UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington,D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 Underthe

Securities Exchange Actof 1934

 

For the month of August 2025

 

Commission File Number: 1-32754

 

BAYTEX ENERGY CORP.

(Exact name of registrant as specified in its charter)

 

2800, 520 – 3rd AVENUE S.W.

CALGARY, ALBERTA, CANADA

T2P 0R3

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annualreports under cover Form 20-F or Form 40-F.

 

Form 20-F     ¨   Form 40-F     x

 

Indicate by check mark if the registrant is submitting the Form 6-Kin paper as permitted by Regulation S-T Rule 101(b)(1): ¨

 

Indicate by check mark if the registrant is submitting the Form 6-Kin paper as permitted by Regulation S-T Rule 101(b)(7): ¨

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing theinformation to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes                ¨   No                x

 

If “Yes” is marked, indicate below the file number assignedto the registrant in connection with Rule 12g3-2(b):

 

 

 

 

 

The following document attached as an exhibit hereto is incorporatedby reference herein:

 

Exhibit No. Document
99.1 Baytex Energy Corp. Q2 2025 Report

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934,the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  BAYTEX ENERGY CORP.
   
  /s/ James R. Maclean
  Name: James R. Maclean
  Title: Chief Legal Officer and Corporate Secretary
   
Dated: August 5, 2025

 

 

 

Exhibit 99.1

 

 

BAYTEX DELIVERS SOLID SECOND QUARTER2025 RESULTS WITH RECORD
PEMBINA DUVERNAY WELL PERFORMANCE AND CONTINUED DEBT REDUCTION

 

CALGARY, ALBERTA (July 31, 2025)- Baytex Energy Corp. (“Baytex” or the “Company”) (TSX:BTE) (NYSE:BTE) reports its operating and financial resultsfor the three and six months ended June 30, 2025 (all amounts are in Canadian dollars unless otherwise noted).

 

“Baytex delivered solid operationaland financial results in the second quarter, with top-performing wells in the Pembina Duvernay, setting the highest average 30-day peakoil rates in the West Shale Basin,” said Eric T. Greager, President and Chief Executive Officer. “Combined with strong resultsacross heavy oil operations and the Eagle Ford, including continued success with refracs, these results demonstrate the resource potentialand value creation opportunities within our portfolio. We remain focused on disciplined capital allocation, prioritizing free cash flowand debt reduction while capitalizing on the most compelling opportunities from our high-quality assets.”

 

Second Quarter 2025 Highlights

 

·Achieved record Pembina Duvernay well performance with the first pad (3 wells) delivering average peak 30-day initial rates of 1,865 boe/d per well (89% oil and NGL).
·Successfully completed two Lower Eagle Ford refracs, extending inventory duration and improving capital efficiencies.
·Delivered production of 148,095 boe/d (84% oil and NGL), which represents a 2% increase in production per basic share compared to Q2/2024.
·Increased heavy oil production 7% over Q1/2025, driven by strong Peavine, Peace River and Lloydminster performance.
·Reported cash flows from operating activities of $354 million ($0.46 per basic share).
·Generated net income of $152 million ($0.20 per basic share).
·Delivered adjusted funds flow(1) of $367 million ($0.48 per basic share).
·Repurchased and cancelled US$41 million principal amount of 8.5% long-term notes.
·Reduced net debt(1) by 4% ($96 million) and maintained balance sheet strength with a total debt(2) to Bank EBITDA(2) ratio of 1.1x.

 

2025 Outlook

 

In light of the current commodity priceenvironment, we are targeting annual production of approximately 148,000 boe/d with full-year exploration and development expendituresof approximately $1.2 billion. Production is expected to average approximately 150,000 boe/d in the second half of 2025.

 

Based on forward strip pricing(3),we expect to generate approximately $400 million of free cash flow(4) in 2025, with the majority weighted to the secondhalf of the year given our production and capital spending profile. We plan to allocate 100% of free cash flow to debt repayment afterfunding quarterly dividend payments, targeting net debt of approximately $2 billion by year-end.

 

We remain committed to disciplined capitalallocation, prioritizing free cash flow and strengthening our balance sheet. We will continue to monitor market conditions and executea prudent approach to shareholder returns, which has historically included a combination of share buybacks and quarterly dividend payments.

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this press release for further information.
(2)Ratio is calculated as total debt on June 30, 2025 divided by EBITDA for the twelve months ended June 30, 2025. Total debt and EBITDA are calculated in accordance with our amended credit facilities agreement which is available on SEDAR+ at www.sedarplus.ca.
(3)2025 full-year pricing assumptions: WTI - US$67.75/bbl; WCS differential - US$11.50/bbl; NYMEX Gas - US$3.60/MMbtu; Exchange Rate (CAD/USD) - 1.39.
(4)Specified financial measure that does not have any standardized meaning prescribed by International Financial Reporting Standards (“IFRS”) and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this press release for further information.

 

 

 

 

   Three Months Ended  Six Months Ended 
   June 30,  March 31,  June 30,  June 30,  June 30, 
   2025  2025  2024  2025  2024 

FINANCIAL

                
(thousands of Canadian dollars, except per common share amounts)                
Petroleum and natural gas sales  $886,579  $999,130  $1,133,123  $1,885,709  $2,117,315 
Adjusted funds flow (1)   366,919   463,870   532,839   830,789   956,685 
Per share – basic   0.48   0.60   0.65   1.08   1.17 
Per share – diluted   0.48   0.60   0.65   1.07   1.16 
Free cash flow (2)   3,188   52,529   180,673   55,717   180,585 
Per share – basic      0.07   0.22   0.07   0.22 
Per share – diluted      0.07   0.22   0.07   0.22 
Cash flows from operating activities   354,312   431,317   505,584   785,629   889,357 
Per share – basic   0.46   0.56   0.62   1.02   1.09 
Per share – diluted   0.46   0.56   0.62   1.02   1.08 
Net income   151,549   69,591   103,898   221,140   89,855 
Per share – basic   0.20   0.09   0.13   0.29   0.11 
Per share – diluted   0.20   0.09   0.13   0.29   0.11 
Dividends declared   17,304   17,334   18,161   34,593   36,655 
Per share   0.0225   0.0225   0.0225   0.0450   0.0450 
                      
Capital Expenditures                     
Exploration and development expenditures  $356,532  $405,097  $339,573  $761,629  $752,124 
Acquisitions and divestitures   468   (1,009)  654   (541)  36,032 
Total oil and natural gas capital expenditures  $357,000  $404,088  $340,227  $761,088  $788,156 
                      
Net Debt                     
Credit facilities  $333,516  $250,284  $625,976  $333,516  $625,976 
Long-term notes   1,817,707   1,977,044   1,881,894   1,817,707   1,881,894 
Total debt (3)   2,151,223   2,227,328   2,507,870   2,151,223   2,507,870 
Working capital deficiency (2)   142,717   162,922   131,144   142,717   131,144 
Net debt (1)  $2,293,940  $2,390,250  $2,639,014  $2,293,940  $2,639,014 
                      
Shares Outstanding - basic (thousands)                     
Weighted average   768,717   771,443   814,151   770,072   817,931 
End of period   768,317   770,039   804,977   768,317   804,977 
                      
BENCHMARK PRICES                     
Crude oil                     
WTI (US$/bbl)  $63.74  $71.42  $80.57  $67.58  $78.77 
MEH oil (US$/bbl)   65.56   73.37   83.10   69.47   81.03 
MEH oil differential to WTI (US$/bbl)   1.82   1.95   2.53   1.89   2.26 
Edmonton par ($/bbl)   84.15   95.27   105.30   89.71   98.73 
Edmonton par differential to WTI (US$/bbl)   (2.94)  (5.03)  (3.62)  (3.93)  (6.10)
WCS heavy oil ($/bbl)   74.10   84.33   91.72   79.15   84.68 
WCS differential to WTI (US$/bbl)   (10.20)  (12.65)  (13.55)  (11.43)  (16.44)
Natural gas                     
NYMEX (US$/MMbtu)  $3.44  $3.65  $1.89  $3.55  $2.07 
AECO ($/Mcf)   2.07   2.02   1.44   2.05   1.74 
CAD/USD average exchange rate   1.3840   1.4350   1.3684   1.4095   1.3586 

 

Notes:

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this press release for further information.
(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this press release for further information.
(3)Calculated in accordance with our amended credit facilities agreement which is available on SEDAR+ at www.sedarplus.ca.

 

2

Baytex Energy Corp. Second Quarter Report 2025

 

 

 

   Three Months Ended  Six Months Ended 
   June 30,  March 31,  June 30,  June 30,  June 30, 
   2025  2025  2024  2025  2024 
OPERATING                
Daily Production                     
Light oil and condensate (bbl/d)   62,108   62,335   67,031   62,221   66,534 
Heavy oil (bbl/d)   42,959   40,192   43,703   41,583   42,131 
NGL (bbl/d)   19,948   19,046   20,167   19,499   19,733 
Total liquids (bbl/d)   125,015   121,573   130,901   123,303   128,398 
Natural gas (Mcf/d)   138,482   135,731   139,764   137,114   144,059 
Oil equivalent (boe/d @ 6:1) (1)   148,095   144,194   154,194   146,156   152,407 
                      
Adjusted Funds Flow (thousands of Canadian dollars)                     
Total sales, net of blending and other expense (2)  $824,198  $926,310  $1,065,438  $1,750,508  $1,985,422 
Royalties   (177,390)  (207,937)  (240,440)  (385,327)  (449,611)
Operating expense   (161,020)  (147,703)  (167,705)  (308,723)  (341,140)
Transportation expense   (32,907)  (30,512)  (33,314)  (63,419)  (63,149)
Operating netback (2)  $452,881  $540,158  $623,979  $993,039  $1,131,522 
General and administrative expense   (22,220)  (25,606)  (21,006)  (47,826)  (43,418)
Cash interest   (44,875)  (46,787)  (53,946)  (91,662)  (107,226)
Realized financial derivatives (loss) gain   (11,874)  (194)  (2,257)  (12,068)  3,231 
Other (3)   (6,993)  (3,701)  (13,931)  (10,694)  (27,424)
Adjusted funds flow (4)  $366,919  $463,870  $532,839  $830,789  $956,685 
                      
Adjusted Funds Flow (per boe)                     
Total sales, net of blending and other expense (2)  $61.16  $71.38  $75.93  $66.17  $71.58 
Royalties (5)   (13.16)  (16.02)  (17.14)  (14.57)  (16.21)
Operating expense (5)   (11.95)  (11.38)  (11.95)  (11.67)  (12.30)
Transportation expense (5)   (2.44)  (2.35)  (2.37)  (2.40)  (2.28)
Operating netback (2)  $33.61  $41.63  $44.47  $37.53  $40.79 
General and administrative expense (5)   (1.65)  (1.97)  (1.50)  (1.81)  (1.57)
Cash interest (5)   (3.33)  (3.61)  (3.84)  (3.46)  (3.87)
Realized financial derivatives (loss) gain (5)   (0.88)  (0.01)  (0.16)  (0.46)  0.12 
Other (3)(5)   (0.52)  (0.30)  (1.00)  (0.40)  (0.98)
Adjusted funds flow  $27.23  $35.74  $37.97  $31.40  $34.49 

 

Notes:

 

(1)Barrel of oil equivalent (‘boe’) amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil. The use of boe amounts may be misleading, particularly if used in isolation. A boe conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this press release for further information.
(3)Other is comprised of realized foreign exchange gain or loss, other income or expense, current income tax expense and cash share-based compensation. Refer to the Q2/2025 MD&A for further information on these amounts.
(4)Capital management measure. Refer to the Specified Financial Measures section in this press release for further information.
(5)Calculated as royalties, operating expense, transportation expense, general and administrative expense, cash interest, realized financial derivatives gain or loss, or other, divided by barrels of oil equivalent production volume for the applicable period.

 

Baytex Energy Corp. Second Quarter Report 2025

3

 

 

Financial Results

 

During the second quarter, we delivered operatingand financial results in line with our full-year plan. Adjusted funds flow(1) was $367 million ($0.48 per basic share)and net income was $152 million ($0.20 per basic share).

 

We generated free cash flow(2) of$3 million and returned $21 million to shareholders through share repurchases of $4 million (1.7 million shares at an average price of$2.36) and a quarterly dividend payment of $17 million.

 

Net debt(1) decreased 4% ($96million) to $2.3 billion, driven by unrealized foreign exchange gains from a strengthening Canadian dollar on our U.S. dollar-denominateddebt. During the quarter, we repurchased and cancelled US$41 million principal amount of the 8.5% long-term notes below par.

 

We maintain strong financial flexibility withUS$1.1 billion in credit facilities that mature in June 2029 and are less than 25% drawn, positioning us well across various commodityprice cycles.

 

Operations

 

Production averaged 148,095 boe/d (84% oil andNGL) in the second quarter, representing a 2% increase in production per basic share compared to Q2/2024. Consistent with our full-yearplan, exploration and development expenditures for Q2/2025 totaled $357 million and we brought 74 (66.5 net) wells onstream.

 

Inventory Extension Through Successful Eagle Ford Refracs

 

Eagle Ford production averaged 83,928 boe/d (81%oil and NGL), up 3% from Q1/2025. We brought onstream 14.9 net wells while realizing an approximate 11% improvement in operated drillingand completion costs per completed lateral foot compared to 2024. We also completed two successful refracs that are delivering initialrates comparable to our broader development program with improved capital efficiencies and returns.

