (135)
Interest expense 1,549 913 1,201 1,162 1,272 722 749 732
Debt nancing fees 273 258 31 234 256 23 119 124(Gain ) loss on sale of
assets - (873) - - - - - -Depletion, depreciation and
accretion 22,844 13,308 11,698 13,286 11,658 8,343 3,684 5,973
Taxation 20,201 22,628 12,005 3,183 (40,857) 9,872 12,669 6,541Impairment and Settlement
expense - - - - 10,706 - - -Exploration 1,545 345 931 5,553 62,786 26 91 9,267
Other IFRS transition - - - - 2,311 (2,327) (539) 680
EBITDAX $75,085 $44,658 $39,467 $42,479 $4,413 $44,508 $29,854 $35,496
Notes:(a) Not used(b) The unrealized foreign exchange adjustment primarily relates to a tax liability in Thailand and is not expected to be a cash item.(c) The realized loss on the derivative contracts has been added back to net income / loss since these contracts were executed as part
of the debt facility with BNP Paribas and therefore considered a nancing cost. This has lead to a revision of the Q4 2010 and Q12011 EBITDAX numbers. EBITDAX is a non-GAAP/non-IFRS measure.
The following chart represents the Companys EBITDAXon a quarterly basis in US$000s
Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11
80,000
70,000
60,000
50,000
40,000
30,000
20,000
10,000
0
E B I T D A X
(US $000s)
35,496
29,854
44,508
4,413
42,47939,467
44,658
75,085
7/25/2019 Coastal Annual 2011
10/648
The forecasted prices used by RPS Group Ltd. in their
evaluation for December 31, 2011 were taken from
RPSs own internal estimates of future commodity prices.
Forecasted prices as at December 31, 2011 and December31, 2010 are as follows.
Year
Oil as at
December 31,2011
($/bbl)
December 31,2010
($/bbl)
December 31,2009
($/bbl)
2010 n/a n/a 72.59
2011 n/a 82.76 76.59
2012 105.80 82.51 79.59
2013 101.30 82.76 82.59
2014 96.80 84.76 85.59
2015 96.61 87.93 87.432016 98.63 90.31 89.31
2017 100.69 93.02 91.23
2018 102.79 95.50 93.18
2019 104.93 97.41 95.17
2020 107.11 99.36 n/a
thereafter 2.1% 2.0% 2.0%
The following table summarizes the present value of future
net revenues discounted at 10% before income taxes at
December 31, 2011 and 2010.
US $ millions based on forecastedprices at December 31, 2011 2010
Proved Reserves:
Developed producing $1,182.3 $319.3Developed non-producing 852.1 44.1
Undeveloped 874.5 254.7
Total Proved Gulf of Thailand $2,908.9 $618.1
Total Probable Gulf of Thailand $506.5 $571.4
Total Proved Plus Probable Gulfof Thailand $3,415.4 $1,189.5
Thailand Onshore
RPS also evaluated the onshore reserves held via Apico
effective December 31, 2011. Selected data from RPSs
report follows.
Natural gas is converted to equivalent barrels (BOE)
at the energy equivalent conversion rate of six thousand
cubic feet (6mcf) to one barrel (1bbl) of crude oil,
reecting the approximate relative energy content. The
following reserve gures, before royalties for 2011 and
2010 reect Coastal Energys 36.1% interest in APICO as
if the Company directly owned the onshore properties.
Oil and Gas Reserves
The Companys oil and gas assets are all in Thailand and
are divided into two groups Gulf of Thailand properties,
which are held directly by the Company; and Thailand
Onshore properties, which are held indirectly though
the Companys equity investment in Apico. Therefore,
in accordance with Canadian securities regulations,
the following reserves information has been reported
separately for the two groups.
Gulf of Thailand Properties
The Companys Gulf of Thailand reserves were evaluated
by RPS Energy, Ltd. (RPS) effective December 31,
2011. Selected data from their report follows. Their report,
dated March 28, 2011, is available on SEDAR at www.
sedar.com. Natural gas is converted to equivalent barrels
(BOE) at the energy equivalent conversion rate of six
thousand cubic feet (6mcf) to one barrel (1bbl) of crude
oil, reecting the approximate relative energy content. The
following reserve gures, before royalties for 2011 and
2010 reect Coastal Energys 100% interest in its Gulf of
Thailand concessions (Block G5/43 and G5/50.)
Gulf of ThailandOil and Gas Reserves (Gross)
December 31, 2011 December 31, 2010
Oil(Mbbls)
Gas(MMcf)
BOE(Mbbls)
Oil(Mbbls)
Gas(MMcf)
BOE(Mbbls)
Proved Reserves
Developed producing 25,115 25,115 9,552 - 9,552Developed non-producing 17,638 17,638 687 - 687
Undeveloped 19,736 19,736 4,250 - 4,250
Total Proved 62,489 - 62,489 14,489 - 14,489
Total Probable 17,453 - 17,453 12,654 - 12,654
Total Proved Plus Probable 79,942 - 79,942 27,143 - 27,143
O P E R A T I O N A L R E V I E W
7/25/2019 Coastal Annual 2011
11/649
Thailand OnshoreOil and Gas Reserves (Gross)
December 31, 2011 December 31, 2010
Oil(Mbbls)
Gas(MMcf)
BOE(Mbbls)
Oil(Mbbls)
Gas(MMcf)
BOE(Mbbls)
Total Proved 222.4 43,305 7,440 245 46,680 8,025
Total Probable 461.0 89,750 15,419 486 92,488 15,900
Total Proved Plus Probable 683.4 133,055 22,859 731 139,168 23,925
Year
As at December 31, 2011 As at December 31, 2010
Condensate($/bbl)
Gas($/Mcf)
Condensate($/bbl)
Gas($/Mcf)
2011 n/a n/a 79.12 7.35
2012 102.68 8.44 81.00 6.69
2013 98.44 8.13 81.94 6.75
2014 94.19 7.81 84.44 6.93
2015 94.03 7.80 86.16 7.05
2016 95.92 7.79 87.90 7.172017 97.86 8.08 89.67 7.15
2018 99.84 8.22 91.49 7.28
2019 101.85 8.37 93.34 7.40
2020 103.91 8.12 95.23 7.53
thereafter 2.0% 2.0% 2.0% 2.0%
The forecasted prices used by RPS Group Ltd. in their
evaluation for December 31, 2011 were taken from
RPSs own internal estimates of future commodity prices.
Forecasted prices as at December 31, 2011 and December
31, 2010 are as follows.
The following table summarizes the present value of future
net revenues discounted at 10% before income taxes at
December 31, 2011 and 2010.
US $ millions based on forecastedprices at December 31, 2011 2010
Total Proved Thailand Onshore $184.2 $165.0
Total Probable Thailand Onshore $158.6 $141.0
Total Proved Plus Probable Thailand Onshore $342.8 $306.0
Oil and Gas Properties
Summary of Oil & Gas PropertiesThailandOnshore Gulf of Thailand Totals
Balance, December 31, 2009 $55,225 $223,207 $278,432
Additions during the period, net of disposals:
Exploration & development - 156,519 156,519
Equity earnings in Apico, net of distributions (6,855) - (6,855)
Depletion - (30,911) (30,911)
Exploration expense - (72,170) (72,170)
Amortization of excess basis in Apico (1,109) - (1,109)
Balance, December 31, 2010 $47,261 $276,645 $323,906
Additions during the period, net of disposals:
Exploration & development 1,446 176,655 178,101
Equity earnings in Apico, net of distributions 47 - 47
Depletion - (59,447) (59,447)
Exploration expense (8,374) (8,374)
Amortization of excess basis in Apico (1,056) - (1,056)
Balance, December 31, 2011 $47,698 $385,479 $433,177
7/25/2019 Coastal Annual 2011
12/6410
Gulf of Thailand Properties
CAMBODIA
GULFOF
THAILAND
Block G5/50
Block G5/43
Songkhla Field
Bua Ban FieldSONGKHLA
SURAT THANI
Bangkok
i l.
