EX-99.12 11 a2223422zex-99_12.htm EX-99.12
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.12

Baytex Energy Corp.
Supplemental Disclosures about Extractive Activities — Oil and Gas (unaudited)
December 31, 2014

The following disclosures have been prepared by Baytex Energy Corp. ("Baytex" or the "Company") in accordance with Accounting Standards Codification 932 "Extractive Activities — Oil & Gas" ("ASC 932") issued by the Financial Accounting Standards Board.

Petroleum and Natural Gas Reserve Information

Proved petroleum and natural gas reserves are the estimated quantities of crude oil, natural gas and natural gas liquids ("NGL") that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions.

Proved developed petroleum and natural gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods, which may require future expenditures.

Proved undeveloped petroleum and natural gas reserves are reserves that are expected to be recovered from known accumulations where a future expenditure is required.

Reserves are estimated quantities of crude oil, NGL and natural gas anticipated from geological and engineering data to be recoverable from known accumulations, from a given date forward, by known technology, under existing operating conditions and considered to be economic at average commodity prices based upon the prior 12-month period. Estimates of petroleum and natural gas reserves are subject to uncertainty and will change as additional information regarding the producing fields and technology becomes available and as future economic conditions change. Net reserves presented in this section represent the Company's working interest and overriding royalty share of the gross remaining reserves, after deduction of any crown, freehold and overriding royalties. Such royalties are subject to change by legislation or regulation and can also vary depending on production rates, selling prices and timing of initial production.

The changes in Baytex's net proved crude oil and NGL and natural gas reserves under constant prices and costs for the two-year period ended December 31, 2014 were as follows:

 
  Canada   United States   Total  
 
  Crude Oil
& NGL
(mbbl)
  Bitumen
(mbbl)
  Natural
Gas
(mmcf)
  Crude Oil
& NGL
(mbbl)
  Bitumen
(mbbl)
  Natural
Gas
(mmcf)
  Crude Oil
& NGL
(mbbl)
  Bitumen
(mbbl)
  Natural
Gas
(mmcf)
 

Net proved reserves

                                                       

December 31, 2012

    74,328     17,067     48,711     15,951         8,597     90,279     17,067     57,308  

Revisions of previous estimates

    (342 )   1,142     7,314     8,263         23,512     7,921     1,142     30,826  

Improved recovery

    209                         209          

Purchases

                                     

Extensions and discoveries

    10,566         2,825     659         751     11,225         3,576  

Production

    (12,632 )   (846 )   (13,020 )   (771 )       (80 )   (13,403 )   (846 )   (13,100 )

Sales of minerals in place

    (1,086 )                       (1,086 )        
                                       

December 31, 2013

    71,043     17,363     45,830     24,102         32,780     95,145     17,363     78,610  
                                       

Revisions of previous estimates

    646     (1,317 )   31,865                 646     (1,317 )   31,865  

Improved recovery

    33         2                 33         2  

Purchases

    3,282             99,848         179,376     103,130         179,376  

Extensions and discoveries

    6,795         11,428                 6,795         11,428  

Production

    (12,442 )   (1,051 )   (12,993 )   (4,959 )       (5,972 )   (17,401 )   (1,051 )   (18,965 )

Sales of minerals in place

    (3,648 )       (6,770 )   (24,122 )       (32,845 )   (27,770 )       (39,615 )
                                       

December 31, 2014

    65,709     14,995     69,362     94,869         173,339     160,578     14,995     242,701  
                                       

Net proved developed reserves

                                                       

End of year 2012

    43,394     4,623     35,875     4,021         1,951     47,415     4,623     37,826  

End of year 2013

    43,161     9,929     35,017     4,325         5,091     47,486     9,929     40,108  

End of year 2014

    40,931     8,157     48,321     32,227         50,768     73,158     8,157     99,089  

Net proved undeveloped reserves

                                                       

End of year 2012

    30,934     12,444     12,836     11,930         6,646     42,864     12,444     19,482  

End of year 2013

    27,882     7,434     10,813     19,777         27,689     47,659     7,434     (9,282 )

End of year 2014

    24,778     6,838     21,041     62,642         122,571     87,420     6,838     143,612  

The most significant changes to proved reserves estimates (and related changes to standardized measure of future net cash flows described below) occurring between December 31, 2012 and December 31, 2013 related primarily to the addition to previous proved reserves estimates of reserves in the Bakken/Three Forks area in North Dakota. The most significant changes to proved reserves estimates (and related changes to standardized measure of future net cash flows described below) occurring between December 31, 2013 and December 31, 2014 related to the purchase of proved reserves in the Eagle Ford shale in South Texas attributable to the Company's acquisition of Aurora Oil & Gas Limited in June 2014 and the sale of proved reserves as a result of the Company's disposition of its Bakken/Three Forks properties in North Dakota in September 2014.