 

The two refracs (Moulton A5H and Renee Unit 2H)were brought onstream in April and May with average completed lateral lengths of 1,648 meters (5,406 feet) and generated average30-day peak production rates of 963 boe/d per well (734 bbl/d of crude oil, 124 bbl/d of NGLs, 631 Mcf/d of natural gas).

 

The refrac program extends inventory duration – we have identified approximately 300 refrac opportunities across our acreage and anticipate an expanded program in 2026.

 

Record Pembina Duvernay Well Results Demonstrate Asset Potential

 

Production from our Canadian light oil businessaveraged 16,349 boe/d (81% oil and NGL), relatively unchanged from Q1/2025. The Pembina Duvernay represents our largest growth assetand accounts for 40% of Canadian light oil production, with the remaining 60% from Viking operations.

 

The first Pembina Duvernay pad (07-01, 3 wells)from our 2025 program was brought onstream in May with average lateral lengths of 3,800 meters (12,500 feet) and generated average30-day peak production rates of 1,865 boe/d per well (1,239 bbl/d of crude oil, 422 bbl/d of NGLs, 1,224 Mcf/d of natural gas). The secondpad (08-08, 3 wells) came onstream through early July with similar lateral lengths, and over the last 26 days has averaged 1,264boe/d per well (709 bbl/d of crude oil, 352 bbl/d of NGLs, 1,220 Mcf/d of natural gas. The third pad (10-31, 3 wells) is expected onstreamin September.

 

The first two pads have exceeded initial rateexpectations with the first pad delivering the highest peak oil rates to-date in the West Shale Basin. These results demonstrate ourcontinued advancement in drilling and completion performance and facility enhancements. Strong production performance, combined withan approximate 12% improvement in drilling and completion costs per completed lateral foot compared to 2024 has significantly improvedwell economics.

 

We have assembled 140 net sections of highlyprospective lands and identified approximately 200 drilling locations. As we transition to full commercialization over the next two years,we plan to implement a one-rig drilling program with 18 to 20 wells per year. At this development pace, we expect production to increaseto 20,000-25,000 boe/d by 2029-2030, up from 6,665 boe/d in the second quarter.

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this press release for further information.
(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this press release for further information.

 

4

Baytex Energy Corp. Second Quarter Report 2025

 

 

 

Organic Heavy Oil Growth

 

Heavy oil production averaged 44,895 boe/d (96%oil and NGL), up 7% from Q1/2025. Strong operating results reflect continued performance at Peavine, Peace River, and across the broaderMannville group in Lloydminster. During the quarter, we brought onstream 43 net wells: 15 Clearwater wells at Peavine, 4 wells at PeaceRiver, and 24 wells at Lloydminster.

 

Our heavy oil operations deliver the strongesteconomic returns across the portfolio, supported by our extensive acreage position, capital-efficient development, and the continuedstrength in Western Canadian Select pricing.

 

Quarterly Dividend

 

The Board of Directors has declared a quarterlycash dividend of $0.0225 per share, payable October 1, 2025 to shareholders of record on September 15, 2025.

 

Additional Information

 

Our condensed consolidated interim unauditedfinancial statements for the three and six months ended June 30, 2025 and the related Management’s Discussion and Analysis of theoperating and financial results can be accessed on our website at www.baytexenergy.com and will be available shortly through SEDAR+ atwww.sedarplus.ca and EDGAR at www.sec.gov/ edgar.shtml.

 

Advisory Regarding Forward-Looking Statements

 

In the interest of providing Baytex’sshareholders and potential investors with information regarding Baytex, including management’s assessment of Baytex’s futureplans and operations, certain statements in this press release are “forward-looking statements” within the meaning of the UnitedStates Private Securities Litigation Reform Act of 1995 and “forward-looking information” within the meaning of applicableCanadian securities legislation (collectively, “forward-looking statements”). In some cases, forward-looking statements canbe identified by terminology such as “believe”, “continue”, “estimate”, “expect”, “forecast”, “intend”, “may”, “objective”, “ongoing”, “outlook”, “potential”, “project”, “plan”, “should”, “target”, “would”, “will” or similar words suggesting future outcomes,events or performance. The forward-looking statements contained in this press release speak only as of the date thereof and are expresslyqualified by this cautionary statement.

 

Specifically, this press release containsforward-looking statements relating to but not limited to: we are focused on disciplined capital allocation, prioritizing free cash flow,debt reduction and maximizing shareholder returns; for 2025: our guidance for exploration and development expenditures and productionand the amount of free cash flow we expect to generate and its expected allocation; our targeted net debt at year-end 2025; the opportunityfor refracs on our Eagle Ford acreage and the expected 2026 refrac program; and our Pembina Duvernay development plans. In addition,information and statements relating to reserves are deemed to be forward-looking statements, as they involve implied assessment, basedon certain estimates and assumptions, that the reserves described exist in quantities predicted or estimated, and that they can be profitablyproduced in the future.

 

These forward-looking statements are basedon certain key assumptions regarding, among other things: oil and natural gas prices and differentials between light, medium and heavycrude oil prices; well production rates and reserve volumes; success obtained in drilling new wells; our ability to add production andreserves through our exploration and development activities; capital expenditure levels; operating costs; our ability to borrow underour credit agreements; the receipt, in a timely manner, of regulatory and other required approvals for our operating activities; theavailability and cost of labour and other industry services; interest and foreign exchange rates; the continuance of existing and, incertain circumstances, proposed tax and royalty regimes; our ability to develop our crude oil and natural gas properties in the mannercurrently contemplated; our ability to market oil and natural gas successfully; that we will have sufficient financial resources in thefuture to provide shareholder returns; and current industry conditions, laws and regulations continuing in effect (or, where changesare proposed, such changes being adopted as anticipated). Readers are cautioned that such assumptions, although considered reasonableby Baytex at the time of preparation, may prove to be incorrect.

 

Baytex Energy Corp. Second Quarter Report 2025

5

 

 

Actual resultsachieved will vary from the information provided herein as a result of numerous known and unknown risks and uncertainties and other factors.Such factors include, but are not limited to: the risk of an extended period of low oil and natural gas prices (including as a resultof tariffs); risks associated with our ability to develop our properties and add reserves; that we may not achieve the expected benefitsof acquisitions and we may sell assets below their carrying value; the availability and cost of capital or borrowing; restrictions orcosts imposed by climate change initiatives and the physical risks of climate change; the impact of an energy transition on demand forpetroleum productions; availability and cost of gathering, processing and pipeline systems; retaining or replacing our leadership andkey personnel; changes in income tax or other laws or government incentive programs; risks associated with large projects; risks associatedwith higher a higher concentration of activity and tighter drilling spacing; costs to develop and operate our properties; risks associatedwith achieving our total debt target, production guidance, exploration and development expenditures guidance; the amount of free cashflow we expect to generate; risk that the board of directors determines to allocate capital other than as set forth herein; current orfuture controls, legislation or regulations; restrictions on or access to water or other fluids; public perception and its influenceon the regulatory regime; new regulations on hydraulic fracturing; regulations regarding the disposal of fluids; risks associated withour hedging activities; variations in interest rates and foreign exchange rates; uncertainties associated with estimating oil and naturalgas reserves; our inability to fully insure against all risks; risks associated with a third-party operating our Eagle Ford properties;additional risks associated with our thermal heavy crude oil projects; our ability to compete with other organizations in the oil andgas industry; risk that we do not achieve our GHG emissions intensity reduction target; risks associated with our use of informationtechnology systems; adverse results of litigation; that our Credit Facilities may not provide sufficient liquidity or may not be renewed;failure to comply with the covenants in our debt agreements; risks associated with expansion into new activities; the impact of Indigenousclaims; risks of counterparty default; impact of geopolitical risk and conflicts, loss of foreign private issuer status; conflicts ofinterest between the Company and its directors and officers; variability of share buybacks and dividends; risks associated with the ownershipof our securities, including changes in market-based factors; risks for United States and other non-resident shareholders, includingthe ability to enforce civil remedies, differing practices for reporting reserves and production, additional taxation applicable to non-residentsand foreign exchange risk; and other factors, many of which are beyond our control. Readers are cautioned that the foregoing list ofrisk factors is not exhaustive. New risk factors emerge from time to time, and it is not possible for management to predict all of suchfactors and to assess in advance the impact of each such factor on our business or the extent to which any factor, or combination offactors, may cause actual results to differ materially from those contained in any forward-looking statements.

 

Any decisionto pay dividends on the Common Shares (including the actual amount, the declaration date, the record date and the payment date in connectiontherewith) or acquire Common Shares pursuant to a share buyback (including through the current Normal Course Issuer Bid) will be subjectto the discretion of the Board and may depend on a variety of factors, including, without limitation, the Company’s business performance,financial condition, financial requirements, growth plans, expected capital requirements and other conditions existing at such futuretime including, without limitation, contractual restrictions (including covenants contained in the agreements governing any indebtednessthat the Company has incurred or may incur in the future, including the terms of the Credit Facilities) and satisfaction of the solvencytests imposed on the Company under applicable corporate law. There can be no assurance of the number of Common Shares that the Companywill acquire pursuant to a share buyback, if any, in the future. Further, the payment of dividends to shareholders is not assured orguaranteed and dividends may be reduced or suspended entirely.

 

These and additionalrisk factors are discussed in our Annual Information Form, Annual Report on Form 40-F and Management’s Discussion and Analysisfor the year ended December 31, 2024 filed with Canadian securities regulatory authorities and the U.S. Securities and ExchangeCommission and in our other public filings. The above summary of assumptions and risks related to forward-looking statements has beenprovided in order to provide shareholders and potential investors with a more complete perspective on Baytex’s current and futureoperations and such information may not be appropriate for other purposes.

 

This press releasecontains information that may be considered a financial outlook under applicable securities laws about the Company’s potentialfinancial position, including, but not limited to, our 2025 guidance for development expenditures; our expected 2025 free cash flow;and our intentions regarding the allocating our annual free cash flow; all of which are subject to numerous assumptions, risk factors,limitations and qualifications, including those set forth in the above paragraphs. The actual results of operations of the Company andthe resulting financial results will vary from the amounts set forth in this press release and such variations may be material. Thisinformation has been provided for illustration only and with respect to future periods are based on budgets and forecasts that are speculativeand are subject to a variety of contingencies and may not be appropriate for other purposes. Accordingly, these estimates are not tobe relied upon as indicative of future results. Except as required by applicable securities laws, the Company undertakes no obligationto update such financial outlook, whether as a result of new information, future events or otherwise. The financial outlook containedin this press release was made as of the date of this press release and was provided for the purpose of providing further informationabout the Company’s potential future business operations. Readers are cautioned that the financial outlook contained in this pressrelease is not conclusive and is subject to change.

 

All amounts in this press releaseare stated in Canadian dollars unless otherwise specified.

 

Specified Financial Measures

 

In this pressrelease, we refer to certain financial measures (such as total sales, net of blending and other expense, operating netback, free cashflow, and working capital deficiency) which do not have any standardized meaning prescribed by IFRS. While these measures are commonlyused in the oil and gas industry, our determination of these measures may not be comparable with calculations of similar measures presentedby other reporting issuers. This press release also contains the terms “adjusted funds flow” and “net debt” whichare considered capital management measures. We believe that inclusion of these specified financial measures provides useful informationto financial statement users when evaluating the financial results of Baytex.

 

Non-GAAP Financial Measures

 

Total sales, net of blending and otherexpense

 

Total sales,net of blending and other expense represents the revenues realized from produced volumes during a period. Total sales, net of blendingand other expense is comprised of total petroleum and natural gas sales adjusted for blending and other expense. We believe includingthe blending and other expense associated with purchased volumes is useful when analyzing our realized pricing for produced volumes againstbenchmark commodity prices.

 

Operating netback

 

Operating netbackand operating netback after financial derivatives are used to assess our operating performance and our ability to generate cash marginon a unit of production basis. Operating netback is comprised of petroleum and natural gas sales less blending expense, royalties, operatingexpense and transportation expense.

 

6

Baytex Energy Corp. Second Quarter Report 2025

 

 

 

The following table reconciles total sales, net of blending andother expense and operating netback to petroleum and natural gas sales.

 

    Three Months Ended   Six Months Ended 
    June 30,   March 31,   June 30,   June 30,   June 30, 
($ thousands)   2025   2025   2024   2025   2024 
Petroleum and natural gas sales  $886,579  $999,130  $1,133,123  $1,885,709  $2,117,315 
Blending and other expense   (62,381)  (72,820)  (67,685)  (135,201)  (131,893)
Total sales, net of blending and other expense  $824,198  $926,310  $1,065,438  $1,750,508  $1,985,422 
Royalties   (177,390)  (207,937)  (240,440)  (385,327)  (449,611)
Operating expense   (161,020)  (147,703)  (167,705)  (308,723)  (341,140)
Transportation expense   (32,907)  (30,512)  (33,314)  (63,419)  (63,149)
Operating netback  $452,881  $540,158  $623,979  $993,039  $1,131,522 
Realized financial derivatives (loss) gain (1)   (11,874)  (194)  (2,257)  (12,068)  3,231 
Operating netback after realized financial derivatives  $441,007  $539,964  $621,722  $980,971  $1,134,753 

 

(1)Realized financial derivatives gain or loss is a componentof financial derivatives gain or loss. See the Financial Instruments and Risk Management note within the consolidated financial statementsfor the respective period end for further information.