Block G5/43 Songkhla Basin
The Company holds a 100% working interest in
Blocks G5/43 and G5/50 (the Blocks) in the Gulf of
Thailand. The current combined area of the Blocks is
approximately 5,021 square kilometres and average waterdepths are approximately 70 feet. Block G5/50 contains
approximately 554 square kilometers of acreage within the
boundaries of Block G5/43.
Bua Ban North Field
The Bua Ban North eld was discovered in 2011. It
was originally drilled as two separate prospects which
later proved to be connected to one another. The initial
exploration wells at both locations discovered signicant
amounts of oil in the Miocene interval. These discoveries
have proven the commercial viability of the Miocene trend
in the Songkhla basin.
The Company has drilled a total of 24 wells at the Bua Ban
North eld. To date, two horizontal development wells have
been drilled and each have had initial production rates of
2,500 3,000 bopd. Several more horizontal development
wells are planned to increase production and ultimate
recovery. The Company is planning further appraisal and
development drilling at Bua Ban North in mid-2012.
There are currently two production facilities at Bua Ban
North. Production at the B platform began in August
2011 and production at the A platform began at the rstof 2012. Approximately 12 additional development wells
and 1 water injector are required for full eld development
at Bua Ban North.
Production at Bua Ban North is currently averaging
16,600 bbl/d. As of December 31, 2011, Bua Ban North
had proven and probable (2P) reserves of approximately
67.9 million barrels of oil.
Bua Ban Main Field
Production from the eld commenced in July 2010. Two
of the wells, the A-03 and A-11, both encountered oil in
the Miocene reservoir. This was the rst time productive
Miocene sands had been encountered in the Songkhla
basin and laid the foundation for the successful Miocene
exploration at Bua Ban North in 2011. Production from
Bua Ban is currently averaging approximately 1,300
bbl/d. As of December 31, 2011, Bua Ban had proven andprobable (2P) oil reserves of 1.3 million barrels of oil.
Songkhla Field
The Songkhla A eld was the rst eld developed by the
Company beginning in 2008. The Company is currently
producing approximately 4,750 bbl/d at the Songkhla
A eld. Further appraisal and development drilling is
scheduled for 2012. One development well and two water
injectors are required to exploit the eastern area of the
reservoir which was discovered in 2010. The Company is
awaiting written environmental approval for these wells.
As of December 31, 2011, Songkhla A had proven and
probable (2P) reserves of approximately 9.9 million
barrels of oil.
In the third quarter of 2011 and in compliance with the
terms of the concession, the Company drilled an exploration
well at Songkhla H. This well was successful but could not
be completed due to being outside the current production
licenses. The Company intends to le for another production
license to encompass this eld. As of December 31, 2011,
Songkhla H had proven and probable (2P) reserves of
approximately 0.8 million barrels of oil.
Under the terms of the concession agreement and the Thai
Petroleum Act B.E. 2514, the Company is required to
periodically relinquish a portion of its concession which is
not protected under the Companys production licenses.
The following table shows the size of the initial concession,
all relinquishments made by the Company and the
remaining size with respect to Block G5/43.
Activity Date
Size inSquare
KilometersInitial grant of the concession 17 July 2003 17,110End of concessions rst
exploration period (~50%) 17 July 2007 (8,615)End of concessions second
exploration period (~25%) 17 July 2009 (4,028)
4,467
7/25/2019 Coastal Annual 2011
13/6411
Company management used available seismic and
technical data to determine the less prospective acreage
which was relinquished. The Company incurred a $1.5
million charge in the fourth quarter of 2011 related to
the relinquishment of 50% of G5/50 acreage. The 50%
relinquished was deemed to not have any basinal qualities
following seismic interpretation. At December 31, 2011,
total Gulf of Thailand 2P reserves are 79.9 million barrels
of oil (before royalties).
Thailand Onshore
THAILAND
LAOS
CAMBODIA
BURMA
l
l
l i l
i l
Bangkok
L 15/43
L 13/48
Sinphuhorm Gas Field
12.6% WI
L 15/4336.1% WI
Dong Mun Gas Field36.1% WI
Si That Gas Field21.7% WI
L 27/43
The Companys Thailand onshore interests are held
indirectly through its equity investment in Apico. Apico
is considered a signicantly inuenced investee. Apicos
petroleum concessions are located in the Khorat Plateau
in north eastern Thailand. Apicos results of operations
for the years ended December 31, 2011 and 2010 and its
nancial position are as follows:
Apico Results for the yearended December 31, 2011 2010
Total revenue $86,625 $71,493
Total expenses 17,166 25,082
Income tax expense 26,326 21,388
Net Income $43,133 $25,023
Apico Balance Sheet as ofDecember 31, 2011 2010
Current assets $19,419 $22,969
Property, plant andequipment 108,956 112,618
Other assets 777 3,105
Total assets $129,152 $138,692
Current liabilities $30,694 $28,903
Non-current liabilities 2,731 9,815
Members equity 95,727 99,974
Total liabilities and equity $129,152 $138,692
Coastal holds a net working interest of 13.7% (12.6% at
December 31, 2011) in Blocks EU-1 and E-5N onshore
Thailand through its 39.0% (36.1% at December 31, 2011)
equity investment in Apico, LLC, which holds a 35% non-
operated working interest in the Blocks. Blocks EU-1
and E-5N contain the Sinphuhorm gas eld. Production
at Sinphuhorm commenced on November 30, 2006 to
supply the Nam Phong power plant with over 500 billion
cubic feet of gas, plus condensate, under a 15 year GasSales Agreement with PTT Public Company Limited. In
the fourth quarter of 2011, the Sinphuhorm eld delivered
approximately 52.4 mmcf/d (6.6 mmcf/d net to Coastal) to
Nam Phong. The eld also produced 251 bbl/d (32 bbl/d
net to Coastal) of condensate. The lower volume in the
fourth quarter was due to decreased industrial demand
as a result of the severe ooding in Thailand in the third
and fourth quarters of 2011. In early 2012, demand has
begun to accelerate as factories are returning to full
production and the country is rebuilding. The Company
acquired an additional 2.9% of Apico in the rst quarter
of 2012, bringing its total ownership interest to 39%. As
of December 31, 2011, Sinphuhorm had 2P reserves of
963 billion cubic feet (bcf) of natural gas (131 bcf net to
Coastal, 22.2 mmboe) and 5 mmbbls of oil (0.7 mmbbls net
to Coastal), before royalties.
Coastal also holds a net 39.0% (36.1% at December
31, 2011) working interest in Block L27/43 (operated
by Apico), which is located southeast of the L15/43
concession. A sidetrack of the Dong Mun 3 well drilled
in Q1 2012 encountered a 113 meter gas column with
commercial degrees of porosity and permeability. The wellowed 15 mmcfd of gas when tested. Further wells will be
required to determine the areal extent of the Dong Mun
prospect. The Company and its partners are currently
evaluating a marketing plan for the gas to commercialize
this prospect.
The Company has a net 39.0% (36.1% at December 31,
2011) working interest in Block L15/43 (operated by
Apico), which surrounds the Sinphuhorm gas eld.
Effective January 1, 2012, the Company purchased an
additional 2.9% of Apico from a minority partner for $9.25million cash, bringing Coastals interest in Apico to 39.0%.
7/25/2019 Coastal Annual 2011
14/6412
The following is Managements Discussion and Analysis
(MD&A) of the results and nancial condition of
Coastal Energy Company (Coastal or the Company).
This MD&A, dated March 28, 2012, should be read in
conjunction with the accompanying audited consolidated
nancial statements as at and for the three and twelve
months ended December 31, 2011 and related notes
thereto. Additional information related to the Company is
available on SEDAR at www.sedar.com.