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Petroleum and Natural Gas Reserves

The following information has been developed utilizing procedures prescribed by ASC 932, as updated by Accounting Standards Update 2010-03 "Oil and Gas Reserve Estimation and Disclosures", and based on crude oil, NGL and natural gas reserve and production volumes estimated by Baytex's independent reserves evaluator, Sproule Associates Limited. The methodology used in calculating our price and cost assumptions for the standardized measure of discounted future net cash flows for reserve estimation is based upon the average first-day-of-the-month prices during the year.

Future production and development costs are based on forecast price assumptions and assume the continuation of existing economic, operating and regulatory conditions. Future income taxes are calculated by applying statutory income tax rates to future pre-tax cash flows after provision for the tax cost of the petroleum and natural gas properties based upon existing laws and regulations. A 10% discount factor was applied to the future net cash flows.

The information contained in the following table should not be considered as representative of realistic assessments of future cash flows, nor should the standardized measure of discounted future net cash flows be viewed as representative of the fair market value of Baytex's petroleum and natural gas properties. Management does not rely upon the following information in making investment and operating decisions. Such decisions are based upon a wide range of factors, including estimates of probable as well as proved reserves, and varying price and cost assumptions considered more representative of a range of possible economic conditions that may be anticipated. The prescribed discount rate of 10% may not appropriately reflect interest rates.

The computation of the standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves was based on an unweighted arithmetic average of the first-day-of-the-month price for each month in 2014 and 2013.

 
  Commodity Pricing  
 
  2014   2013  

WTI crude (US$/bbl)

  $ 94.99   $ 96.94  

Edmonton par (Cdn$/bbl)

  $ 94.84   $ 92.73  

Heavy oil(1) (Cdn$/bbl)

  $ 82.96   $ 74.22  

AECO-C spot price (Cdn$/mmbtu)

  $ 4.60   $ 3.16  

Henry Hub (US$/mmbtu)

  $ 4.30   $ 3.68  

Exchange rate (US$/Cdn$)

    0.9100     0.9717  

(1)
Heavy oil pricing refers to Western Canadian Select reference price.

The standardized measure of discounted future net cash flows relating to net proved oil, NGL and natural gas reserves are as follows:

 
  Canada   United States   Total  
(thousands of Canadian dollars)
  2014   2013   2014   2013   2014   2013  

Future cash inflows

  $ 5,927,985   $ 5,908,063   $ 8,246,158   $ 2,262,625   $ 14,174,143   $ 8,170,688  

Future production costs

    (2,013,766 )   (2,446,053 )   (2,082,635 )   (500,460 )   (4,096,401 )   (2,946,513 )

Future development costs

    (659,398 )   (647,433 )   (1,678,370 )   (619,088 )   (2,337,768 )   (1,266,521 )

Future income taxes

    (467,661 )   (372,089 )   (670,916 )   (444,121 )   (1,138,577 )   (816,210 )
                           

Future net cash flows

    2,787,160     2,442,488     3,814,237     698,956     6,601,397     3,141,444  

Deduct:

                                     

10% annual discount factor

    (869,342 )   (742,421 )   (1,618,886 )   (395,433 )   (2,488,228 )   (1,137,854 )
                           

Standardized measure

  $ 1,917,818   $ 1,700,067   $ 2,195,351   $ 303,523   $ 4,113,169   $ 2,003,590  
                           

Reconciliation of Changes in Standardized Measure of Future Net Cash Flows Discounted at 10% per Year Relating to Proved Petroleum and Natural Gas Reserves

As at December 31, 2014
(thousands of Canadian dollars)
  Canada   United States   Total  

Balance, beginning of year

  $ 1,700,067   $ 303,523   $ 2,003,590  

Sales, net of production costs

    (787,203 )   (331,794 )   (1,118,997 )

Net change in prices and production costs related to future production

    (510,709 )       (510,709 )

Changes in previously estimated production costs incurred during the period

    2,359     (899,225 )   (896,866 )

Development costs incurred during the period

    388,406     384,465     772,871  

Extensions, discoveries and improved recovery, net of related costs

    175,968         175,968  

Revisions of previous quantity estimates

    788,598         788,598  

Sales of reserves in place

    (30,069 )   (537,424 )   (567,493 )

Purchases of reserves in place

    78,732     3,362,185     3,440,917  

Accretion of discount

    152,375     47,274     199,649  

Net change in income taxes

    (40,707 )   (133,653 )   (174,360 )
               

Balance, end of year

  $ 1,917,817   $ 2,195,351   $ 4,113,168  
               

 

As at December 31, 2013
(thousands of Canadian dollars)
  Canada   United States   Total  

Balance, beginning of year

  $ 1,727,560   $ 113,445   $ 1,841,005  

Sales, net of production costs

    (716,841 )   (44,581 )   (761,422 )