 

Free cash flow

 

We use free cash flow to evaluate our financialperformance and to assess the cash available for debt repayment, common share repurchases, dividends and acquisition opportunities. Freecash flow is comprised of cash flows from operating activities adjusted for changes in non-cash working capital, additions to explorationand evaluation assets, additions to oil and gas properties, payments on lease obligations, and transaction costs.

 

Free cash flow is reconciled to cash flows from operating activitiesin the following table.

 

   Three Months Ended  Six Months Ended 
   June 30,  March 31,  June 30,  June 30,  June 30, 
($ thousands)  2025  2025  2024  2025  2024 
Cash flows from operating activities  $354,312  $431,317  $505,584  $785,629  $889,357 
Change in non-cash working capital   9,042   29,034   20,140   38,076   52,163 
Additions to exploration and evaluation assets   (930)        (930)   
Additions to oil and gas properties   (355,602)  (405,097)  (339,573)  (760,699)  (752,124)
Payments on lease obligations   (3,634)  (2,725)  (5,478)  (6,359)  (10,350)
Transaction costs               1,539 
Free cash flow  $3,188  $52,529  $180,673  $55,717  $180,585 

 

Working capital deficiency

 

Working capital deficiency is calculated ascash, trade receivables, and prepaids and other assets net of trade payables, share-based compensation liability, dividends payable,and other long-term liabilities. Working capital deficiency is used by management to measure the Company’s liquidity. At June 30,2025, the Company had $1.2 billion of available credit facility capacity to cover any working capital deficiencies.

 

Baytex Energy Corp. Second Quarter Report 2025

7

 

 

The following table summarizes the calculation of working capitaldeficiency.

 
   As at 
($ thousands)  June 30, 2025  March 31, 2025  June 30, 2024 
Cash  $(7,156) $(5,966) $(35,887)
Trade receivables   (363,507)  (391,905)  (429,098)
Prepaids and other assets   (75,856)  (72,045)  (81,805)
Trade payables   538,330   582,053   617,222 
Share-based compensation liability   13,851   12,602   22,706 
Dividends payable   17,304   17,334   19,845 
Other long-term liabilities   19,751   20,849   18,161 
Working capital deficiency  $142,717  $162,922  $131,144 

 

Non-GAAP Financial Ratios

 

Total sales, net of blending and other expense per boe

 

Total sales, net of blending and other perboe is used to compare our realized pricing to applicable benchmark prices and is calculated as total sales, net of blending and otherexpense divided by barrels of oil equivalent production volume for the applicable period.

 

Operating netback per boe

 

Operating netback per boe is equal to operatingnetback (a non-GAAP financial measure) divided by barrels of oil equivalent sales volume for the applicable period and is used to assessour operating performance on a unit of production basis.

 

Capital Management Measures

 

Net debt

 

We use net debt to monitor our current financialposition and to evaluate existing sources of liquidity. We also use net debt projections to estimate future liquidity and whether additionalsources of capital are required to fund ongoing operations. Net debt is comprised of our credit facilities and long-term notes outstandingadjusted for unamortized debt issuance costs, trade payables, share-based compensation liability, dividends payable, other long-termliabilities, cash, trade receivables, and prepaids and other assets.

 

The following table summarizes our calculation of net debt.

 
   As at 
($ thousands)  June 30, 2025  March 31, 2025  June 30, 2024 
Credit facilities  $317,310  $234,683  $607,589 
Unamortized debt issuance costs - Credit facilities (1)   16,206   15,601   18,387 
Long-term notes   1,776,647   1,930,809   1,833,182 
Unamortized debt issuance costs - Long-term notes (1)   41,060   46,235   48,712 
Trade payables   538,330   582,053   617,222 
Share-based compensation liability   13,851   12,602   22,706 
Dividends payable   17,304   17,334   19,845 
Other long-term liabilities   19,751   20,849   18,161 
Cash   (7,156)  (5,966)  (35,887)
Trade receivables   (363,507)  (391,905)  (429,098)
Prepaids and other assets   (75,856)  (72,045)  (81,805)
Net debt  $2,293,940  $2,390,250  $2,639,014 

 

(1)Unamortized debt issuance costs were obtained from the Long-termNotes and Credit Facilities notes within the consolidated financial statements for the respective period end.

 

Adjusted funds flow

 

Adjusted funds flow is used to monitor operatingperformance and our ability to generate funds for exploration and development expenditures and settlement of abandonment obligations.Adjusted funds flow is comprised of cash flows from operating activities adjusted for changes in non-cash working capital, asset retirementobligations settled, and transaction costs during the applicable period.

 

8

Baytex Energy Corp. Second Quarter Report 2025

 

 

 

Adjusted funds flow is reconciled to amounts disclosed in the primaryfinancial statements in the following table.

 
   Three Months Ended Six Months Ended 
($ thousands) 

June 30,
2025

   March 31,
2025
  June 30,
2024
 

June 30,
2025

  June 30,
2024
 
Cash flow from operating activities  $354,312   $431,317 $505,584  $785,629  $889,357 
Change in non-cash working capital   9,042    29,034   20,140   38,076   52,163 
Asset retirement obligations settled   3,565    3,519   7,115   7,084   13,626 
Transaction costs                1,539 
Adjusted funds flow  $366,919   $463,870  $532,839  $830,789  $956,685 

 

Advisory Regarding Oil and Gas Information

 

Where applicable, oil equivalent amounts havebeen calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil. BOEs may be misleading, particularlyif used in isolation. A boe conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalencyconversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.

 

References herein to average 30-day peak productionrates and other short-term production rates are useful in confirming the presence of hydrocarbons, however, such rates are not determinativeof the rates at which such wells will commence production and decline thereafter and are not indicative of long term performance or ofultimate recovery. While encouraging, readers are cautioned not to place reliance on such rates in calculating aggregate production forus or the assets for which such rates are provided. A pressure transient analysis or well-test interpretation has not been carried outin respect of all wells. Accordingly, we caution that the test results should be considered to be preliminary.

 

Throughout this press release, “oiland NGL” refers to heavy crude oil, bitumen, light and medium crude oil, tight oil, condensate and natural gas liquids (“NGL”)product types as defined by NI 51-101. The following table shows Baytex’s disaggregated production volumes for the three and sixmonths ended June 30, 2025 and 2024. The NI 51-101 product types are included as follows: “Heavy Crude Oil” - heavycrude oil and bitumen, “Light and Medium Crude Oil” - light and medium crude oil, tight oil and condensate, “NGL”- natural gas liquids and “Natural Gas” - shale gas and conventional natural gas.

 

   Three Months Ended June 30, 2025   Three Months Ended June 30, 2024 
   Heavy
Crude Oil
(bbl/d)
   Light
and
Medium
Crude Oil
(bbl/d)
   NGL
(bbl/d)
   Natural
Gas
(Mcf/d)
   Oil
Equivalent
(boe/d)
   Heavy
Crude Oil
(bbl/d)
   Light
and
Medium
Crude Oil
(bbl/d)
   NGL
(bbl/d)
   Natural
Gas
(Mcf/d)
   Oil
Equivalent
(boe/d)
 
Canada – Heavy                                                  
Peace River   9,308    14    34    9,845    10,997    9,116    7    41    10,733    10,953 
Lloydminster   12,456    20        1,148    12,667    13,688    16        1,607    13,972 
Peavine   19,662                19,662    19,938                19,938 
Remaining Properties   1,439    2        770    1,569    957    1        535    1,047 
Canada - Light                                                  
Viking   89    7,603    198    10,761    9,684        8,130    181    10,586    10,075 
Duvernay       3,180    2,166    7,915    6,665        2,509    1,640    5,875    5,128 
Remaining Properties   5    348    588    11,892    2,923    4    413    447    10,263    2,575 
United States                                                  
Eagle Ford       50,941    16,962    96,151    83,928        55,955    17,858    100,165    90,506 
Total   42,959    62,108    19,948    138,482    148,095    43,703    67,031    20,167    139,764    154,194 

 

Baytex Energy Corp. Second Quarter Report 2025

9

 

 

   Six Months Ended June 30, 2025   Six Months Ended June 30, 2024 
   Heavy
Crude Oil
(bbl/d)
   Light
and
Medium
Crude Oil
(bbl/d)
   NGL
(bbl/d)
   Natural
Gas
(Mcf/d)
   Oil
Equivalent
(boe/d)
   Heavy
Crude Oil
(bbl/d)
   Light
and
Medium
Crude Oil
(bbl/d)
   NGL
(bbl/d)
   Natural
Gas
(Mcf/d)
   Oil
Equivalent
(boe/d)
 
Canada – Heavy                                                  
Peace River   9,758    12    26    9,734    11,418    9,299    8    44    10,411    11,086 
Lloydminster   11,905    17        1,169    12,117    13,422    15        1,519    13,690 
Peavine   18,693                18,693    18,768                18,768 
Remaining Properties   1,122    1        707    1,241    635    47        267    727 
Canada - Light                                                  
Viking   100    8,277    176    10,541    10,310        8,655    185    10,827    10,645 
Duvernay       2,794    2,193    7,313    6,206        2,156    1,699    5,665    4,799 
Remaining Properties   5    368    659    13,569    3,294    7    404    542    13,301    3,169 
United States                                                  
Eagle Ford       50,752    16,445    94,081    82,877        55,249    17,263    102,069    89,523 
Total   41,583    62,221    19,499    137,114    146,156    42,131    66,534    19,733    144,059    152,407 

 

Baytex Energy Corp.

 

Baytex Energy Corp. is an energy company withheadquarters based in Calgary, Alberta and offices in Houston, Texas. The Company is engaged in the acquisition, development and productionof crude oil and natural gas in the Western Canadian Sedimentary Basin and in the Eagle Ford in the United States. Baytex’s commonshares trade on the Toronto Stock Exchange and the New York Stock Exchange under the symbol BTE.

 

For further information about Baytex, please visit our website atwww.baytexenergy.com or contact:

 

Brian Ector, Senior Vice President, Capital Markets & Investor Relations

 

Toll Free Number: 1-800-524-5521

Email: investor@baytexenergy.com

 

10

Baytex Energy Corp. Second Quarter Report 2025

 

 

 

BAYTEX ENERGY CORP.

Management’s Discussion and Analysis

For the three and six months ended June 30, 2025 and2024

Dated July 31, 2025

 

The following is management’s discussionand analysis (“MD&A”) of the operating and financial results of Baytex Energy Corp. for the three and six months endedJune 30, 2025. This information is provided as of July 31, 2025. In this MD&A, references to “Baytex”, the “Company”, “we”, “us” and “our” and similar terms refer to Baytex Energy Corp. and itssubsidiaries on a consolidated basis, except where the context requires otherwise. The results for the three and six months ended June 30,2025 (“Q2/2025” and “YTD 2025”) have been compared with the results for the three and six months ended June 30,2024 (“Q2/2024” and “YTD 2024”). This MD&A should be read in conjunction with the Company’s unaudited condensedconsolidated interim financial statements (“consolidated financial statements”) for the three and six months ended June 30,2025, its audited comparative consolidated financial statements for the years ended December 31, 2024 and 2023, together with theaccompanying notes, and its Annual Information Form (“AIF”) for the year ended December 31, 2024. These documentsand additional information about Baytex are accessible on the SEDAR+ website at www.sedarplus.ca and through the U.S. Securities andExchange Commission at www.sec.gov. All amounts are in Canadian dollars, unless otherwise stated, and all tabular amounts are in thousandsof Canadian dollars, except for percentages and per common share amounts or as otherwise noted.

 

In this MD&A, barrel of oil equivalent (“boe”)amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil, which representsan energy equivalency conversion method applicable at the burner tip and does not represent a value equivalency at the wellhead. Whileit is useful for comparative measures, it may not accurately reflect individual product values and may be misleading if used in isolation.

 

This MD&A contains forward-looking informationand statements along with certain measures which do not have any standardized meaning in accordance with International Financial ReportingStandards (“IFRS”) as prescribed by the International Accounting Standards Board. The terms “operating netback”, “free cash flow”, “average royalty rate”, “heavy oil, net of blending and other expense” and “totalsales, net of blending and other expense” are specified financial measures that do not have any standardized meaning as prescribedby IFRS and therefore may not be comparable to similar measures presented by other companies where similar terminology is used. ThisMD&A also contains the terms “adjusted funds flow” and “net debt” which are capital management measures. Referto our advisory on forward-looking information and statements and a summary of our specified financial measures at the end of the MD&A.

 

BAYTEX ENERGY CORP.

 

Baytex Energy Corp. is a North American focusedoil and gas company based in Calgary, Alberta. The Company operates in Canada and the United States (“U.S.”). The Canadianoperating segment includes our light oil assets in the Viking and Duvernay, our heavy oil assets in Peace River and Lloydminster andour conventional oil and natural gas assets in Western Canada. The U.S. operating segment includes our Eagle Ford operated and non-operatedassets in Texas.

 

SECOND QUARTER HIGHLIGHTS

 

Baytex delivered strong operating and financialresults in Q2/2025. Production of 148,095 boe/d and exploration and development expenditures of $356.5 million for Q2/2025 were consistentwith our full-year plan and reflect our successful development programs in the U.S. and Canada. In the U.S., we successfully completedtwo refracs on our operated Eagle Ford properties that extend inventory duration and improve capital efficiencies. In Canada, we achievedrecord well performance in our Duvernay light oil operations and delivered a 7% increase in production from our heavy oil properties.