Overview
The Company was incorporated under the Companies
Law of the Cayman Islands on May 26, 2004. The
Company is engaged in the acquisition and exploration of
petroleum and natural gas properties in Southeast Asia.
The functional and reporting currency of the Company
and its subsidiaries is the US dollar. The Companys
trading symbols are CEN on the TSX and CEO on the
AIM exchange.
The Companys oil and gas properties and assets consist of
the following ownership interests in petroleum concessions
awarded by the Kingdom of Thailand as of December 31,
2011:
M A N A G E M E N T S D I S C U S S I O N A N D A N A L Y S I S
Petroleum ConcessionCoastals
Working Interest
Gulf of Thailand
Block G5/43 100.0%
Block G5/50 (within the boundaries of Block G5/43) 100.0%
Onshore Thailand (via Coastals 36.1% ownership of Apico LLC (Apico))
Blocks EU-1 and E-5N containing the Sinphuhorm gas eld 12.6%
Block L15/43 (surrounding the Sinphuhorm gas eld) 36.1%
Block L27/43 (southeast of the Sinphuhorm gas eld) 36.1%
Non-IFRS and Non-GAAP Measures
This report contains nancial terms that are not
considered measures under International Financial
Reporting Standard principles (IFRS) or Canadian
Generally Accepted Accounting Principles (GAAP),
such as funds ow from operations, funds ow per share,
EBITDA, EBITDAX, net debt, operating netback and
working capital. These measures are commonly utilized
in the oil and gas industry and are considered informative
for management and shareholders. Specically, funds
ow from operations and funds ow per share reect
cash generated from operating activities before changes
in non-cash working capital. Management considers
funds ow from operations and funds ow per share
important as they help evaluate performance and
demonstrate the Companys ability to generate sufcient
cash to fund future growth opportunities and repay debt.
EBITDA is dened as earnings before interest, taxes,depreciation, amortization and earnings from signicantly
inuenced investee adjusted for non-cash items such as
unrealized gains and losses on risk management contracts,
unrealized foreign exchange gains or losses and Share-
Based Compensation. EBITDAX is an industry measure
equivalent to EBITDA but for the fact that it neutralizes
the impact of some companies expensing rather than
capitalizing exploration costs. Net debt includes short
term and revolving credit facilities less cash and cash
equivalents and restricted cash, and is used to evaluate
the Companys nancial leverage. Protability relative to
commodity prices per unit of production is demonstrated
by an operating netback. Working capital represents
current assets less current liabilities.
Funds ow from operations, funds ow per share,
EBITDA, EBITDAX, net debt, operating netbacks
and working capital are not dened by IFRS or GAAP,
and consequently are referred to as non-IFRS or non-
GAAP measures. Accordingly, these amounts may not be
compatible to those reported by other companies where
similar terminology is used, nor should they be viewed as
an alternative to cash ow from operations, net income
or other measures of nancial performance calculated in
accordance with IFRS or GAAP.
Forward Looking Statements
Certain information included in this discussion may
constitute forward-looking statements. Forward
looking statements are based on current expectations,
estimates, and projections that involve various risks and
uncertainties. These risks and uncertainties could cause
or contribute to actual results that are materially different
from those expressed or implied.
7/25/2019 Coastal Annual 2011
15/6413
Average Daily Production (boe/d)
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Songkhla 5,247 3,509 50% 5,336 6,345 -16%
Bua Ban Main 1,234 2,048 -40% 1,466 1,308 12%
Bua Ban North 6,905 - - 2,958 - -
Total Offshore Production 13,386 5,557 141% 9,760 7,653 28%
Sinphuhorm (via Apico) 1,122 1,995 -44% 1,780 2,017 -12%
Total Company 14,508 7,552 92% 11,540 9,670 19%
Fourth quarter offshore production increased signicantly
from the prior year period due to the inclusion of a
full quarter of production at the Bua Ban North B
platform. Fourth quarter production at Bua Ban North
was approximately 6,900 bopd, which was below the
third quarter exit rate of 8,000 bopd due to downtime in
November and December as the rig was mobilized anddemobilized to and from the location, and certain wells
had to be shut in during this process. Songkhla production
returned to more normalized levels in the fourth quarter
following the installation of additional cooling units at the
Songkhla platform to mitigate a temperature issue with the
oil transfers. Production at the Bua Ban Main platform
was slightly below levels in the same period as last year.
Production at the Bua Ban North A platform began in
early 2012.
The Company is planning to drill further appraisal and
development wells at Bua Ban North in 2012, including
several horizontal development wells to increase
production further as well as injection wells to maintain
aquifer support. Further appraisal and development wells
are also planned at Songkhla to boost production and
appraise some of the areas discovered by the Q4 2010drilling campaign.
Onshore production was negatively impacted in Q4 due
to decreased demand as a result of the severe ooding in
Thailand in late 2011. Demand has begun to increase in
early 2012 as factories have returned to production and the
country has begun its rebuilding efforts.
The following table reconciles the Companys offshore
inventory, production and liftings.
Crude Oil Inventory (bbls)
3 Months endedDecember 31,
Years endedDecember 31,
2011 2010 Change 2011 2010 Change
Inventory Beginning of Period 380,754 126,209 202% 203,983 157,883 29%
+ Production 1,231,488 511,432 141% 3,562,408 2,793,644 27%
- Sales / Liftings (1,275,908) (433,658) 194% (3,430,057) (2,747,544) 25%
Inventory, End of Period 336,334 203,983 65% 336,334 203,983 65%
The Companys crude oil production is stored in oating
storage and ofoading vessels (FSOs) moored at the
production platforms. The inventory represents crude
oil produced and loaded in the FSOs, but which had
not yet been off-loaded for sale at the end of the period.
The Company ended the year with over 336,000 bbl in
inventory, the revenue and associated expenses of which
will be recognized in 2012.
Financial Review
The following tables are analysis of the line items in the
Companys Consolidated Statements of Operations and
Comprehensive Loss and are comparisons of the current
quarter activities vs. the same quarter in the prior year,
unless otherwise noted.
Oil Sales, Average Benchmarkand Realized Prices ($/bbl)
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Oil Sales $128,929 $33,246 288% $347,783 $193,608 80%
Dubai (Benchmark - $/bbl) $106.50 $84.39 26% $106.31 $78.12 36%
Sales Price per bbl Sold ($/bbl) $101.05 $76.66 32% $101.39 $70.47 44%
Sales Price as a Percentage of Dubai 95% 91% 95% 90%
7/25/2019 Coastal Annual 2011
16/6414
Revenue increased dramatically in Q4 over the same
period in 2010, driven by signicantly higher production
and lifting volumes as well as a 32% increase in realized
pricing. The Company had over 336,000 bbl of crude oil
inventory at quarter end, the revenue from which will be
recognized in 2012. This was a decrease from the 380,000
bbl which were in inventory at the beginning of the
quarter and an increase from the 204,000 bbl which were
in inventory at the end of Q4 2010.
The sales price for the Companys offshore oil is based on
the Dubai benchmark price. The Company is receiving
a higher percentage of its benchmark crude price as
it retendered for bids for the crude offtake contract.
In the fourth quarter of 2011, the Company signed a
2-year agreement to sell its crude oil at a xed $1.75
per bbl discount to Dubai pricing. This price includes
transportation costs.
Royalties
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Royalties $11,955 $2,769 332% $29,113 $16,401 78%
$ per bbl $9.37 $6.39 47% $8.49 $5.97 42%
Royalties as a percent of revenue 9.3% 8.3% 8.4% 8.5%
Royalties on the Gulf of Thailand assets are paid to
the Kingdom of Thailand as a percentage of revenue
calculated on a sliding scale and based on monthly sales.
Fourth quarter royalty rates increased in the fourthquarter both on a percentage basis and on a per barrel
basis due to higher lifting volumes and commodity prices,
respectively. Average annual royalty rates were at as
higher rates in last four months of 2012 year, due to
increased production, were offset by lower rates in the rsteight months on a dollar per barrel basis.
