Investor Relations
- Vermilion's value driven strategy ensures delivery of sustainable distributions
- Vermilion has a history as a successful strategic acquirer
- Vermilion is led by a bold, disciplined, and caring team you can trust
- Home»
- Investor Relations»
- Key Stats
Vermilion's reserves are evaluated by one of Canada's largest independent evaluation engineering firms, GLJ Petroleum Consultants Ltd. For a complete listing of the Trust's reserves, please see our Annual Information Forms.
|
Financial Summary ($mm CDN except per unit amounts) 1 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 |
|---|---|---|---|---|---|---|---|
| Revenue | 314.1 | 354.5 | 529.9 | 618.1 | 707.3 |
1,001.9 |
639.8 |
| Royalties | (74.7) | (63.6) | (88.0) | (92.2) | (97.5) |
(130.8) |
(97.6) |
| Expenses | (211.3) | (243.9) | (245.7) | (337.6) | (403.3) |
(532.0) |
(417.5) |
| Earnings before income taxes, other items and discontinued operations | 28.2 | 47.1 | 196.2 | 188.3 | 206.6 |
339.1 |
124.6 |
| Income taxes (recovery) | (18.9) | (3.9) | 24.8 | 26.5 | 24.7 |
87.8 |
(1.5) |
| Other items | 4.3 | 3.6 | 13.0 | 14.9 | 17.6 |
22.1 |
59.3 |
| Net earnings from continuing operations | 42.7 | 47.4 | 158.5 | 146.9 | 164.3 |
229.2 |
185.5 |
| Net earnings from continuing operations /unit, basic ($) 2 | $0.80 | $0.79 | $2.57 | $2.30 | $2.48 |
$3.30 |
$2.56 |
| Fund flows from operations | 144.8 | 169.8 | 277.2 | 342.5 | 385.9 |
574.0 |
317.2 |
| Fund flows from operations /unit, basic ($) 2 | $2.47 | $2.57 | $4.07 | $4.86 | $5.28 |
$7.49 |
$3.98 |
| Capital expenditures | 66.9 | 50.7 | 102.6 | 136.9 | 175.6 |
186.8 |
194.7 |
| Acquisitions, including acquired working capital deficiency | 5.8 | 94.0 | 186.6 | 195.9 | 129.6 |
48.2 |
217.0 |
| Cash distributions | 98.9 | 122.6 | 126.2 | 130.6 | 136.4 |
158.7 |
166.4 |
| Cash distributions /unit, basic ($) | $1.87 | $2.04 | $2.04 | $2.04 | $2.06 |
$2.28 |
$2.28 |
| Nominal Payout Ratio (cash distributions / fund flows from operations) |
68% | 72% | 46% | 38% | 35% |
28% |
52% |
|
Total Payout Ratio |
114% | 117% | 86% | 77% | 73% |
61% |
117% |
| Long-term debt (net of working capital) | 141.2 | 88.0 | 244.9 | 354.8 | 416.9 |
207.8 |
120.4 |
| Unitholders' equity | 361.3 | 389.6 | 458.2 | 536.6 | 627.4 |
755.0 |
1,039.3 |
| Units Outstanding | 64,694 | 66,629 | 68,875 | 71,251 | 74,271 |
77,003 |
86,742 |
| Weighted average units outstanding 2 | 58,600 | 66,087 | 68,123 | 70,520 | 73,058 |
76,656 |
79,685 |
| Closing unit price ($) | $15.34 | $20.12 | $29.74 | $35.00 | $34.23 |
$25.19 |
$32.42 |
| Yield at beginning of the year (January 1) | 17.4% | 13.3% | 10.1% | 6.9% | 5.9% |
6.7% |
9.1% |
| Total Return to December 31 | 46.5% | 44.5% | 58.0% | 24.5% | 3.7% |
-19.8% |
37.8% |
| 1 Results do not include consolidation of Aventura Energy Inc. (2003-2004) or Verenex Energy Inc. (2005) | |||||||
| 2 Includes trust units issuable for outstanding exchangeable shares based on year-end exchange ratio | |||||||
 |
|||||||
|
Operating Netbacks, $/boe (Gas converted at 6:1) | 2003 | 2004 | 2005 | 2006 | 2007 |
2008 | 2009 |
| Price | $39.90 | $43.21 | $57.94 | $61.80 | $61.86 |