 

We spent $356.5 million on exploration and developmentexpenditures in Q2/2025, compared to $339.6 million in Q2/2024 and consistent with our full year plans to spend approximately $1.2 billion.In the U.S., we invested $208.8 million and production averaged 83,928 boe/d during Q2/2025 compared to exploration and development expendituresof $237.7 million and production of 90,506 boe/d for Q2/2024. In Canada, we invested $147.7 million and generated production of 64,167boe/d in Q2/2025 compared to exploration and development expenditures of $101.9 million and production of 63,688 boe/d in Q2/2024.

 

Oil prices were volatile during Q2/2025 due togeopolitical events along with concerns over global economic conditions. The WTI benchmark price for Q2/2025 was US$63.74/bbl which waslower than Q2/2024 when WTI averaged US$80.57/bbl. Adjusted funds flow(1) of $366.9 million and cash flows from operatingactivities of $354.3 million for Q2/2025 were primarily a result of lower realized pricing compared to Q2/2024 when we generated adjustedfunds flow of $532.8 million and cash flows from operating activities of $505.6 million.

 

(1)Capital management measure. Refer to the Specified FinancialMeasures section in this MD&A for further information.

 

Baytex Energy Corp. Second Quarter Report 2025

11

 

 

 

 

Net debt(1) of $2.3 billion atJune 30, 2025 was $123.2 million lower than at December 31, 2024. Free cash flow(2) of $55.7 million generatedin YTD 2025 was allocated to debt repayment along with $51.4 million of shareholder returns including share buybacks and quarterly dividends.We expect net debt to decline over the remainder of 2025 as we continue to allocate free cash flow to the balance sheet after fundingour dividend.

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this MD&A for further information.

(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

 

2025 GUIDANCE

 

We continue to execute our 2025 plan and anticipatefull year production of approximately 148,000 boe/d and exploration and development expenditures of approximately $1.2 billion, consistentwith our previous guidance. We have fine-tuned several of our cost assumptions to reflect lower production and lower commodity prices.The following table compares our 2025 annual guidance to our YTD 2025 results.

 

    2025 Annual Guidance (1)   Revised Annual Guidance   YTD 2025 Results  
Exploration and development expenditures   $1.2 - $1.3 billion   ~ $1.2 billion   $761.6 million  
Production (boe/d)   148,000 - 152,000 (2)   ~148,000   146,156  
Expenses:              
Average royalty rate (3)   ~23%   ~22%   22.0%  
Operating (4)   $11.75 - $12.50/boe   no change   $11.67/boe  
Transportation (4)   $2.40 - $2.55/boe   no change   $2.40/boe  
General and administrative (4)   $90 million ($1.67/boe) (5)   $95 million ($1.76/boe)   $47.8 million ($1.81/boe)  
Cash interest (4)   $180 million ($3.33/boe) (5)   no change   $91.7 million ($3.46/boe)  
Current income tax   ~ 1% of EBITDA (6)   no change   0.7% of EBITDA (6)  
Leasing expenditures   $10 million   $15 million   $6.4 million  
Asset retirement obligations   $25 million   $20 million   $7.1 million  

 

(1)As announced on December 3, 2024.
(2)As announced December 20, 2024 in conjunction with the Kerrobert Thermal asset sale.
(3)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.
(4)Refer to Operating Expense, Transportation Expense, General and Administrative Expense and Financing and Interest Expense sections of this MD&A for a description of the composition of these measures.
(5)Per boe amounts for general and administrative and cash interest have been updated to reflect the low end of the production guidance range.
(6)EBITDA is calculated in accordance with our amended credit facilities agreement which is available on SEDAR+ at www.sedarplus.ca.

 

12Baytex Energy Corp. Second Quarter Report 2025

 

 

RESULTS OF OPERATIONS

 

The Canadian operating segment includes our light oil assets in Vikingand Duvernay, our heavy oil assets in Peace River and Lloydminster and our conventional oil and natural gas assets in Western Canada.The U.S. operating segment includes our operated and non-operated Eagle Ford assets in Texas.

 

Production

 

   Three Months Ended June 30 
   2025   2024 
   Canada   U.S.   Total   Canada   U.S.   Total 
Daily Production                              
Liquids (bbl/d)                              
Light oil and condensate   11,167    50,941    62,108    11,076    55,955    67,031 
Heavy oil   42,959        42,959    43,703        43,703 
Natural Gas Liquids (NGL)   2,986    16,962    19,948    2,309    17,858    20,167 
Total liquids (bbl/d)   57,112    67,903    125,015    57,088    73,813    130,901 
Natural gas (mcf/d)   42,331    96,151    138,482    39,599    100,165    139,764 
Total production (boe/d)   64,167    83,928    148,095    63,688    90,506    154,194 
                               
Production Mix                              
Segment as a percent of total   43%   57%   100%   41%   59%   100%
Light oil and condensate   17%   61%   42%   17%   62%   44%
Heavy oil   67%   %   29%   69%   %   28%
NGL   5%   20%   13%   4%   20%   13%
Natural gas   11%   19%   16%   10%   18%   15%

 

   Six Months Ended June 30 
   2025   2024 
   Canada   U.S.   Total   Canada   U.S.   Total 
Daily Production 
                              
Liquids (bbl/d)                              
Light oil and condensate   11,469    50,752    62,221    11,285    55,249    66,534 
Heavy oil   41,583        41,583    42,131        42,131 
Natural Gas Liquids (NGL)   3,054    16,445    19,499    2,470    17,263    19,733 
Total liquids (bbl/d)   56,106    67,197    123,303    55,886    72,512    128,398 
Natural gas (mcf/d)   43,033    94,081    137,114    41,990    102,069    144,059 
Total production (boe/d)   63,279    82,877    146,156    62,884    89,523    152,407 
                               
Production Mix                              
Segment as a percent of total   43%   57%   100%   41%   59%   100%
Light oil and condensate   18%   61%   43%   18%   62%   44%
Heavy oil   66%   %   28%   67%   %   28%
NGL   5%   20%   13%   4%   19%   13%
Natural gas   11%   19%   16%   11%   19%   15%

 

Production was 148,095 boe/d for Q2/2025 and146,156 boe/d for YTD 2025 compared to 154,194 boe/d for Q2/2024 and 152,407 boe/d for YTD 2024 which reflects lower development on ournon-operated Eagle Ford assets and the disposition of non-core heavy oil assets in Q4/2024.

 

Baytex Energy Corp. Second Quarter Report 202513

 

 

In Canada, production was 64,167 boe/d for Q2/2025and 63,279 boe/d for YTD 2025 compared to 63,688 boe/d for Q2/2024 and 62,884 boe/d for YTD 2024. Our successful light and heavy oildevelopment programs resulted in production that was 479 boe/d higher for Q2/2025 and 395 boe/d higher for YTD 2025 relative to the sameperiods of 2024 despite the disposition of 2,000 boe/d of heavy oil production from the Kerrobert thermal assets in Q4/2024.

 

In the U.S., production was 83,928 boe/d forQ2/2025 and 82,877 for YTD 2025 compared to 90,506 boe/d for Q2/2024 and 89,523 boe/d for YTD 2024. Lower production for both periodsof 2025 reflects reduced non-operated Eagle Ford activity in late 2024 and early 2025. We initiated production from 19 (14.9 net) wellsduring Q2/2025 and 46 (30.6 net) wells during YTD 2025 compared to 30 (14.8 net) wells during Q2/2024 and 67 (37.2 net) wells duringYTD 2024.

 

Total production of 146,156 boe/d for YTD 2025is consistent with expectations. We are expecting production of approximately 148,000 boe/d for 2025 which reflects average productionof approximately 150,000 boe/d over the second half of 2025.

 

COMMODITY PRICES

 

The prices received for our crude oil and naturalgas production directly impact our earnings, free cash flow and our financial position.

 

Crude Oil

 

During Q2/2025 and YTD 2025, global benchmarkprices for crude oil were lower compared to the same periods of 2024 as a result of increasing supply, geopolitical events and concernsover slowing global economic activity. The WTI benchmark price averaged US$63.74/bbl for Q2/2025 and US$67.58/bbl for YTD 2025 comparedto US$80.57/bbl for Q2/2024 and US$78.77/bbl for YTD 2024.

 

We compare the price received for our U.S. crudeoil production to the Magellan East Houston ("MEH") stream at Houston, Texas which is a representative benchmark for lightoil pricing at the U.S. Gulf Coast. The MEH benchmark averaged US$65.56/bbl during Q2/2025 and US$69.47/bbl during YTD 2025 comparedto US$83.10/bbl for Q2/2024 and US$81.03/bbl for YTD 2024, and typically trades at a premium to WTI as a result of access to global markets.The MEH benchmark premium to WTI was US$1.82/ bbl for Q2/2025 and US$1.89/bbl for YTD 2025 compared to premiums of US$2.53/bbl for Q2/2024and US$2.26/bbl for YTD 2024.

 

Prices for Canadian oil trade at a discount toWTI due to a lack of egress to diversified markets and the cost of transportation from Western Canada. Differentials for Canadian oilprices relative to WTI fluctuate from period to period based on production and inventory levels in Western Canada. Canadian oil differentialswere narrower in Q2/2025 and YTD 2025 relative to both periods of 2024 after exports commenced from the TMX pipeline expansion in May 2024.

 

We compare the price received for our light oilproduction in Canada to the Edmonton par benchmark oil price. The Edmonton par price averaged $84.15/bbl during Q2/2025 and $89.71/bblduring YTD 2025 compared to $105.30/bbl during Q2/2024 and $98.73/ bbl during YTD 2024. Edmonton par traded at a discount to WTI of US$2.94/bblfor Q2/2025 and $3.93/bbl for YTD 2025 compared to a discount of US$3.62/bbl for Q2/2024 and $6.10/bbl for YTD 2024.

 

We compare the price received for our heavy oilproduction in Canada to the WCS heavy oil benchmark. The WCS benchmark for Q2/2025 averaged $74.10/bbl and $79.15/bbl for YTD 2025 comparedto $91.72/bbl for Q2/2024 and $84.68/bbl for YTD 2024. The WCS heavy oil differential to WTI was US$10.20/bbl in Q2/2025 and US$11.43/bblin YTD 2025 compared to US$13.55/bbl for Q2/2024 and US$16.44/bbl for YTD 2024.

 

Natural Gas

 

Natural gas prices in Canada and the U.S. werehigher in both periods of 2025 compared to 2024 and reflect incremental demand from cold winter weather and lower inventory levels.

 

Our U.S. natural gas production is priced inreference to the New York Mercantile Exchange ("NYMEX") natural gas index. The NYMEX natural gas benchmark averaged US$3.44/mmbtufor Q2/2025 and US$3.55/mmbtu for YTD 2025 compared to US$1.89/ mmbtu for Q2/2024 and US$2.07/mmbtu for YTD 2024.

 

In Canada, we receive natural gas pricing basedon the AECO benchmark which trades at a discount to NYMEX as a result of limited market access for Canadian natural gas production. TheAECO benchmark averaged $2.07/mcf during Q2/2025 and $2.05/ mcf for YTD 2025 which is higher than $1.44/mcf for Q2/2024 and $1.74/mcffor YTD 2024.

 

14Baytex Energy Corp. Second Quarter Report 2025

 

 

The following tables compare select benchmark prices and our average realized selling prices for the three and six months ended June 30,2025 and 2024.

 

   Three Months Ended June 30   Six Months Ended June 30 
   2025   2024   Change   2025   2024   Change 
Benchmark Averages                              
WTI oil (US$/bbl) (1)   63.74    80.57    (16.83)   67.58    78.77    (11.19)
MEH oil (US$/bbl) (2)   65.56    83.10    (17.54)   69.47    81.03    (11.56)
MEH oil differential to WTI (US$/bbl)   1.82    2.53    (0.71)   1.89    2.26    (0.37)
Edmonton par oil ($/bbl) (3)   84.15    105.30    (21.15)   89.71    98.73    (9.02)
Edmonton par oil differential to WTI (US$/bbl)   (2.94)   (3.62)   0.68    (3.93)   (6.10)   2.17 
WCS heavy oil ($/bbl) (4)   74.10    91.72    (17.62)   79.15    84.68    (5.53)
WCS heavy oil differential to WTI (US$/bbl)   (10.20)   (13.55)   3.35    (11.43)   (16.44)   5.01 
AECO natural gas ($/mcf) (5)   2.07    1.44    0.63    2.05    1.74    0.31 
NYMEX natural gas (US$/mmbtu) (6)   3.44    1.89    1.55    3.55    2.07    1.48 
CAD/USD average exchange rate   1.3840    1.3684    0.0156    1.4095    1.3586    0.0509 

 

(1)    WTI refers to the arithmetic averageof NYMEX prompt month WTI for the applicable period.

(2)    MEH refers to arithmetic averageof the Argus WTI Houston differential weighted index price for the applicable period.

(3)    Edmonton par refers to the averageposting price for the benchmark MSW crude oil.

(4)    WCS refers to the average postingprice for the benchmark WCS heavy oil.

(5)    AECO refers to the AECO arithmeticaverage month-ahead index price published by the Canadian Gas Price Reporter ("CGPR").

(6)    NYMEX refers to the NYMEX last dayaverage index price as published by the CGPR.