Other income
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Unrealized gain (loss) on derivativecontracts $(3,663) $(16,614) - 843 $(16,681) -
Realized loss on derivative contracts (5,175) (1,567) - (20,027) (1,566) -
Interest income 2 1 - 6 5 -
Foreign exchange loss (336) (1,012) - (2,388) (1,064) -
Other - 99 - - 99 -
Other income $(9,172) $(19,093) - $(21,566) $(19,207) -
The Company has risk management contracts outstanding
to hedge its exposure to interest rate and commodity
price movements. These contracts were entered into as a
condition of the Companys revolving credit facility. The
Company adjusts the fair value of this risk management
contract (mark to market) every quarter with the changes
in fair value recognized in net earnings, as required under
IFRS. Volatility in commodity pricing has translated into
large swings in the Companys mark to market gains and
losses. The Company realized losses of $5.2 million in thefourth quarter, which was an increase from prior quarters
due to an increase in commodity pricing.
The net derivative liability at December 31, 2011 may
never be realized depending upon commodity price
movements between December 31, 2011 and expiry of the
nal contract (March 2013).
During the fourth quarter, the Company extended its
hedging contracts in accordance with the debt facility
agreement by adding approximately 800,000 bbl of
production hedged via a $70.00 / bbl purchased put and a
$119.10 / bbl sold call. This was a zero cost transaction for
the Company. The collar runs from October 2011 through
March 2013. The reference instrument is ICE Brent crude.
The Company has earned negligible income on its cash
balances due to the low global interest rate environment
for risk-free assets and by using cash on hand as part of its
capital intensive drilling program.
The foreign exchange loss is a result of the Companycarrying out transactions and maintaining certain
nancial assets and liabilities in currencies other than
the US Dollar. The primary foreign currency in which
the Company transacts is Thai Baht. The Company also
occasionally has transactions denominated in the Canadian
Dollar, Singapore Dollar, British Pound and Euro.
Included within the forex loss for the three and twelve
months ended December 31, 2011 is unrealised losses
associated with cash retranslation of $1.3m and $1.8m,
respectively.
7/25/2019 Coastal Annual 2011
17/6415
Production
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Production expenses $31,445 $22,692 39% $101,034 $57,397 76%
Effect of change in inventory 1,328 (4,696) -128% (1,771) (4,071) -56%
$32,773 $17,996 82% $99,263 $53,326 86%
$ per bbl $25.69 $41.50 $28.94 $19.41
The year over year increase in fourth quarter productionexpenses was driven by inclusion of a full quarter of Bua
Ban North operating expenses of approximately $10.9
million, workover costs of $2.4 million and, to a lesser
extent, general oileld price ination. Fourth quarter
operating costs declined signicantly on a per barrel basis
due to the production gains from Bua Ban North. Coastal
expects per barrel costs to continue declining in coming
quarters due to further production gains from Bua Ban
North over a relatively xed lease operating cost base.
Year over year production costs increased due to the
inclusion of a full year of operating costs at Bua Ban Mainand ve months of operating costs at Bua Ban North.
Repair & maintenance expense due to storm damage ($2.8million) and increased workover expenses ($10.9 million)
also contributed to the overall increase. The Company
experienced an increase in operating costs on a per barrel
basis, primarily due to an overall increase in costs and
production declines at Songkhla and Bua Ban Main. The
addition of production from Bua Ban North has begun
to decrease per barrel operating costs, as evidenced by
fourth quarter per barrel costs coming in below full year
per barrel costs. Coastal expects this trend to continue in
coming quarters.
General and Administrative Expenses
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Salaries and benets $9,246 $6,082 52% $24,125 $14,580 65%
Professional fees 1,117 753 48% 2,275 2,000 14%
Ofce and general 808 677 19% 2,606 1,879 39%
Travel and entertainment 667 420 59% 1,726 1,369 26%
Regulatory and transfer fees 93 95 -2% 721 425 70%
Total general and administrative
expenses $11,931 $8,027 49% $31,453 $20,253 55%
G&A expense increased over the same period last year
primarily due to higher overhead costs and higher stock
based compensation expenses. Salaries & Benets and
Ofce & General expense has increased due to increased
headcount. A signicant driver of the Salaries & Benet
increase is related to the amount required to be accrued for
Stock Appreciation Rights (SARs) increased to $12.2
million from $5.0 million year on year. SARs expense
is tied to the Companys share price, which has seen a
dramatic increase from C$6.06 to C$15.20 since December
31, 2010. The Company had 49 full-time employees; and
19 full time contractors as of December 31, 2011 (2010: 48
and 17, respectively).
Regulatory & Transfer fees are higher for the quarter
and full year due to the Companys costs incurred in the
required transition to IFRS standards as well as costs
related to the Companys graduation to the main board of
the Toronto Stock Exchange.
Exploration
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Unsuccessful exploration costs $1,545 $62,786 -98% $8,374 $72,170 -88%
7/25/2019 Coastal Annual 2011
18/6416
Finance costs
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Finance costs $1,549 $92 -% $4,825 $2,295 110%
After allowing for mark-to-market adjustments on the
cashless warrants liability, interest expense increased year
over year as the Company had higher debt balances. Total
gross debt (excluding interest) at December 31, 2011 was
$80 million versus $71.3 million at December 31, 2010.
The Companys average interest rate was 4.14% for the
year ended December 31, 2011 (2010: 4.09%). Interest
expense for 2010 includes interest on the Companys
amounts due to shareholder (which were repaid in Q310)
and long-term debt.
Depletion and Depreciation
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Oil and gas depreciation & depletion $20,968 $13,689 53% $59,447 $30,911 92%
Effect of change in inventory 1,773 (2,093) -185% 1,338 (1,490) -190%Corporate depreciation 103 62 66% 351 237 48%
Depletion, depreciation, amortization andimpairment expense $22,844 $11,658 96% $61,136 $29,658 106%
$ per bbl $17.90 $26.88 $17.82 $10.79
Overall depreciation expense increased due to higher
production rates both on a quarterly and full year basis.
Depletion rates increased on a per barrel basis for the
full year due to an increase in the depletion rate at Bua
Ban Main associated with the reduction in reserves at
December 31, 2010. This was partially offset by the
commencement of production at Bua Ban North in Q311.
The signicant decline in the depletion rate from Q311 to
Q411 is due to the inclusion of a full quarter of production
at Bua Ban North using the depletion rate and reserves
number per the RPS report.
Gains on disposal of property,plant and equipment
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Gains on disposal of property, plantand equipment $- $- - $873 $- -
In 2011, the Company disposed of the Ocean 66 drilling
platform, which was undergoing refurbishment. After
review, it was determined that the costs to complete the
project far outweighed comparable costs to purchase an
already refurbished unit. The sale of the unit resulted in a
one-time gain of $0.2 million after being entirely written
off earlier in 2011.
The remainder of the 2011 gain is attributable to the
termination of certain nance lease obligations on
production equipment in Q3 2011.
The full year 2011 charge relates to a write down of
costs associated with the fracture jobs on Benjarong, the
results of which did not lead to commercially acceptable
performance, and relinquishment of some acreage at G5/50.
As a result of the Companys transition to IFRS reporting,
it is now expensing dry hole costs on exploration prospects
which prove to be unsuccessful.
7/25/2019 Coastal Annual 2011
19/6417
Share of net income from Apico LLC
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Coastals 36.1% of Apicos netincome $2,732 $(619) - $15,583 $9,041 72%
Amortization of Coastals excessbasis (169) (298) - (1,056) (1,109) -5%
Earnings from SignicantlyInuenced Investee, net of taxes $2,563 $(917) - $14,527 $7,932 83%
100% Field Production volumes(mmcf/d) 53.4 93.2 -43% 84.8 94.2 -10%
12.6% net to Coastal (mmcf/d) 6.7 11.7 -43% 10.7 11.8 -10%
Taxes
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Current tax expense (recovery) $- $(7) - $135 $(7) -
Deferred income charge (credit) 20,201 (40,850) - 57,882 (11,768) -
Taxes $20,201 $(40,857) - $58,017 $(11,775) -
The Companys future income tax liability primarily relates
to Thai taxes. Under IFRS, these taxes are calculated in
Thai Baht (the payment currency) and then converted to
US dollars.