$83.61 |
$55.83 |
| Realized hedging gain (loss) | -2.38 | -3.73 | -4.46 | -0.02 | -0.25 |
-0.89 |
0.47 |
| Royalites (net) | -8.92 | -7.54 | -9.54 | -9.22 | -8.53 |
-10.92 |
-8.52 |
| Transportation | -1.24 | -1.17 | -0.99 | -1.05 | -2.01 |
-1.96 |
-1.65 |
| Lifting cost | -6.11 | -6.63 | -7.89 | -9.65 | -10.45 |
-11.98 |
-12.18 |
| Operating netback | $21.25 | $24.14 | $35.06 | $41.86 | $40.62 |
$57.86 |
$33.95 |
| General and administration | -1.24 | -1.59 | -1.43 | -1.58 | -1.64 |
-2.07 |
-2.72 |
| Reorganization costs | -1.05 | - | - | - | - |
- |
- |
| Interest | -1.05 | -0.37 | -0.69 | -1.68 | -1.95 |
-1.36 |
-1.16 |
| Foreign exchange | -0.03 | 0.04 | -0.08 | -0.06 | -0.41 |
0.46 |
-0.04 |
| Current and capital taxes | -0.59 | -2.03 | -2.71 | -4.29 | -2.98 |
-6.99 |
-2.57 |
| Proceeds on sale of investments | - | - | - | - | 0.11 |
0.01 |
0.23 |
| After-tax cash flow netback | $17.29 | $20.19 | $30.15 | $34.25 | $33.75 |
$47.91 |
$27.69 |
| Unitholders (number) | |||||||
| Canada | 10,096 | 14,504 | 15,873 | 19,726 | 24,721 |
28,840 |
40,893 |
| Non-Resident | 1,957 | 9,326 | 11,183 | 9,250 | 9,352 |
9,280 |
11,000 |
| Total | 12,053 | 23,830 | 27,056 | 28,976 | 34,073 |
38,120 |
51,893 |
| % units held by non-resident unitholders | 33.0% | 26.7% | 28.9% | 30.8% | 25.2% |
35.0% |
33.9% |
|
|||||||
|
Average Daily Production | 2003 | 2004 | 2005 | 2006 | 2007 |
2008 | 2009 |
| Oil and NGL's, b/d | |||||||
| Canada | 6,678 | 5,723 | 4,870 | 4,011 | 4,081 |
4,172 |
3,654 |
| France | 6,018 | 5,763 | 5,478 | 7,576 | 8,621 |
8,514 |
8,246 |
| Netherlands | - | 13 | 28 | 31 | 40 |
24 |
23 |
| Australia | - | - | 3,391 | 3,815 | 6,065 |
6,773 |
7,812 |
| Total | 12,696 | 11,499 | 13,767 | 15,433 | 18,807 |
19,483 |
19,735 |
| Natural Gas, mmcf/d | |||||||
| Canada | 60.0 | 46.4 | 38.4 | 41.0 | 47.7 |
51.2 |
47.9 |
| France | 1.5 | 1.5 | 1.3 | 1.4 | 1.1 |
1.2 |
1.0 |
| Netherlands | 0.0 | 21.0 | 28.7 | 29.5 | 26.2 |
27.2 |
21.1 |
| Australia | - | - | - | - | - |
- |
- |
| Total | 61.5 | 68.9 | 68.4 | 71.8 | 75.1 |
79.6 |
70.0 |
| Oil equivalent production (boe/d) (natural gas converted at 6:1) | |||||||
| Canada | 16,671 | 13,453 | 11,268 | 10,843 | 12,038 |
12,696 |
11,629 |
| France | 6,271 | 6,018 | 5,695 | 7,800 | 8,809 |
8,710 |
8,421 |
| Netherlands |
- |
3,519 | 4,812 | 4,943 | 4,413 |
4,562 |
3,533 |
| Australia |
- |
- |
3,391 | 3,815 | 6,065 |
6,773 |
7,812 |
| Total | 22,942 | 22,990 | 25,166 | 27,401 | 31,325 |
32,741 |
31,395 |
|
|||||||
|
Reserves | 2003 | 2004 | 2005 | 2006 | 2007 |
2008 | 2009 |
| Proved plus probable oil equivalent (mmboe) Gas at 6:1 | |||||||
| Canada | 46.2 | 42.0 | 45.1 | 45.3 | 42.4 |
44.7 |
44.2 |
| France | 38.3 | 35.7 | 35.4 | 50.0 | 49.7 |
46.0 |
43.4 |
| Netherlands | 0.0 | 15.3 | 14.1 | 12.9 | 12.4 |
10.9 |
13.2 |
| Australia | 0.0 | 0.0 | 16.2 | 15.1 | 23.1 |
22.6 |
19.8 |
| Ireland |
- |
- |
- |
- |
- |
- |
17.5 |
| Total | 84.6 | 93.0 | 110.8 | 123.3 | 127.6 |
124.1 |
138.0 |
| Reserve life index - (proved plus probable, based on Q4 production) | 11.3 | 10.6 | 11.4 | 11.5 | 10.6 |
10.6 |
12.6 |
|
|||||||
© 2009 Vermilion Energy Trust