 

    Three Months Ended June 30  
    2025     2024  
    Canada     U.S.     Total     Canada     U.S.     Total  
Average Realized Sales Prices                                                
Light oil and condensate ($/bbl) (1)   $ 82.54     $ 86.73     $ 85.98     $ 103.21     $ 109.71     $ 108.64  
Heavy oil, net of blending and other expense                                                
($/bbl) (2)     64.43             64.43       82.29             82.29  
NGL ($/bbl) (1)     22.93       26.17       25.68       24.48       27.30       26.98  
Natural gas ($/mcf) (1)     1.73       3.78       3.16       1.23       2.37       2.04  
Total sales, net of blending and other expense ($/boe) (2)   $ 59.71     $ 62.26     $ 61.16     $ 76.07     $ 75.83     $ 75.93  

 

    Six Months Ended June 30  
    2025     2024  
    Canada     U.S.     Total     Canada     U.S.     Total  
Average Realized Sales Prices                                                
Light oil and condensate ($/bbl) (1)   $ 88.32     $ 93.68     $ 92.69     $ 97.02     $ 105.87     $ 104.37  
Heavy oil, net of blending and other expense                                                
($/bbl) (2)     68.79             68.79       74.07             74.07  
NGL ($/bbl) (1)     25.54       28.95       28.42       25.61       26.71       26.57  
Natural gas ($/mcf) (1)     1.89       4.33       3.57       1.86       2.37       2.22  
Total sales, net of blending and other expense ($/boe) (2)   $ 63.74     $ 68.03     $ 66.17     $ 69.29     $ 73.19     $ 71.58  

 

(1)Calculated as light oil and condensate or NGL sales divided by barrels of oil equivalent production volume for the applicable period, or natural gas sales divided by the production volume in Mcf for the applicable period.

(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

 

Baytex Energy Corp. Second Quarter Report 202515

 

 

Average Realized Sales Prices

 

Our total sales, net of blending and other expenseper boe(1) was $61.16/boe for Q2/2025 and $66.17/boe for YTD 2025 compared to $75.93/boe for Q2/2024 and $71.58/boe forYTD 2024. Our average realized sales price decreased due to lower WTI pricing partially offset by narrower Canadian oil differentials,higher natural gas prices and improved NGL realizations.

 

We compare our light oil realized price in Canadato the Edmonton par benchmark price. Our realized light oil and condensate price(2) represents a discount to the Edmontonpar price of $1.61/bbl for Q2/2025 and $1.39/bbl for YTD 2025 which is consistent with discounts of $2.09/bbl in Q2/2024 and $1.71/bblin YTD 2024.

 

The price received for our U.S. light oil andcondensate production is based on the MEH benchmark. Expressed in U.S. dollars, our realized light oil and condensate price(2) representsa discount to MEH of US$2.89/bbl for Q2/2025 and $3.01/bbl for YTD 2025 consistent with a discount of US$2.93/bbl for Q2/2024 and $3.10/bblfor YTD 2024.

 

Our realized heavy oil price, net of blendingand other expense(1) was lower in Q2/2025 and YTD 2025 compared to the same periods of 2024 which reflects the decreasein WCS benchmark pricing. Our realized pricing for Q2/2025 and YTD 2025 represents a discount to the WCS benchmark of $9.67/bbl and $10.36/bblcompared to $9.43/bbl and $10.61/bbl for the same periods of 2024.

 

Our realized NGL price as a percentage of WTIvaries based on the product mix of our NGL volumes and changes in the market prices for the underlying products. Expressed in Canadiandollars, our realized NGL price(2) was 29% of WTI in Q2/2025 and 30% of WTI in YTD 2025, which reflects strong ethanepricing compared to 24% of WTI in Q2/2024 and 25% of WTI for YTD 2024.

 

We compare our realized natural gas price inthe U.S. to the NYMEX benchmark and to the AECO benchmark price in Canada. The increase in AECO and NYMEX benchmark prices for Q2/2025and YTD 2025 resulted in higher realized natural gas pricing in Canada and the U.S. relative to both periods of 2024.

 

(1)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

(2)Calculated as light oil and condensate or NGL sales divided by barrels of oil equivalent production volume for the applicable period, or natural gas sales divided by the production volume in Mcf for the applicable period.

 

16Baytex Energy Corp. Second Quarter Report 2025

 

 

PETROLEUM AND NATURAL GAS SALES

 

   Three Months Ended June 30 
   2025   2024 
($ thousands)  Canada   U.S.   Total   Canada   U.S.   Total 
Oil sales                              
Light oil and condensate  $83,876   $402,046   $485,922   $104,030   $558,620   $662,650 
Heavy oil   314,254        314,254    394,960        394,960 
NGL   6,232    40,390    46,622    5,144    44,366    49,510 
Total oil sales   404,362    442,436    846,798    504,134    602,986    1,107,120 
Natural gas sales   6,674    33,107    39,781    4,426    21,577    26,003 
Total petroleum and natural gas sales   411,036    475,543    886,579    508,560    624,563    1,133,123 
Blending and other expense   (62,381)       (62,381)   (67,685)       (67,685)
Total sales, net of blending and other expense (1)  $348,655   $475,543   $824,198   $440,875   $624,563   $1,065,438 

 

   Six Months Ended June 30 
   2025   2024 
($ thousands)  Canada   U.S.   Total   Canada   U.S.   Total 
Oil sales                              
Light oil and condensate  $183,344   $860,540   $1,043,884   $199,251   $1,064,514   $1,263,765 
Heavy oil   652,965        652,965    699,884        699,884 
NGL   14,121    86,178    100,299    11,513    83,928    95,441 
Total oil sales   850,430    946,718    1,797,148    910,648    1,148,442    2,059,090 
Natural gas sales   14,757    73,804    88,561    14,225    44,000    58,225 
Total petroleum and natural gas sales   865,187    1,020,522    1,885,709    924,873    1,192,442    2,117,315 
Blending and other expense   (135,201)       (135,201)   (131,893)       (131,893)
Total sales, net of blending and other expense (1)  $729,986   $1,020,522   $1,750,508   $792,980   $1,192,442   $1,985,422 

 

(1)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

 

Total sales, net of blending and other expense,was $824.2 million for Q2/2025 and $1.8 billion for YTD 2025 compared to $1.1 billion for Q2/2024 and $2.0 billion for YTD 2024. Thedecrease in total sales, net of blending and other expense reflects lower realized pricing and lower production in both periods of 2025compared to 2024.

 

In Canada, total sales, net of blending and otherexpense, of $348.7 million for Q2/2025 and $730.0 million for YTD 2025 decreased from $440.9 million reported for Q2/2024 and $793.0million for YTD 2024. The decrease in benchmark prices in Q2/2025 and YTD 2025 relative to Q2/2024 and YTD 2024 was the primary factorthat resulted in lower total sales, net of blending and other expense over the same periods.

 

In the U.S., total petroleum and natural gassales of $475.5 million for Q2/2025 and $1.0 billion for YTD 2025 decreased from $624.6 million reported for Q2/2024 and $1.2 billionfor YTD 2024. Lower realized pricing resulted in a $103.6 million decrease in total sales in Q2/2025 relative to Q2/2024 while lowerproduction contributed to a $45.4 million decrease in total sales relative to Q2/2024. Lower realized pricing resulted in a $77.3 milliondecrease in total sales in YTD 2025 relative to YTD 2024 while lower production contributed to a $94.6 million decrease in total salesrelative to YTD 2024.

 

Baytex Energy Corp. Second Quarter Report 202517

 

 

ROYALTIES

 

Royalties are paid to various government entitiesand to land and mineral rights owners. Royalties are calculated based on gross revenues or on operating netbacks less capital investmentfor specific heavy oil projects and are generally expressed as a percentage of total sales, net of blending and other expense. The actualroyalty rates can vary for a number of reasons, including the commodity produced, royalty contract terms, commodity price level, royaltyincentives and the area or jurisdiction. The following table summarizes our royalties and royalty rates for the three and six monthsended June 30, 2025 and 2024.

 

   Three Months Ended June 30 
   2025   2024 
($ thousands except for % and per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Royalties  $47,800   $129,590   $177,390   $72,894   $167,546   $240,440 
Average royalty rate (1)(2)   13.7%   27.3%   21.5%   16.5%   26.8%   22.6%
Royalties per boe (3)  $8.19   $16.97   $13.16   $12.58   $20.34   $17.14 

 

   Six Months Ended June 30 
   2025   2024 
($ thousands except for % and per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Royalties  $107,056   $278,271   $385,327   $129,458   $320,153   $449,611 
Average royalty rate (1)(2)   14.7%   27.3%   22.0%   16.3%   26.8%   22.6%
Royalties per boe (3)  $9.35   $18.55   $14.57   $11.31   $19.65   $16.21 

 

(1)Average royalty rate is calculated as royalties divided by total sales, net of blending and other expense.

(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

(3)Royalties per boe is calculated as royalties divided by barrels of oil equivalent production volume for the applicable period.

 

Royalties for Q2/2025 were $177.4 million or 21.5% of total sales,net of blending and other expense, compared to $240.4 million or 22.6% for Q2/2024. Total royalties for YTD 2025 were $385.3 millionor 22.0% of total sales, net of blending and other expense, compared to $449.6 million or 22.6% for YTD 2024. Total royalty expense waslower for Q2/2025 and YTD 2025 due to lower total sales, net of blending and other expense, relative to the same periods of 2024.

 

Our average royalty rate in Canada of 13.7% forQ2/2025 and 14.7% for YTD 2025 was lower than 16.5% for Q2/2024 and 16.3% for YTD 2024 due to lower benchmark commodity prices. In theU.S., our average royalty rate was 27.3% for both periods of 2025 which was relatively consistent with 26.8% for both periods of 2024.

 

Our average royalty rate of 22.0% for YTD 2025is consistent with expectations and we have updated our annual guidance to approximately 22% for 2025.

 

18Baytex Energy Corp. Second Quarter Report 2025

 

 

OPERATING EXPENSE

 

  Three Months Ended June 30 
   2025   2024 
($ thousands except for per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Operating expense  $88,035   $72,985   $161,020   $84,415   $83,290   $167,705 
Operating expense per boe (1)  $15.08   $9.56   $11.95   $14.57   $10.11   $11.95 

 

  Six Months Ended June 30 
   2025   2024 
($ thousands except for per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Operating expense  $163,615   $145,108   $308,723   $169,818   $171,322   $341,140 
Operating expense per boe (1)  $14.29   $9.67   $11.67   $14.84   $10.51   $12.30 

 

(1)    Operating expense per boe is calculated as operating expense divided by barrels of oil equivalent production volume for the applicable period.

 

Total operating expense was $161.0 million ($11.95/boe)for Q2/2025 and $308.7 million ($11.67/boe) for YTD 2025 compared to $167.7 million ($11.95/boe) for Q2/2024 and $341.1 million ($12.30/boe)for YTD 2024. Total operating expense for both periods of 2025 decreased relative to 2024 due to lower production while per unit operatingcosts were relatively consistent over the same periods.

 

In Canada, total operating expense was $88.0million ($15.08/boe) for Q2/2025 and $163.6 million ($14.29/boe) for YTD 2025 compared to $84.4 million ($14.57/boe) for Q2/2024 and$169.8 million ($14.84/boe) for YTD 2024. Operating expense in Canada for Q2/2025 has increased with higher production relative to Q2/2024while per unit operating expense of $15.08/boe for Q2/2025 and $14.29/boe for YTD 2025 was relatively consistent with $14.57/boe forQ2/2024 and $14.84/boe for YTD 2024.

 

In the U.S., operating expense was $73.0 million($9.56/boe) for Q2/2025 and $145.1 million ($9.67/boe) for YTD 2025 which was lower than $83.3 million ($10.11/boe) for Q2/2024 and $171.3million ($10.51/boe) for YTD 2024. Per boe operating expense in the U.S., expressed in U.S. dollars, was US$6.91/boe for Q2/2025 andUS$6.86/boe for YTD 2025 which was lower than US$7.39/boe for Q2/2024 and US$7.74/boe for YTD 2024. The decrease in total and per unitoperating expense reflects our cost savings initiatives and lower production in both periods of 2025 compared to 2024.

 

Operating expense of $11.67/boe for YTD 2025is consistent with expectations and slightly below our annual guidance range of $11.75 - $12.50/boe for 2025.

 

TRANSPORTATION EXPENSE

 

Transportation expense includes the costs incurredto move production via truck or pipeline to the sales point. Transportation expense can vary from period to period as we seek to optimizesales prices and transportation rates.

 

The following table compares our transportation expense for the threeand six months ended June 30, 2025 and 2024.

 

   Three Months Ended June 30 
   2025   2024 
($ thousands except for per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Transportation expense  $20,544   $12,363   $32,907   $19,569   $13,745   $33,314 
Transportation expense per boe (1)  $3.52   $1.62   $2.44   $3.38   $1.67   $2.37 

 

   Six Months Ended June 30 
   2025   2024 
($ thousands except for per boe)  Canada   U.S.   Total   Canada   U.S.   Total 
Transportation expense  $39,323   $24,096   $63,419   $37,779   $25,370   $63,149 
Transportation expense per boe (1)  $3.43   $1.61   $2.40   $3.30   $1.56   $2.28 

 

(1)Transportation expense per boe is calculated as transportation expense divided by barrels of oil equivalent production volume for the applicable period.

 

Transportation expense was $32.9 million ($2.44/boe)for Q2/2025 and $63.4 million ($2.40/boe) for YTD 2025 consistent with $33.3 million ($2.37/boe) for Q2/2024 and $63.1 million ($2.28/boe)for YTD 2024.

 

Baytex Energy Corp. Second Quarter Report 202519

 

 

Per unit transportation expense of $2.40/boefor YTD 2025 is consistent with expectations and our annual guidance range of $2.40 - $2.55/boe for 2025.