Under the equity method of accounting for investments,
the Company records its share of the net income of Apico
based on Apicos quarterly reported net income. Apicos
revenue declined in the fourth quarter due to decreased
industrial demand following the oods in Thailand in Q3/
Q4 2011. Demand has since increased in 2012.
The Q410 and full year 2010 results for Apico have been
adjusted to reect an approximate charge of $3MM for
dry hole costs in Q410. Apico uses US GAAP and the
full cost method for reporting purposes. As part of the
transition to IFRS, the Company had to make adjustments
to convert Apicos results to be IFRS compliant.
On September 25, 2006, the Company acquired an
additional interest in Apico for an amount greater than
its proportionate share of net assets of Apico (excess
basis). The excess basis was allocated to Apicos oil &
gas properties and is being amortized using the units of
production method beginning in Q1 2007.
In the rst quarter of 2012, the Company acquired an
additional 2.9% of Apico, bringing its total holdings to
39%. The effective date of the transaction is January 1,
2012, and thus future nancial statements will reect this
increased holding.
Net income
3 Months ended
December 31,
Years ended
December 31,
2011 2010 Change 2011 2010 Change
Net income and comprehensiveincome attributable to CoastalEnergy $18,892 $(61,561) - $47,359 ($12,390) -
Basic earnings per share $0.17 $(0.56) - $0.42 $(0.12) -
Diluted earnings per share $0.16 $(0.56) - $0.41 $(0.12) -
7/25/2019 Coastal Annual 2011
20/6418
2011 2010
Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1
Revenues and Other Income
Oil sales $128,929 $81,670 $64,628 $72,556 $33,246 $68,688 $42,164 $49,510
Royalties (11,955) (6,295) (5,018) (5,845) (2,769) (6,828) (3,154) (3,650)
Gain (loss) on derivative (8,838) 11,182 (871) (20,657) (18,181) - (1) (65)
Interest income 2 2 1 1 1 1 1 2
Other income (336) (467) (1,157) (428) (913) (296) 33 211
107,802 86,092 57,583 45,627 11,384 61,565 39,043 46,008
Expenses
Production 32,773 27,148 17,124 22,218 17,996 16,124 8,211 10,995Depreciation, Depletion,
Amortization andImpairment 22,844 13,308 11,698 13,286 22,364 8,343 3,684 5,973
General and Administrative 11,931 7,802 6,457 5,263 8,027 4,334 4,095 3,797
Exploration 1,545 345 931 5,553 62,786 26 91 9,267
Debt nancing fees 273 258 31 234 256 23 119 124
Finance expenses 1,549 913 1,201 1,162 92 722 749 732Gains on disposal of
property, plant andequipment - (873) - - - - - -
70,915 48,901 37,442 47,716 111,521 29,572 16,949 30,888
Taxes 20,201 22,628 12,005 3,183 (40,857) 9,872 12,669 6,541Share of net income (loss) from
Apico LLC 2,563 4,436 4,272 3,256 (917) 2,709 3,156 2,984
Net income (loss) beforenon-controlling interests 19,249 18,999 12,408 (2,016) (60,197) 24,830 12,581 11,563
Non Controlling interest (357) 14 (592) (346) (1,364) 247 (55) 5
Net income (loss) attributable
to Coastal Energy Company 18,892 19,013 11,816 (2,362) (61,561) 25,077 12,526 11,568
EBITDAX(a) $75,085 $44,658 $39,467 $42,479 $4,413 $44,508 $29,854 $35,496
Basic earnings (loss) $0.17 $0.17 $0.11 ($0.02) ($0.56) $0.23 $0.11 $0.11
Diluted earnings (loss) $0.16 $0.16 $0.10 ($0.02) ($0.56) $0.22 $0.11 $0.10
Note:(a)EBITDAX is a non-IFRS and non-Canadian GAAP measure and is dened as earnings before interest, nancing fees, taxes,
depreciation, amortization, exploration costs and other one-time items adjusted for non-cash items such as unrealized gains andlosses on risk management contracts, unrealized foreign exchange gains or losses and Share-Based Compensation (see reconciliationbelow.)
S U M M A R Y O F Q U A R T E R L Y R E S U L T S
Signicant factors inuencing Quarterly Results include
The volatility of global crude oil prices has a direct effect
on the Companys revenue as well as unrealized gains
or losses on risk management contracts. The Company
realized a higher sales price year over year, but a lower
sales price sequentially.
The Company has incurred higher lease operating
expenses in 2011 due to a full year of Bua Ban Main
operating expenses, the addition of production and
associated expenses at Bua Ban North B as well as
increased repair and maintenance expense related to storm
damage. The Company also had increased workover
expenses in 2011 related to replacing a number of
downhole pumps.
The Company has incurred higher general and
administrative expenses as the substantial increase in the
Companys stock price has increased its Share-Based
Compensation expense as well as the accrual value of
stock-linked cash compensation.
7/25/2019 Coastal Annual 2011
21/6419
The Company transacts business in multiple currencies;
therefore the volatility of global currency exchange rates
has a direct effect on the Companys foreign exchange
(gains) losses.
Cash Flow Analysis
The Companys cash and cash equivalents at December
31, 2011 were $23.0 million, an increase of $19.1 million
from $3.9 million at December 31, 2010. The Companys
primary source of funds came from operations, shares
issued for cash of $7.9 million from one-time option
exercises, and $6.3 million increase in borrowings. Cash
and cash equivalents were primarily used to fund property,
plant and equipment expenditures of $165.1 million and to
fund working capital.
Capital Expenditures
Capital expenditures (on an accruals basis) amounted
to $153.5 million in 2011, compared to $144.7 million in,
2010, respectively. The Q411 expenditures were almost
entirely related to exploration, appraisal and developmentdrilling at Bua Ban North. The following table sets forth a
summary of the Companys capital expenditures incurred:
Capital Expenditures
Years ended
December 31,
2011 2010
Seismic, geological andgeophysical studies $5,145 $4,885
Drilling and completions 113,337 91,223
Facilities 6,081 40,450
Lease and well equipment 27,839 7,912
Administrative assets 1,133 279Total Capital Expenditures $153,535 $144,749
Equity Capital
Share Capital
Authorized 250,000,000 common shares with par value of
$0.04 each;
As of the date of this report, the Company had
114,225,476 common shares outstanding.
Warrants
As of December 31, 2010, the Company had 540,000warrants outstanding exercisable at CAD $1.136 per
share. During 2011, 340,000 warrants were exercised
resulting in the issuance of 286,082 common shares of
the Company. As of December 31, 2011, the Company
had 200,000 warrants outstanding at a weighted average
exercise price of CAD$1.136 per share.
Subsequent to December 31, 2011, no warrants were
exercised resulting in the issuance of no common shares of
the Company.
Stock OptionsDuring the year ended December 31, 2011, the Company
granted 1,591,947 stock options with a weighted average
exercise price of $13.58. In addition, options exercised
and forfeited were 3,602,288 and 238,929 respectively. As
of December 31, 2011 the Company had 8,545,717 stock
options outstanding with a weighted average exercise
price of $5.79. Subsequent to December 31, 2011, 673,297
options were exercised and 3,732 options were forfeited.