Net change in prices and production costs related to future production

    16,617     16,974     33,591  

Changes in previously estimated production costs incurred during the period

    80,168     (224,833 )   (144,665 )

Development costs incurred during the period

    467,191     75,176     542,367  

Extensions, discoveries and improved recovery, net of related costs

    248,269     218,266     466,535  

Revisions of previous quantity estimates

    (284,204 )   244,884     (39,320 )

Sales of reserves in place

    (7,498 )       (7,498 )

Purchases of reserves in place

             

Accretion of discount

    160,493     18,380     178,873  

Net change in income taxes

    8,312     (114,188 )   (105,876 )
               

Balance, end of year

  $ 1,700,067   $ 303,523   $ 2,003,590  
               

Capitalized Costs Relating to Petroleum and Natural Gas Producing Activities

As at December 31, 2014
(thousands of Canadian dollars)
  Canada   United States   Total  

Proved properties

  $ 3,392,578   $ 3,039,182   $ 6,431,760  

Unproved properties

    124,494     417,546     542,040  
               

Total capital costs

    3,517,072     3,456,728     6,973,800  

Accumulated depletion and depreciation

    (1,258,258 )   (189,586 )   (1,447,844 )
               

Net capitalized costs

  $ 2,258,814   $ 3,267,142   $ 5,525,956  
               

 

As at December 31, 2013
(thousands of Canadian dollars)
  Canada   United States   Total  

Proved properties

  $ 3,047,557   $ 290,761   $ 3,338,318  

Unproved properties

    127,736     35,556     163,292  
               

Total capital costs

    3,175,293     326,317     3,501,610  

Accumulated depletion and depreciation

    (999,832 )   (38,207 )   (1,038,039 )
               

Net capitalized costs

  $ 2,175,461   $ 288,110   $ 2,463,571  
               

Costs Incurred in Petroleum and Natural Gas Property Acquisition, Exploration and Development Activities

For year ended December 31, 2014
(thousands of Canadian dollars)
  Canada   United States   Total  

Property acquisition costs(1)

                   

Proved properties

  $ 1,005   $ 2,524,018   $ 2,525,023  

Unproved properties

    10,948     392,315     403,263  

Property dispositions(2)

    (45,816 )   (337,314 )   (383,130 )

Development costs(3)

    388,405     370,543     758,948  

Exploration costs(4)

    5,823     1,299     7,122  
               

Total

  $ 360,365   $ 2,950,861   $ 3,311,226  
               

 

For year ended December 31, 2013
(thousands of Canadian dollars)
  Canada   United States   Total  

Property acquisition costs

                   

Proved properties

  $ 3,604   $ 90   $ 3,694  

Unproved properties

    707     2,353     3,060  

Property dispositions

    (45,003 )   (833 )   (45,836 )

Development costs(3)

    467,191     75,176     542,367  

Exploration costs(4)

    7,110     1,423     8,533  
               

Total

  $ 433,609   $ 78,209   $ 511,818  
               

(1)
Property acquisition costs include the acquisition of Aurora Oil & Gas Limited.
(2)
Property dispositions include the disposition of assets in North Dakota and in Canada.
(3)
Development and facilities capital expenditures.
(4)
Cost of geological and geophysical capital expenditures and drilling costs for exploratory wells.

Results of Operations for Producing Activities

For year ended December 31, 2014
(thousands of Canadian dollars except per boe amounts)
  Canada   United States   Total  

Petroleum and natural gas revenues, net of royalties

  $ 1,124,279   $ 405,618   $ 1,529,897  

Less:

                   

Operating costs, production and mineral taxes

    272,515     81,334     353,849  

Transportation expense

    141,886         141,886  

Depreciation and depletion

    332,108     204,461     536,569  
               

Operating income

    377,770     119,823     497,593  

Income taxes

    195     53,680     53,875  
               

Results of operations(1)

  $ 377,575   $ 66,143   $ 443,718  
               

Depletion rate per net boe

    16.02     25.30     18.75  
               

 

For year ended December 31, 2013
(thousands of Canadian dollars except per boe amounts)
  Canada   United States   Total  

Petroleum and natural gas revenues, net of royalties

  $ 1,049,268   $ 66,142   $ 1,115,410  

Less:

                   

Operating costs, production and mineral taxes

    253,958     21,561     275,519  

Transportation expense

    158,841         158,841  

Depreciation and depletion

    307,845     21,108     328,953  
               

Operating income

    328,624     23,473     352,097  

Income taxes

        (6,821 )   (6,821 )
               

Results of operations(1)

  $ 328,624   $ 30,294   $ 358,918  
               

Depletion rate per net boe

    15.63     17.88     15.76  
               

(1)
Excludes corporate overhead and interest costs.



QuickLinks