 

BLENDING AND OTHER EXPENSE

 

Blending and other expense primarily includesthe cost of blending diluent purchased to reduce the viscosity of our heavy oil transported through pipelines in order to meet pipelinespecifications. The purchased diluent is recorded as blending and other expense. The price received for the blended product is recordedas heavy oil sales revenue. We net blending and other expense against heavy oil sales to compare the realized price on our produced volumesto benchmark pricing.

 

Blending and other expense was $62.4 millionfor Q2/2025 and $135.2 million for YTD 2025 compared to $67.7 million for Q2/2024 and $131.9 million for YTD 2024. Blending and otherexpense for Q2/2025 was comparable to Q2/2024 and YTD 2024 as heavy oil production was relatively consistent over the same periods.

 

FINANCIAL DERIVATIVES

 

Our business is exposed to fluctuations in commodityprices, foreign exchange rates, interest rates and changes in our share price. We utilize various financial derivative contracts whichare intended to partially reduce the volatility in our free cash flow caused by these exposures. Contracts settled in the period resultin realized gains or losses based on the market price compared to the contract price and the notional volume outstanding. Changes inthe fair value of unsettled contracts are reported as unrealized gains or losses in the period as the forward markets fluctuate and asnew contracts are executed. The following table summarizes the results of our financial derivative contracts for the three and six monthsended June 30, 2025 and 2024.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   Change   2025   2024   Change 
Realized financial derivatives gain (loss)                              
Crude oil  $(12,448)  $(4,847)  $(7,601)  $(13,281)  $(3,900)  $(9,381)
Natural gas   574    2,590    (2,016)   1,213    7,131    (5,918)
Total  $(11,874)  $(2,257)  $(9,617)  $(12,068)  $3,231   $(15,299)
Unrealized financial derivatives gain (loss)                              
Crude oil  $18,426   $13,476   $4,950   $(15,615)  $(17,989)  $2,374 
Natural gas   12,111    (2,686)   14,797    (3,273)   (3,571)   298 
Total  $30,537   $10,790   $19,747   $(18,888)  $(21,560)  $2,672 
Total financial derivatives gain (loss)                              
Crude oil  $5,978   $8,629   $(2,651)  $(28,896)  $(21,889)  $(7,007)
Natural gas   12,685    (96)   12,781    (2,060)   3,560    (5,620)
Total  $18,663   $8,533   $10,130   $(30,956)  $(18,329)  $(12,627)

 

We recorded a total financial derivatives gainof $18.7 million for Q2/2025 and a loss of $31.0 million for YTD 2025 compared to a gain of $8.5 million for Q2/2024 and a loss of $18.3million for YTD 2024. The realized financial derivatives loss of $12.1 million for YTD 2025 resulted from losses of $13.3 million oncrude oil contracts and gains of $1.2 million on natural gas contracts. The unrealized financial derivatives loss of $18.9 million forYTD 2025 resulted from a $15.6 million loss on crude oil contracts and a $3.3 million loss on natural gas contracts. The fair value ofour financial derivative contracts resulted in a net asset of $5.0 million at June 30, 2025 compared to a net asset of $23.9 millionat December 31, 2024.

 

Refer to Note 16 of the consolidated financial statements for a completelisting of our outstanding contracts at July 31, 2025.

 

20Baytex Energy Corp. Second Quarter Report 2025

 

 

OPERATING NETBACK

 

The following table summarizes our operatingnetback on a per boe basis for our Canadian and U.S. operations for the three and six months ended June 30, 2025 and 2024.

 

   Three Months Ended June 30 
   2025   2024 
($ per boe except for volume)  Canada   U.S.   Total   Canada   U.S.   Total 
Total production (boe/d)   64,167    83,928    148,095    63,688    90,506    154,194 
Operating netback:                              
Total sales, net of blending and other expense (1)  $59.71   $62.26   $61.16   $76.07   $75.83   $75.93 
Less:                              
Royalties (2)   (8.19)   (16.97)   (13.16)   (12.58)   (20.34)   (17.14)
Operating expense (2)   (15.08)   (9.56)   (11.95)   (14.57)   (10.11)   (11.95)
Transportation expense (2)   (3.52)   (1.62)   (2.44)   (3.38)   (1.67)   (2.37)
Operating netback (1)  $32.92   $34.11   $33.61   $45.54   $43.71   $44.47 
Realized financial derivatives loss (3)           (0.88)           (0.16)
Operating netback after financial derivatives (1)  $32.92   $34.11   $32.73   $45.54   $43.71   $44.31 

 

   Six Months Ended June 30 
   2025   2024 
($ per boe except for volume)  Canada   U.S.   Total   Canada   U.S.   Total 
Total production (boe/d)   63,279    82,877    146,156    62,884    89,523    152,407 
Operating netback:                              
Total sales, net of blending and other expense (1)  $63.74   $68.03   $66.17   $69.29   $73.19   $71.58 
Less:                              
Royalties (2)   (9.35)   (18.55)   (14.57)   (11.31)   (19.65)   (16.21)
Operating expense (2)   (14.29)   (9.67)   (11.67)   (14.84)   (10.51)   (12.30)
Transportation expense (2)   (3.43)   (1.61)   (2.40)   (3.30)   (1.56)   (2.28)
Operating netback (1)  $36.67   $38.20   $37.53   $39.84   $41.47   $40.79 
Realized financial derivatives (loss) gain (3)           (0.46)           0.12 
Operating netback after financial derivatives (1)  $36.67   $38.20   $37.07   $39.84   $41.47   $40.91 

 

(1)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.
(2)Refer to Royalties, Operating Expense and Transportation Expense sections in this MD&A for a description of the composition these measures.
(3)Calculated as realized financial derivatives gain or loss divided by barrels of oil equivalent production volume for the applicable period.

 

Our operating netback of $33.61/boe for Q2/2025and $37.53/boe for YTD 2025 was lower than $44.47/boe for Q2/2024 and $40.79/boe for YTD 2024 due to the decrease in our realized pricewhich resulted in lower per unit sales net of royalties. Total operating and transportation expense for Q2/2025 and YTD 2025 was consistentwith the same periods of 2024. Our operating netback net of realized gains and losses on financial derivatives was $32.73/boe for Q2/2025and $37.07/boe for YTD 2025 was lower than $44.31/boe for Q2/2024 and $40.91/boe for YTD 2024 due to the decrease in realized prices.

 

GENERAL AND ADMINISTRATIVE EXPENSE

 

General and administrative ("G&A")expense includes head office and corporate costs such as salaries and employee benefits, public company costs and administrative recoveriesearned for operating exploration and development activities. G&A expense fluctuates with head office staffing levels and the levelof operated exploration and development activity during the period.

 

Baytex Energy Corp. Second Quarter Report 202521

 

 

The following table summarizes our G&A expense for the three andsix months ended June 30, 2025 and 2024.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands except for per boe)  2025   2024   Change   2025   2024   Change 
Gross general and administrative expense  $28,859   $27,064   $1,795   $61,522   $55,827   $5,695 
Overhead recoveries   (6,639)   (6,058)   (581)   (13,696)   (12,409)   (1,287)
General and administrative expense  $22,220   $21,006   $1,214   $47,826   $43,418   $4,408 
General and administrative expense per boe (1)  $1.65   $1.50   $0.15   $1.81   $1.57   $0.24 

 

(1)General and administrative expense per boe is calculated as general and administrative expense divided by barrels of oil equivalent production volume for the applicable period.

 

G&A expense was $22.2 million ($1.65/boe)for Q2/2025 and $47.8 million ($1.81/boe) for YTD 2025 compared to $21.0 million ($1.50/boe) for Q2/2024 and $43.4 million ($1.57/boe)for YTD 2024. G&A expense of $47.8 million ($1.81/boe) for YTD 2025 is consistent with expectations and our revised 2025 annual guidanceof approximately $95.0 million ($1.76/boe) which reflects the timing of certain costs and our expectations for production over the remainderof 2025.

 

FINANCING AND INTEREST EXPENSE

 

Financing and interest expense includes intereston our credit facilities, long-term notes and lease obligations as well as non-cash financing costs which include the accretion on ourdebt issue costs and asset retirement obligations. Financing and interest expense varies depending on debt levels outstanding duringthe period, the applicable borrowing rates, CAD/USD foreign exchange rates, along with the carrying amount of asset retirement obligationsand the discount rates used to present value these obligations.

 

The following table summarizes our financing and interest expensefor the three and six months ended June 30, 2025 and 2024.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands except for per boe)  2025   2024   Change   2025   2024   Change 
Interest on credit facilities  $6,855   $15,639   $(8,784)  $13,038   $33,928   $(20,890)
Interest on long-term notes   37,683    37,656    27    77,962    72,334    5,628 
Interest on lease obligations   337    651    (314)   662    964    (302)
Cash interest  $44,875   $53,946   $(9,071)  $91,662   $107,226   $(15,564)
Accretion of debt issue costs   3,926    7,862    (3,936)   6,736    10,922    (4,186)
Accretion of asset retirement obligations   5,667    5,459    208    11,316    10,386    930 
Gain on repurchase and cancellation of long-term notes   (2,755)       (2,755)   (2,755)       (2,755)
Early redemption expense       24,350    (24,350)       24,350    (24,350)
Financing and interest expense  $51,713   $91,617   $(39,904)  $106,959   $152,884   $(45,925)
Cash interest per boe (1)  $3.33   $3.84   $(0.51)  $3.46   $3.87   $(0.41)
Financing and interest expense per boe (1)  $3.84   $6.53   $(2.69)  $4.04   $5.51   $(1.47)

 

(1)Calculated as cash interest or financing and interest expense divided by barrels of oil equivalent production volume for the applicable period.

 

Financing and interest expense was $51.7 million($3.84/boe) for Q2/2025 and $107.0 million ($4.04/boe) for YTD 2025 compared to $91.6 million ($6.53/boe) for Q2/2024 and $152.9 million($5.51/boe) for YTD 2024. The decrease for both periods of 2025 is due to lower outstanding debt balances for YTD 2025 and early redemptionexpense recognized in Q2/2024 related to the redemption of the 8.75% senior notes.

 

Cash interest of $44.9 million ($3.33/boe) forQ2/2025 and $91.7 million ($3.46/boe) for YTD 2025 was lower than $53.9 million ($3.84/boe) for Q2/2024 and $107.2 million ($3.87/boe)for YTD 2024. Lower interest on our credit facilities reflects lower debt balances outstanding in both periods of 2025, while higherinterest on long-term notes is a result of additional principal amounts outstanding after the issuance of the 7.375% Senior Notes inQ2/2024. The weighted average interest rate applicable on our credit facilities was 6.5% for Q2/2025 and 6.6% for YTD 2025 compared to7.9% for Q2/2024 and 8.0% for YTD 2024.

 

Accretion of asset retirement obligations of$5.7 million for Q2/2025 and $11.3 million for YTD 2025 was consistent with $5.5 million for Q2/2024 and $10.4 million for YTD 2024.Accretion of debt issue costs of $3.9 million for Q2/2025 and $6.7 million for YTD 2025 was lower than $7.9 million for Q2/2024 and $10.9million for YTD 2024. In Q2/2024, we recorded $24.4 million of early redemption expense related to the redemption of the 8.75% seniornotes.

 

22Baytex Energy Corp. Second Quarter Report 2025

 

 

Cash interest expense of $91.7 million ($3.46/boe) for YTD 2025 is consistent with our expectations and our 2025 annual guidance of $180million ($3.33/boe) as we expect to reduce debt over the remainder of 2025.

 

EXPLORATION AND EVALUATION EXPENSE

 

Exploration and evaluation ("E&E")expense is related to the expiry of leases and the de-recognition of costs for exploration programs that have not demonstrated commercialviability and technical feasibility. E&E expense will vary depending on the timing of expiring leases, the accumulated costs of theexpiring leases and the economic facts and circumstances related to the Company's exploration programs. Exploration and evaluation expensewas $0.5 million for Q2/2025 and $0.6 million for YTD 2025 compared to $0.6 million for Q2/2024 and $0.7 million for YTD 2024.

 

DEPLETION AND DEPRECIATION

 

Depletion and depreciation expense varies withthe carrying amount of the Company's oil and gas properties, the amount of proved and probable reserves volumes and the rate of productionfor the period. The following table summarizes depletion and depreciation expense for the three and six months ended June 30, 2025and 2024.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands except for per boe)  2025   2024   Change   2025   2024   Change 
Depletion  $318,187   $349,718   $(31,531)  $634,030   $691,153   $(57,123)
Depreciation   3,972    3,383    589    8,052    6,085    1,967 
Depletion and depreciation  $322,159   $353,101   $(30,942)  $642,082   $697,238   $(55,156)
Depletion and depreciation per boe (1)  $23.90   $25.16   $(1.26)  $24.27   $25.14   $(0.87)

  

(1) Depletion and depreciation expense per boe is calculated as depletion and depreciation expense divided by barrels of oil equivalent productionvolume for the applicable period.

 

Depletion and depreciation expense was $322.2million ($23.90/boe) for Q2/2025 and $642.1 million ($24.27/boe) for YTD 2025 compared to $353.1 million ($25.16/boe) for Q2/2024 and$697.2 million ($25.14/boe) for YTD 2024. Total depletion and depreciation expense and depletion and depreciation per boe were lowerin Q2/2025 and YTD 2025 relative to Q2/2024 and YTD 2024 due to lower production and a decrease in future development costs for provedplus probable reserves which resulted in a lower depletable base for our oil and gas properties during 2025.