GrantDate
NumberOutstanding
RemainingContractual Life
ExercisePrice
ExpiryDate
NumberExercisable
Jan. 25, 2008 230,270 1.00 year $3.87 (Cdn$3.94) Jan. 26, 2013 230,270
May 05, 2008 25,000 1.25 years $4.37 (Cdn$4.44) May 06, 2013 25,000
Jul. 14, 2008 54,166 1.50 years $3.55 (Cdn$3.61) Jul. 15, 2013 54,166
Sep. 16, 2008 100,000 1.75 years $2.23 (Cdn$2.27) Sep. 16, 2013 100,000
Sep. 23, 2008 898,000 2.00 years $3.87 (Cdn$3.94) Feb. 05, 2013 898,000
Jan. 02, 2009 1,306,595 2.00 years $1.33 (Cdn$1.35) Jan. 01, 2014 1,306,596
Dec. 01, 2009 2,241,544 3.00 years $5.04 (Cdn$5.13) Nov. 30, 2014 1,447,823
Dec. 28, 2010 1,471,166 4.00 years $5.53 (Cdn$5.75) Dec. 27, 2015 467,987
Dec 14, 2011 1,541,947 5.00 years $13.81 (Cdn$14.04) Dec 13, 2016 -
7,868,689 4,529,842
Restricted stock units
During the year ended December 31, 2011, the Company
granted 205,628 restricted stock units with a weighted
fair value of $12.93. The following table summarizes the
outstanding RSUs at December 31, 2011 and as of the
date of this report:
7/25/2019 Coastal Annual 2011
22/6420
GrantDate
NumberOutstanding
RemainingContractual Life
Grant DateFair Value
ExpiryDate
Dec. 14, 2011 205,628 3.00 years $12.93 Dec. 14, 2014
205,628
Off-Statement of Financial Position Arrangements
The Company has no off-statement of nancial position
arrangements.
Related Party Transaction
Effective September 25, 2006, the Company assumed
a note payable to O. S. Wyatt, Jr., the shareholder of
NuCoastal Thailand Limited (NuCoastal) for $4.6
million. The original note was unsecured, accrued interest
at 4% and was set to mature on July 20, 2007. The note
and its accrued interest were periodically renegotiated.
The note was fully repaid in Q3 2010.
Commitments and Contingencies
All the Companys commitments and contingencies
are described in Note 23 to the Consolidated FinancialStatements for the year ended December 31, 2011.
Subsequent Events
On February 22, 2012, the Company announced the
acquisition of an additional 2.9% stake in Apico LLC for
US $9.25 million in cash, bringing the Companys interest
in Apico LLC to 39%. This agreement was effective
January 1, 2012. Apico LLC holds a 35% interest in the
Sinphuhorm Gas Field, thus increasing the Companys net
interest in this eld to 13.65%.
Also during Q1 2012, the Company purchased the Sorayajack-up rig which had been used on the Songkhla A
eld. The purchase price for the jack-up rig was $20.25
million. In relation to this purchase, the Company has also
agreed to purchase the processing equipment currently
being used on the Soraya for approximately $4.5 million.
The purchase agreement on the processing equipment is
expected to close in Q3 2012.
During 2012 the Company has also announced the results
of the rst exploration well at Bua Ban South. The Bua
Ban South A-01 well encountered 88 feet of net pay in the
Lower Oligocene with 12 percent porosity. The Companyplans to drill future appraisal wells to determine the size of
this oil accumulation.
Critical Accounting Policies, Estimates and New
Accounting Pronouncements
A detailed summary of the Companys critical accounting
policies and estimates is included in Note 3 to theaudited nancial statements for the twelve months ended
December 31, 2011. Given the transition to International
Financial Reporting Standards we strongly advocate
readers of this document read and understand the policies
described in that document.
Risks and Uncertainties
Coastal has published its assessment of its business risks
in the Risk Factor section of its Annual Information Form
(AIF) dated March 28, 2012 (available on SEDAR at
www.sedar.com.) It is recommended that this document
be reviewed for a thorough discussion of risks faced by theCompany.
The Company is subject to a number of risk factors due to
the nature of the petroleum and gas business in which it
is engaged, not the least of which are adverse movements
in commodity prices, which are impossible to forecast.
The Company is also subject to the oil and gas services
sector which, from time to time, may have limited available
capacity and therefore may demand premium rates. The
Company seeks to counter these risks as far as possible by
selecting exploration areas on the basis of their recognized
geological potential to host economic returns.
Industry
The Company is engaged in the acquisition of petroleum
and natural gas properties, an inherently risky business,
and there is no assurance that an additional economic
petroleum and natural gas deposit will ever be discovered
and subsequently put into production. Most exploration
projects do not result in the discovery of commercially
viable petroleum and natural gas deposits. The geological
focus of the Company is on areas in which the geological
setting is well understood by management.
7/25/2019 Coastal Annual 2011
23/6421
Petroleum and Gas Prices
In recent years, the petroleum and natural gas exploration
industry has seen signicant growth, primarily as a result
of increased global demand, led by India and China.
During this period, prices for petroleum have steadily
increased, resulting in multi-year price highs. Prior to
this recent surge, large companies found it more feasible
to grow their reserves and resources by purchasing
companies or existing oilelds. However, with improvingprices and increasing demand, a discernible need for the
development of exploration projects has arisen. Junior
companies have become key participants in identifying
properties of merit to explore and develop.
The price of petroleum and natural gas is affected by
numerous factors beyond the control of the Company
including global consumption and demand for petroleum
and natural gas, international economic and political
trends, uctuations in the U.S. dollar and other currencies,
interest rates, and ination. Continued volatility in
commodity prices may adversely affect the Companysoperating cash ow.
Operating Hazards and Risks
Exploration for natural resources involves many risks,
which even a combination of experience, knowledge
and careful evaluation may not be able to overcome.
Operations in which the Company has a direct or indirect
interest will be subject to all the hazards and risk normally
incidental to exploration, development and production
of natural resources, any of which could result in work
stoppages, damages to persons or property and possible
environmental damage. Although the Company may
obtain liability insurance in an amount which is expected
to be adequate, the nature of these risks is such that
liabilities might exceed policy limits, the liabilities and
hazards might not be insurable, or the Company might
not elect to insure itself against such liabilities due to the
high premium costs or other reasons, in which event the
Company could incur signicant costs that could have a
material adverse effect upon its nancial condition.
Reserve Estimates
Despite the fact that the Company has reviewed theestimates related to potential reserve evaluation and
probabilities attached thereto and it is of the opinion that
the methods used to appraise its estimates are adequate,
these gures remain estimates, even though they have
been calculated or validated by independent appraisers.
The reserves disclosed by the Company should not
be interpreted as assurances of property life or of the
protability of current or future operations given that
there are numerous uncertainties inherent in the estimation
of economically recoverable oil and natural gas reserves.
Disruptions in Production
Other factors affecting the production and sale of oil and
natural gas that could result in decrease of protability
include: (i) expiration or termination of leases, permits or
licenses, or sales price re-determinations or suspension of
deliveries; (ii) future litigation; (iii) the timing and amount
of insurance recoveries; (iv) work stoppages or other labor
difculties; (v) worker vacation schedules and related
maintenance activities; and (vi) changes in the marketand general economic conditions. Weather conditions,
equipment replacement or repair, res, amounts of rock
and other natural materials and other geological conditions
can have a signicant impact on operating results.
Cash Flows and Additional Funding Requirements
The Company presently has revenue from its Gulf of
Thailand production and earnings from its interest in
Apico, which is accounted for under the equity method
on the consolidated statement of operations. In order to
further develop the Gulf of Thailand assets, substantial
capital will be required. The sources of capital presentlyavailable to the Company for development are cash ow
from production or the issuance of debt or equity. The
Company has sufcient nancial resources to undertake its
rm obligations for the next 12 months.
The Company is exposed to uctuations in short-term
interest rates on amounts drawn under its revolving credit
facilities. The Company has not hedged these rates given
the need to remain exible in borrowing and repaying the
outstanding balances.