 

IMPAIRMENT

 

We assessed our oil and gas properties and explorationand evaluation assets for indicators of impairment or impairment reversal and concluded that the estimation of recoverable amount wasnot required for any of our cash generating units at June 30, 2025 and December 31, 2024.

 

SHARE-BASED COMPENSATION EXPENSE

 

Share-based compensation ("SBC") expenseincludes expense associated with our Share Award Incentive Plan, Incentive Award Plan, and Deferred Share Unit Plan. SBC expenseassociated with cash-settled awards is recognized in net income or loss over the vesting period of the awards with a corresponding share-basedcompensation liability. SBC expense varies with the quantity of share awards outstanding and changes in the market price of our commonshares.

 

We recorded SBC expense of $1.6 million for Q2/2025and $2.3 million for YTD 2025 compared to $5.6 million for Q2/2024 and $15.1 million for YTD 2024. SBC expense for Q2/2025 and YTD 2025reflects a decrease in the Company's share price which resulted in lower SBC expense relative to the same periods of 2024.

 

FOREIGN EXCHANGE

 

Unrealized foreign exchange gains and lossesare primarily a result of changes in the reported amount of our U.S. dollar denominated long-term notes and credit facilities in ourCanadian functional currency entities. The long-term notes and credit facilities are translated to Canadian dollars on the balance sheetdate using the closing CAD/USD exchange rate resulting in unrealized gains and losses. Realized foreign exchange gains and losses aredue to day-to-day U.S. dollar denominated transactions occurring in our Canadian functional currency entities.

 

Baytex Energy Corp. Second Quarter Report 202523

 

 

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands except for exchange rates)  2025   2024   Change   2025   2024   Change 
Unrealized foreign exchange (gain) loss  $(100,792)  $19,189   $(119,981)  $(104,267)  $57,907   $(162,174)
Realized foreign exchange loss (gain)   206    866    (660)   (197)   2,085    (2,282)
Foreign exchange (gain) loss  $(100,586)  $20,055   $(120,641)  $(104,464)  $59,992   $(164,456)
CAD/USD exchange rates:                              
At beginning of period   1.4379    1.3533         1.4405    1.3205      
At end of period   1.3622    1.3687         1.3622    1.3687      

 

We recorded a foreign exchange gain of $100.6million for Q2/2025 and $104.5 million for YTD 2025 compared to losses of $20.1 million for Q2/2024 and $60.0 million for YTD 2024.

 

The unrealized foreign exchange gain of $100.8million for Q2/2025 and $104.3 million for YTD 2025 is related to changes in the reported amount of our U.S. dollar denominated long-termnotes and credit facilities due to the strengthening of the Canadian dollar relative to the U.S. dollar at June 30, 2025 comparedto March 31, 2025 and December 31, 2024. The unrealized foreign exchange loss of $19.2 million for Q2/2024 and $57.9 millionfor YTD 2024 is related to changes in the reported amount of our long-term notes and credit facilities due to a weakening of the Canadiandollar relative to the U.S. dollar at June 30, 2024 compared to March 31, 2024 and December 31, 2023.

 

Realized foreign exchange gains and losses willfluctuate depending on the amount and timing of day-to-day U.S. dollar denominated transactions for our Canadian functional currencyentities. We recorded a realized foreign exchange loss of $0.2 million for Q2/2025 and a gain of $0.2 million for YTD 2025 compared tolosses of $0.9 million for Q2/2024 and $2.1 million for YTD 2024.

 

INCOME TAXES

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   Change   2025   2024   Change 
Current income tax expense  $4,547   $6,475   $(1,928)  $6,699   $8,155   $(1,456)
Deferred income tax expense   17,911    22,810    (4,899)   36,522    38,611    (2,089)
Total income tax expense  $22,458   $29,285   $(6,827)  $43,221   $46,766   $(3,545)

 

We recorded current income tax expense of $4.5million for Q2/2025 and $6.7 million for YTD 2025 compared to $6.5 million for Q2/2024 and $8.2 million for YTD 2024. The current incometax expense for both periods of 2025 and 2024 primarily relates to repatriation and related taxes.

 

We recorded deferred income tax expense of $17.9million for Q2/2025 and $36.5 million for YTD 2025 compared to $22.8 million for Q2/2024 and $38.6 million for YTD 2024. The deferredtax expense for Q2/2025 decreased compared to Q2/2024 as a result of unrecognized future capital gains on foreign exchange relative tothe increase in income generated for the period.

 

On July 4, 2025, the U.S. enacted a budgetreconciliation package known as the One Big Beautiful Bill Act of 2025 ("OBBBA") which includes both tax and non-tax provisions.The changes resulting from the tax provisions in OBBBA are not expected to have a material impact on the Company’s financial results.

 

In June 2016, certain indirect subsidiaryentities received reassessments from the Canada Revenue Agency ("CRA") that deny non-capital loss deductions relevant to thecalculation of income taxes for the years 2011 through 2015. Following objections and submissions, in November 2023 the CRA issuednotices of confirmation regarding their prior reassessments. In February 2024, Baytex filed notices of appeal with the Tax Courtof Canada (“TCC”) and we estimate it could take another two to three years to receive a judgment. The reassessments do notrequire us to pay any amounts in order to participate in the appeals process. Should we be unsuccessful at the TCC, additional appealsare available; a process that we estimate could take another two years and potentially longer.

 

We remain confident that the tax filings of theaffected entities are correct and will defend our tax filing positions. During Q4/2023, we purchased $272.5 million of insurance coveragefor a premium of $50.3 million which will help manage the litigation risk associated with this matter. The most recent reassessmentsissued by the CRA assert taxes owing by the trusts of $244.8 million, late payment interest of $232.9 million as at the date of reassessmentsand a late filing penalty in respect of the 2011 tax year of $4.1 million.

 

 24Baytex Energy Corp. Second Quarter Report 2025

 

 

 

By way of background, we acquired several privatelyheld commercial trusts in 2010 with accumulated non-capital losses of $591.0 million (the "Losses"). The Losses were subsequentlydeducted in computing the taxable income of those trusts. The reassessments, as confirmed in November 2023, disallow the deductionof the Losses for two reasons. First, the reassessments allege that the trusts were resettled and the resulting successor trusts werenot able to access the losses of the predecessor trusts. Second, the reassessments allege that the general anti-avoidance rule ofthe Income Tax Act (Canada) operates to deny the deduction of the losses. In June 2025, the Department of Justice, legal counselfor the Crown, notified Baytex that they intend to abandon the position that the trusts were resettled. The issue of whether the generalanti-avoidance rule applies remains in dispute. If, after exhausting available appeals, the deduction of the Losses continues tobe disallowed, either the trusts or their corporate beneficiary will owe cash taxes, late payment interest and potential penalties. Theamount of cash taxes owing, late payment interest and potential penalties are dependent upon the taxpayer(s) ultimately liable (thetrusts or their corporate beneficiary) and the amount of unused tax shelter available to the taxpayer(s) to offset the reassessedincome, including tax shelter from subsequent years that may be carried back and applied to prior years.

 

NET INCOME AND ADJUSTED FUNDS FLOW

 

The components of adjusted funds flow and netincome for the three and six months ended June 30, 2025 and 2024 are set forth in the following table.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   Change   2025   2024   Change 
Petroleum and natural gas sales  $886,579   $1,133,123   $(246,544)  $1,885,709   $2,117,315   $(231,606)
Royalties   (177,390)   (240,440)   63,050    (385,327)   (449,611)   64,284 
Revenue, net of royalties   709,189    892,683    (183,494)   1,500,382    1,667,704    (167,322)
                               
Expenses                              
Operating   (161,020)   (167,705)   6,685    (308,723)   (341,140)   32,417 
Transportation   (32,907)   (33,314)   407    (63,419)   (63,149)   (270)
Blending and other   (62,381)   (67,685)   5,304    (135,201)   (131,893)   (3,308)
Operating netback (1)  $452,881   $623,979   $(171,098)  $993,039   $1,131,522   $(138,483)
General and administrative   (22,220)   (21,006)   (1,214)   (47,826)   (43,418)   (4,408)
Cash interest   (44,875)   (53,946)   9,071    (91,662)   (107,226)   15,564 
Realized financial derivatives (loss) gain   (11,874)   (2,257)   (9,617)   (12,068)   3,231    (15,299)
Realized foreign exchange gain (loss)   (206)   (866)   660    197    (2,085)   2,282 
Cash other expense   (685)   (1,025)   340    (1,874)   (2,096)   222 
Current income tax expense   (4,547)   (6,475)   1,928    (6,699)   (8,155)   1,456 
Cash share-based compensation   (1,555)   (5,565)   4,010    (2,318)   (15,088)   12,770 
Adjusted funds flow (2)  $366,919   $532,839   $(165,920)  $830,789   $956,685   $(125,896)
Transaction costs                   (1,539)   1,539 
Exploration and evaluation   (457)   (649)   192    (564)   (667)   103 
Depletion and depreciation   (322,159)   (353,101)   30,942    (642,082)   (697,238)   55,156 
Non-cash financing and interest   (6,838)   (37,671)   30,833    (15,297)   (45,658)   30,361 
Unrealized financial derivatives gain (loss)   30,537    10,790    19,747    (18,888)   (21,560)   2,672 
Unrealized foreign exchange gain (loss)   100,792    (19,189)   119,981    104,267    (57,907)   162,174 
Gain (loss) on dispositions   666    (6,311)   6,977    (563)   (3,650)   3,087 
Deferred income tax expense   (17,911)   (22,810)   4,899    (36,522)   (38,611)   2,089 
Net income  $151,549   $103,898   $47,651   $221,140   $89,855   $131,285 

 

(1)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.
(2)Capital management measure. Refer to the Specified Financial Measures section in this MD&A for further information.

 

We generated adjusted funds flow of $366.9 million for Q2/2025 and$830.8 million for YTD 2025 compared $532.8 million for Q2/2024 and $956.7 million for YTD 2024. The decrease in adjusted funds flowwas primarily due to realized pricing that resulted in decreased revenues net of royalties partially offset by lower operating expense.

 

Baytex Energy Corp. Second Quarter Report 202525

 

 

 

Wereported net income of $151.5 million for Q2/2025 and $221.1 million for YTD 2025 compared to a net income of $103.9 million for Q2/2024and $89.9 million for YTD 2024. The increase in net income for Q2/2025 and YTD 2025 is the result of lower depletion expense, non-cashfinancing and interest expense along with an unrealized foreign exchange gain.

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

Other comprehensive income or loss is comprisedof the foreign currency translation adjustment on U.S. net assets which is not recognized in net income or loss. The foreign currencytranslation loss of $247.4 million for Q2/2025 and $255.9 million for YTD 2025 relates to the change in value of our U.S. net assetsand is due to a strengthening of the Canadian dollar relative to the U.S. dollar at June 30, 2025 compared to March 31, 2025and December 31, 2024. The CAD/USD exchange rate was 1.3622 CAD/ USD as at June 30, 2025 compared to 1.4379 CAD/USD at March 31,2025 and 1.4405 CAD/USD at December 31, 2024.

 

CAPITAL EXPENDITURES

 

Capital expenditures for the three and six months ended June 30,2025 and 2024 are summarized as follows.

 

   Three Months Ended June 30 
   2025   2024 
($ thousands)  Canada   U.S.   Total   Canada   U.S.   Total 
Drilling, completion and equipping  $121,950   $208,592   $330,542   $80,349   $208,662   $289,011 
Facilities and other   25,784    206    25,990    21,567    28,995    50,562 
Exploration and development expenditures  $147,734   $208,798   $356,532   $101,916   $237,657   $339,573 
Property acquisitions  $905   $288   $1,193   $1,802   $1,547   $3,349 
Proceeds from dispositions  $(863)  $138   $(725)  $157   $(2,852)  $(2,695)

 

   Six Months Ended June 30 
   2025   2024 
($ thousands)  Canada   U.S.   Total   Canada   U.S.   Total 
Drilling, completion and equipping  $289,428   $393,798   $683,226   $206,357   $428,601   $634,958 
Facilities and other   42,625    35,778    78,403    53,685    63,481    117,166 
Exploration and development expenditures  $332,053   $429,576   $761,629   $260,042   $492,082   $752,124 
Property acquisitions  $1,374   $1,076   $2,450   $36,077   $2,675   $38,752 
Proceeds from dispositions  $(3,540)  $549   $(2,991)  $132   $(2,852)  $(2,720)

 

Explorationand development expenditures were $356.5 million for Q2/2025 and $761.6 million for YTD 2025 compared to $339.6 million for Q2/2024 and$752.1 million for YTD 2024. Exploration and development expenditures in Q2/2025 and YTD 2025 reflect our active heavy and light oildevelopment program in Canada along with lower non-operated Eagle Ford development in the U.S.

 

In Canada, exploration and development expenditureswere $147.7 million in Q2/2025 and $332.1 million for YTD 2025 compared to $101.9 million in Q2/2024 and $260.0 million for YTD 2024.Drilling and completion spending of $122.0 million in Q2/2025 and $289.4 million for YTD 2025 was higher than the comparative periodsof 2024 which reflects increased development activity on our light and heavy oil properties.