EnvironmentalThe Companys exploration activities are subject to
extensive laws and regulations governing environmental
protection. Although the Company closely follows and
believes it is operating in compliance with all applicable
environmental regulations, there can be no assurance that
all future requirements will be achievable on reasonable
terms. Failure to comply may result in enforcement actions
causing operations to cease or be curtailed and may
include corrective measures requiring capital expenditures
7/25/2019 Coastal Annual 2011
24/6422
Laws and Regulations
The Companys exploration activities are subject to local
laws and regulations governing prospecting, drilling,
development, exports, taxes, labor standards, occupational
health and safety, and other matters. Such laws and
regulations are subject to change, can become more
stringent and compliance can therefore become more
costly.
The political unrest in Thailand has manifested itself in
recent protests and violence in Bangkok. This unrest
and its related violence have not affected our Thailand
production operations; but there can be no guarantee that
operations will not be affected in the future. As a safety
precaution for our Bangkok based employees, we have on
occasion shut down our Bangkok ofce and allowed those
employees to work from home. We have also reviewed
contingency plans for our third country nationals to ensure
their safe exit from Thailand should the need arise.
There are also many risks associated with operationsin international markets, including changes in foreign
governmental policies relating to crude oil and natural
gas taxation, other political, economic or diplomatic
developments, changing political conditions and
international monetary uctuations. These risks
include: political and economic instability or war; the
possibility that a foreign government may seize our
property with or without compensation; conscatory
taxation; legal proceedings and claims arising from our
foreign investments or operations; a foreign government
attempting to renegotiate or revoke existing contractual
arrangements, or failing to extend or renew such
arrangements; uctuating currency values and currency
controls; and constrained natural gas markets dependent
on demand in a single or limited geographical area.
The Company applies the expertise of its management,
its advisors, its employees and contractors to ensure
compliance with current local laws.
Title to Oil and Gas Properties
While the Company has undertaken customary due
diligence in the verication of title to its oil and gas
properties, this should not be construed as a guarantee oftitle. The properties may be subject to prior unregistered
Petroleum Agreements or transfers and title may be
affected by undetected defects.
Dependence on Management
The Company strongly depends on the business and
technical expertise of its senior management team
and there is little possibility that this dependence will
decrease in the near term. The loss of one or more of these
individuals could have a material adverse effect on the
Company.
Apico Financial Reporting
The Company accounts for its 36.1% investment in Apico
(to be 39% in 2012 following the acquisition of additional
interest) under the equity method whereby it records its
share of Apicos earnings as earnings from a signicantly
inuenced investee. Apico is required to provide the
partners its nancial statements under the Joint Venture
Agreement on a timely basis. While the Company has a
seat on the Board of Directors of Apico, it does not controlthe Board or the management of Apico. Therefore, the
Company relies heavily on Apico management to provide
timely and accurate nancial information to the partners.
Risk Management and Financial Instruments
Coastal provides a risk management and nancial
instruments discussion on its exposure to and management
of credit risk, liquidity risk and market risk in Note 28 to
the audited nancial statements as at and for the period
ended December 31, 2011 and 2010.
Managements Report on Internal Control overFinancial Reporting
As of June 30, 2011, the Companys common stock
was listed and traded on the TSX-Venture exchange.
Effective July 5, 2011, the Companys common stock was
listed and began trading on the Toronto Stock Exchange
and was simultaneously de-listed on the TSX-Venture
exchange. In compliance with Exemption Orders issued
in November 2007 and revised in December 2008 by
each of the securities commissions across Canada, the
Chief Executive Ofcer (CEO) and Chief Financial
Ofcer (CFO) of the Company led the VentureIssuer Basic Certicate with respect to the nancial
information contained in the unaudited condensed interim
nancial statements and the respective accompanying
Managements Discussion and Analysis for the rst three
(3) quarters of 2011.
In contrast to the certicate under National Instrument
(NI) 52-109 (Certication of Disclosure in Issuers
Annual and Interim Filings), the Venture Issuer Basic
Certication does not include representations relating to
the establishment and maintenance of disclosure controls
and procedures and internal control over nancial
reporting, as dened in NI 52-109.
Beginning with this nancial ling, the CEO and CFO
will be required to le their respective certicates under
NI 52-109, and as such, will certify the following.
7/25/2019 Coastal Annual 2011
25/6423
Disclosure Controls and Procedures:
The Companys management under the supervision of,
and with the participation of, the CEO and CFO of
Coastal Energy Company have designed and evaluated
the effectiveness and operation of its disclosure controls
and procedures, as dened under National Instrument
52 109 Certication of Disclosure in Issuers Annual
and Interim Filings (NI 52-109). Disclosure controls
and procedures are designed to provide reasonableassurance that information required to be disclosed
in reports led with Canadian securities regulatory
authorities is recorded, processed, summarized and
reported in a timely fashion. The disclosure controls
and procedures are designed to ensure that information
required to be disclosed by the Company in such reports
is then accumulated and communicated to management,
including the CEO and the CFO, as appropriate, to allow
timely decisions regarding required disclosure. Due to the
inherent limitations in all control systems, an evaluation
of the disclosure controls can only provide reasonable
assurance over the effectiveness of the controls. The
disclosure controls are not expected to prevent and detect
all misstatements due to error or fraud. Based on the
evaluation of disclosure controls and procedures, the CEO
and CFO have concluded that, subject to the inherent
limitations noted above, the Companys disclosure controls
and procedures are effective as of December 31, 2011.
Internal Controls over Financial Reporting
The Companys management, with the participation of
its CEO and CFO, are responsible for establishing and
maintaining adequate internal controls over nancial
reporting (ICFR). Under the supervision of the CFO,
the Companys ICFR is a process designed to provide
reasonable assurance regarding the reliability of nancial
reporting and the preparation of nancial statements for
external purposes in accordance with GAAP.
All internal control systems, no matter how well designed,
have inherent limitations. Therefore, even those systems
determined to be effective can provide only reasonable
assurance with respect to nancial statement preparation
and presentation. As at the end of the period covered by
this Managements Discussion and Analysis, management
evaluated the effectiveness of the Companys ICFR as
required by Canadian securities laws.
Based on that evaluation, the CEO and CFO have
concluded that, as of the end of the three month periodcovered by this Managements Discussion and Analysis,
the ICFR were designed to provide reasonable assurance
regarding the reliability of nancial reporting and the
preparation of nancial statements for external purposes in
accordance with GAAP.
7/25/2019 Coastal Annual 2011
26/6424
International Financial Reporting Standards Transition
Effective January 1, 2011, the Company began preparing
its nancial statements under International Financial
Reporting Standards (IFRS). As such, the accounting
policies of the Company have been adjusted to comply
with IFRS beginning with the statement of nancial
position as at January 1, 2010. A comprehensive summary
of all of the signicant changes, including reconciliations
of the Canadian GAAP nancial statements to thoseprepared under IFRS, is presented in Note 29 First Time
Adoption of IFRS of the Companys audited December
31, 2011 nancial statements.
Adopting IFRS did not impact the cash the Company
generated. However, the adoption of IFRS has had an
impact on the Companys statement of nancial position
and statement of income. Previously reported net income
for the fourth quarter of 2010 under IFRS is shown in the
following reconciliation:
Three Months endedDecember 31, 2010
$m
Year endedDecember 31,2010
$m
Net Income under Canadian GAAP (23.1) 4.9
Differences increasing (decreasing) reported net income:
Unsuccessful exploration costs (62.8) (72.2)
Income Taxes 27.2 27.7
Foreign exchange 0.9 3.5
Depletion (1.5) 26.8
Finance lease - (0.5)
Accretion 0.1 0.3
Property, Plant & Equipment - (1.1)
Share of joint ventures net income (3.6) (3.0)
Derivative liability - warrants 1.2 1.2
Total Differences in Net Income (38.5) (17.3)
Net Income under IFRS (61.6) (12.4)
Net income for the three and twelve months ended
December 31, 2011 was $18.9 million and $47.4
million, respectively under IFRS. The signicant IFRS
accounting adjustments to net income include the writeoff of costs associated with the frac jobs at Benjarong
(not commercially viable), and lower depletion due to the
way we were required to allocate our property base upon
transition to IFRS.
Outlook
Coastal anticipates further exploration drilling at the Bua
Ban South prospect in the rst half of 2012. The Company
then plans to return to Bua Ban North for furtherappraisal and development drilling. Following the receipt
of the requisite environmental permits, Coastal plans
further appraisal and development drilling at Songkhla.
The Company also has numerous prospects in its
inventory which will be drilled in coming quarters.
7/25/2019 Coastal Annual 2011
27/6425
7/25/2019 Coastal Annual 2011
28/6426
Management is responsible for the integrity and objectivity of the information contained in this report and for the
consistency between the consolidated nancial statements and other nancial and operating data contained elsewhere in
this report. The accompanying consolidated nancial statements have been prepared by management in accordance with
International Financial Reporting Standards using estimates and careful judgment, particularly in those circumstances
where transactions affecting a current period are dependent upon future events. The accompanying consolidatednancial statements have been prepared using policies and procedures established by management and fairly reect
the Companys nancial position, nancial performance and cash ows, within the International Financial Reporting
Standards framework. Management has established and maintains a system of internal controls that is designed to provide
reasonable assurance that assets are safeguarded from loss or unauthorized use and the nancial information is reliable
and accurate.
The Companys external auditors, Deloitte & Touche LLP, have audited the consolidated nancial statements. Their audit
provides an independent view as to managements discharge of its responsibilities insofar as they relate to the fairness of
reported nancial results and the nancial performance of the Company.
The Audit Committee of the Board of Directors have reviewed in detail the consolidated nancial statements with
management and have met with the external auditors. The Audit Committee has reported its ndings to the Board ofDirectors who have approved the consolidated nancial statements.
/s/ Randy Bartley /s/ William Phelps
President & Chief Executive Ofcer Chief Financial Ofcer
Houston, Texas USA
March 28, 2012
M A N A G E M E N T S R E P O R T
7/25/2019 Coastal Annual 2011
29/6427
To the Shareholders of Coastal Energy Company:
We have audited the accompanying consolidated nancial statements of Coastal Energy Company (the Company),
which comprise the consolidated statements of nancial position as at December 31, 2011, December 31, 2010 and
January 1, 2010, and the consolidated statements of operations and comprehensive income (loss), the consolidated
statement of changes in equity and consolidated statement of cash ow for the years ended December 31, 2011 andDecember 31, 2010, and the notes to the consolidated nancial statements.
Managements responsibility for the consolidated nancial statements
Management is responsible for the preparation and fair presentation of these consolidated nancial statements in
accordance with International Financial Reporting Standards, and for such internal control as management determines is
necessary to enable the preparation of consolidated nancial statements that are free from material misstatement, whether
due to fraud or error.
Auditors responsibility
Our responsibility is to express an opinion on these consolidated nancial statements based on our audits. We conducted
our audits in accordance with Canadian generally accepted auditing standards. Those standards require that we comply
with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidatednancial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated
nancial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks
of material misstatement of the consolidated nancial statements, whether due to fraud or error. In making those risk
assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the
consolidated nancial statements in order to design audit procedures that are appropriate in the circumstances, but not for
the purpose of expressing an opinion on the effectiveness of the entitys internal control. An audit also includes evaluating
the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as
well as evaluating the overall presentation of the consolidated nancial statements.
We believe that the audit evidence we have obtained in our audits is sufcient and appropriate to provide a basis for ouraudit opinion.
Opinion
In our opinion, the consolidated nancial statements present fairly, in all material respects, the nancial position of Coastal
Energy Company as at December 31, 2011, December 31, 2010 and January 1, 2010, and its nancial performance and
its cash ow for the years ended December 31, 2011 and December 31, 2010 in accordance with International Financial
Reporting Standards.
March 28, 2012Chartered Accountants
I N D E P E N D E N T A U D I T O R S R E P O R T
7/25/2019 Coastal Annual 2011
30/6428
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSI VE INCOME ( LOSS)
US $000S
Years Ended December 31, 2011 2010
(Note 29)
Revenues and Other Income
Oil sales, net of royalties (Note 18) 318,670 177,207
Other income (Note 19) (21,566) (19,207)
297,104 158,000
Expenses
Production 99,263 53,326
Depreciation and depletion (Note 8) 61,136 29,658
Impairment (Note 8) - 10,706
General and administrative 31,453 20,253
Exploration (Note 7) 8,374 72,170
Debt nancing fees 796 522
Finance (Note 17) 4,825 2,295
Gains on disposal of property, plant and equipment (873) -
204,974 188,930
Net income (loss) before income taxes and share ofNet income from Apico LLC 92,130 (30,930)
Share of net income from Apico LLC (Note 9) 14,527 7,932
Net income (loss) before income taxes 106,657 (22,998)
Income taxes (Note 24)
Current 135 (7)
Deferred 57,882 (11,768)
58,017 (11,775)
Net income (loss) and comprehensive income (loss) 48,640 (11,223)
Net income (loss) and comprehensive income (loss) attributable to:
Shareholders of Coastal Energy 47,359 (12,390)
Non-controlling interest 1,281 1,167
48,640 (11,223)
Net income (loss) per share:
Basic (Note 22) 0.42 (0.12)
Diluted (Note 22) 0.41 (0.12)
The accompanying notes are an integral part of these consolidated nancial statements.
7/25/2019 Coastal Annual 2011
31/6429
C O N S O L I D A T E D S T A T E M E N T S O F F I N A N C I A L P O S I T I O N
US $000S
As at
December 31,
2011
December 31,
2010
January 1,
2010
$ $ $
(Note 29) (Note 29)
Assets
Current Assets
Cash 22,995 3,884 21,229Restricted cash (Note 4) 28,447 16,369 3,829
Accounts receivable (Note 5) 16,939 10,299 6,111
Derivative asset (Note 14) 59 135 66
Inventory (Note 6) 14,161 12,783 5,310
Prepaids and other current assets 1,094 606 526
Total current assets 83,695 44,076 37,071
Non-Current Assets
Exploration and evaluation assets (Note 7) 31,881 31,068 44,907
Property, plant and equipment (Note 8) 355,052 246,248 189,534
Investment in and advances to Apico LLC (Note 9) 47,698 47,261 55,225
Deposits and other assets 405 289 300Total non-current assets 435,036 324,866 289,966
Total Assets 518,731 368,942 327,037
Liabilities
Current Liabilities
Accounts payable and accrued liabilities (Note 10) 59,471 53,550 31,363
Deferred revenue (Note 11) - - 23,060
Current portion of long-term debt (Note 14) 55,662 36,262 10,266
Amounts due to shareholder (Note 13) - - 5,164
Obligations under nance leases (Note 16) - 885 35
Current portion of derivative liabilities (Note 14) 14,557 10,141 -
Derivative liability - Warrants (Note 12) 2,853 2,191 3,371
Total current liabilities 132,543 103,029 73,259
Non-Current Liabilities
Long-term debt (Note 14) 22,156 35,081 24,284
Obligations under nance leases (Note 16) - 579 1,439
Non-current portion of derivative liabilities (Note 14) 1,274 6,609 -
Deferred tax liabilities 69,767 11,885 23,653
Decommissioning liabilities (Note 15) 42,124 17,655 4,071
Total Non-Current Liabilities 135,321 71,809 53,447
Shareholders Equity (Note 22)
Common shares 211,554 201,303 198,121
Contributed surplus 16,401 15,971 13,932
Retained earnings (accumulated decit) 17,630 (29,729) (17,339)
Total Shareholders Equity 245,585 187,545 194,714
Non-controlling interest 5,282 6,559 5,617
Total equity 250,867 194,10