 

Total U.S. exploration and development expenditureswere $208.8 million for Q2/2025 and $429.6 million for YTD 2025 compared to $237.7 million in Q2/2024 and $492.1 million for YTD 2024.The decrease in exploration and development expenditures for both periods of 2025 compared to the same periods of 2024 reflects lowerdevelopment activity primarily on our non-operated Eagle Ford properties coupled with realized improvements in operated drilling andcompletion costs per completed lateral foot.

 

Exploration and development expenditures of $761.6million for YTD 2025 were consistent with expectations. We expect exploration and development expenditures for 2025 to be approximately$1.2 billion.

 

 26Baytex Energy Corp. Second Quarter Report 2025

 

 

 

CAPITAL RESOURCES AND LIQUIDITY

 

Our capital management objective is to maintaina strong balance sheet that provides financial flexibility to execute our development programs, provide returns to shareholders and optimizeour portfolio through strategic acquisitions and dispositions. We strive to actively manage our capital structure in response to changesin economic conditions. At June 30, 2025, our capital structure was comprised of shareholders' capital, long-term notes, trade receivables,prepaids and other assets, trade payables, dividends payable, share-based compensation liability, other long-term liabilities, cash andthe credit facilities.

 

In order to manage our capital structure andliquidity, we may from time to time issue or repurchase equity or debt securities, enter into business transactions including the saleof assets or adjust capital spending to manage current and projected debt levels. There is no certainty that any of these additionalsources of capital would be available if required.

 

Management of debt levels is a priority for Baytexin order to sustain operations and support our business strategy. Net debt(1) of $2.3 billion at June 30, 2025 was$123.2 million lower than $2.4 billion at December 31, 2024 which was primarily due to a strengthening Canadian dollar relativeto the U.S. dollar and also reflects our allocation of free cash flow to debt repayment. At current commodity prices we have adjustedour shareholder returns to allocate free cash flow to debt repayment after funding our quarterly dividend.

 

(1)Capital management measure. Refer to the Specified FinancialMeasures section in this MD&A for further information.

 

Credit Facilities

 

At June 30, 2025, we had $333.5 millionof principal amount outstanding under our revolving credit facilities which total US$1.1 billion ($1.5 billion) (the "Credit Facilities").The Credit Facilities are secured and are comprised of a US$50 million operating loan and a US$750 million syndicated revolving loanfor Baytex and a US$45 million operating loan and a US$255 million syndicated revolving loan for Baytex's wholly-owned subsidiary, BaytexEnergy USA, Inc.

 

On June 27, 2025, we extended the maturityof the Credit Facilities from May 9, 2028 to June 27, 2029. There were no changes to the loan balances or financial covenantsas a result of the amendment.

 

There are no mandatory principal payments requiredprior to maturity which could be extended upon our request. The Credit Facilities contain standard commercial covenants in addition tothe financial covenants detailed below. Advances under the Baytex Credit Facilities can be drawn in either Canadian or U.S. funds andbear interest at the bank’s prime lending rate, Canadian Overnight Repo Rate Average rates or secured overnight financing rates("SOFR"), plus applicable margins. Advances under the Baytex Energy USA, Inc. Credit Facilities can be drawn in U.S. fundsand bear interest at the bank's prime lending rate or SOFR, plus applicable margins.

 

The weighted average interest rate on the CreditFacilities was 6.5% for Q2/2025 and 6.6% for YTD 2025 compared to 7.9% for Q2/2024 and 8.0% for YTD 2024. The interest rate on our CreditFacilities has decreased with lower government benchmark rates.

 

At June 30, 2025, we had $5.1 million ofoutstanding letters of credit (December 31, 2024 - $5.8 million outstanding) under the Credit Facilities.

 

The agreements and associated amending agreementsrelating to the Credit Facilities are accessible on the SEDAR+ website at www.sedarplus.ca and through the U.S. Securities and ExchangeCommission at www.sec.gov.

 

Baytex Energy Corp. Second Quarter Report 202527

 

 

 

Financial Covenants

 

The following table summarizes the financialcovenants applicable to the Credit Facilities and our compliance therewith at June 30, 2025.

 

Covenant Description   Position as at June
30, 2025
    Covenant 
Senior Secured Debt (1) to Bank EBITDA (2) (Maximum Ratio)    0.2:1.0    3.5:1.0 
Interest Coverage (3) (Minimum Ratio)   10.8:1.0    3.5:1.0 
Total Debt (4) to Bank EBITDA (2) (Maximum Ratio)   1.1:1.0    4:0:1.0 

  

(1)"Senior Secured Debt" is calculated in accordance with the credit facility agreement and is defined as the principal amount of the Credit Facilities and other secured obligations identified in the credit facility agreement. As at June 30, 2025, the Company's Senior Secured Debt totaled $337.9 million.
(2)"Bank EBITDA" is calculated based on terms and definitions set out in the credit facility agreement which adjusts net income or loss for financing and interest expenses, income tax, non-recurring losses, certain specific unrealized and non-cash transactions and is calculated based on a trailing twelve-month basis including the impact of material acquisitions as if they had occurred at the beginning of the twelve month period. Bank EBITDA for the twelve months ended June 30, 2025 was $2.0 billion.
(3)"Interest coverage" is calculated in accordance with the credit facility agreement and is computed as the ratio of Bank EBITDA to financing and interest expense, excluding certain non-cash transactions, and is calculated on a trailing twelve-month basis including the impact of material acquisitions as if they had occurred at the beginning of the twelve month period. Financing and interest expense for the twelve months ended June 30, 2025 was $189.2 million.
(4)"Total Debt" is calculated in accordance with the credit facility agreement and is defined as all obligations, liabilities, and indebtedness of Baytex excluding trade payables, share-based compensation liability, dividends payable, asset retirement obligations, leases, deferred income tax liabilities, other long-term liabilities and financial derivative liabilities. As at June 30, 2025, the Company's Total Debt totaled $2.2 billion of principal amounts outstanding.

 

Long-Term Notes

 

At June 30, 2025 we have two issuances oflong-term notes outstanding with a total principal amount of $1.8 billion. The long-term notes do not contain any financial maintenancecovenants.

 

On April 27, 2023, we issued US$800 millionaggregate principal amount of senior unsecured notes due April 30, 2030 bearing interest at a rate of 8.50% per annum semi-annually(the "8.50% Senior Notes"). The 8.50% Senior Notes are redeemable at our option, in whole or in part, at specified redemptionprices after April 30, 2026 and will be redeemable at par from April 30, 2028 to maturity.

 

On April 1, 2024, we issued US$575 millionaggregate principal amount of senior unsecured notes due March 15, 2032 bearing interest at a rate of 7.375% per annum payable semi-annually("7.375% Senior Notes"). The 7.375% Senior Notes are redeemable at our option, in whole or in part, at specified redemptionprices on or after March 15, 2027 and will be redeemable at par from March 15, 2029 to maturity.

 

During Q2/2025, Baytex repurchased and cancelledUS$40.6 million principal of the 8.50% Senior Notes for US$38.8 million ($53.7 million) and recorded a gain of $2.8 million.

 

Shareholders’ Capital

 

We are authorized to issue an unlimited numberof common shares and 10.0 million preferred shares. The rights and terms of preferred shares are determined upon issuance. During thesix months ended June 30, 2025, we issued 0.1 million common shares pursuant to our share-based compensation program. As at June 30,2025, we had 768.3 million common shares issued and outstanding and no preferred shares issued and outstanding. As at July 31, 2025,there were 768.3 million common shares issued and outstanding and no preferred shares issued and outstanding.

 

Our shareholder returns framework includes commonshare repurchases and a quarterly dividend. During the six months ended June 30, 2025, we repurchased 5.4 million common sharesunder our normal course issuer bid ("NCIB") at an average price of $3.12 per share for total consideration of $16.8 million.In June 2025, we renewed our NCIB under which we are permitted to purchase for cancellation up to 66.2 million common shares overthe 12-month period commencing July 2, 2025, which represents 10% of Baytex's public float, as defined by the Toronto Stock Exchange,as at June 18, 2025. We have obtained an exemption order from the Canadian securities regulators which permits us to purchase itscommon shares through the New York Stock Exchange and other U.S.-based trading systems.

 

During the six months ended June 30, 2025,we recorded a $0.4 million liability related to the 2% federal tax on equity repurchases (December 31, 2024 - $4.3 million), whichis charged to shareholders’ equity.

 

 28Baytex Energy Corp. Second Quarter Report 2025

 

 

 

On January 2, April 1 and July 2,2025 we paid a quarterly cash dividend of $0.0225 per share to shareholders of record. On July 31, 2025, the Company's Board ofDirectors declared a quarterly cash dividend of $0.0225 per share to be paid on October 1, 2025 to shareholders of record on September 15,2025. These dividends are designated as “eligible dividends” for Canadian income tax purposes. These dividends are considered “qualified dividends” for U.S income tax purposes.

 

Contractual Obligations

 

We have a number of financial obligations thatare incurred in the ordinary course of business. A significant portion of these obligations will be funded by adjusted funds flow. Theseobligations as of June 30, 2025 and the expected timing for funding these obligations are noted in the table below.

 

($ thousands)  Total   Less than
1 year
   1-3 years   3-5 years   Beyond 5 years 
Credit facilities - principal  $333,516   $   $   $333,516   $ 
Long-term notes - principal   1,817,707            1,034,471    783,236 
Interest on long-term notes (1)   812,924    145,694    291,387    276,933    98,910 
Lease obligations - principal   35,766    15,204    12,893    6,853    816 
Processing agreements   5,445    948    902    540    3,055 
Transportation agreements   210,633    71,206    77,500    24,784    37,143 
Total  $3,215,991   $233,052   $382,682   $1,677,097   $923,160 

 

(1)Excludes interest on our credit facilities as interest paymentsfluctuate based on a floating rate of interest and changes in the outstanding balances.

 

We also have ongoing obligations related to theabandonment and reclamation of well sites and facilities when they reach the end of their economic lives. The present value of the futureestimated abandonment and reclamation costs are included in the asset retirement obligations presented in the statement of financialposition. Programs to abandon and reclaim well sites and facilities are undertaken regularly in accordance with applicable legislativerequirements.

 

Baytex Energy Corp. Second Quarter Report 202529

 

 

 

QUARTERLY FINANCIAL INFORMATION

 

    2025     2024   2023 
($ thousands, except per common share amounts)  Q2   Q1   Q4   Q3   Q2   Q1   Q4   Q3 
Petroleum and natural gas sales   886,579    999,130    1,017,017    1,074,623    1,133,123    984,192    1,065,515    1,163,010 
Net income (loss)   151,549    69,591    (38,477)   185,219    103,898    (14,043)   (625,830)   127,430 
Per common share - basic   0.20    0.09    (0.05)   0.23    0.13    (0.02)   (0.75)   0.15 
Per common share - diluted   0.20    0.09    (0.05)   0.23    0.13    (0.02)   (0.75)   0.15 
Adjusted funds flow (1)   366,919    463,870    461,886    537,947    532,839    423,846    502,148    581,623 
Per common share - basic   0.48    0.60    0.59    0.68    0.65    0.52    0.60    0.68 
Per common share - diluted   0.48    0.60    0.59    0.67    0.65    0.52    0.60    0.68 
Free cash flow (2)   3,188    52,529    254,838    220,159    180,673    (88)   290,785    158,440 
Per common share - basic       0.07    0.33    0.28    0.22        0.35    0.19 
Per common share - diluted       0.07    0.33    0.28    0.22        0.35    0.18 
Cash flows from operating activities   354,312    431,317    468,865    550,042    505,584    383,773    474,452    444,033 
Per common share - basic   0.46    0.56    0.60    0.69    0.62    0.47    0.57    0.52 
Per common share - diluted   0.46    0.56    0.60    0.69    0.62    0.47    0.57    0.52 
Dividends declared   17,304    17,334    17,598    17,732    18,161    18,494    18,381    19,138 
Per common share   0.0225    0.0225    0.0225    0.0225    0.0225    0.0225    0.0225    0.0225 
Exploration and development   356,532    405,097    198,177    306,332    339,573    412,551    199,214    409,191 
Canada   147,734    184,319    108,971    120,473    101,916    158,126    75,137    107,053 
U.S.   208,798    220,778    89,206    185,859    237,657    254,425    124,077    302,138 
Property acquisitions   1,193    1,257    12,621    1,042    3,349    35,403    33,923    4,277 
Proceeds from dispositions   (725)   (2,266)   (42,339)   (1,436)   (2,695)   (25)   (159,745)   (226)
Net debt (1)   2,293,940    2,390,250    2,417,172    2,493,269    2,639,014    2,639,841    2,534,287    2,824,348 
Total assets   7,552,013    7,824,576    7,759,745    7,614,157    7,770,926    7,717,495    7,460,931    8,946,181 
Common shares outstanding   768,317    770,039    773,590    787,328    804,977    821,322    821,681    845,360 
Daily production                                        
Total production (boe/d)   148,095    144,194    152,894    154,468    154,194    150,620    160,373    150,600 
Canada (boe/d)   64,167    62,380    65,332    64,668    63,688    62,081    64,744    63,289 
U.S. (boe/d)   83,928    81,814    87,562    89,800    90,506    88,540    95,629    87,311 
Benchmark prices                                        
WTI oil (US$/bbl)   63.74    71.42    70.27    75.10    80.57    76.96    78.32    82.26 
WCS heavy oil ($/bbl)   74.10    84.33    80.77    83.98    91.72    77.73    76.86    93.02 
Edmonton par oil ($/bbl)   84.15    95.27    94.98    97.91    105.30    92.16    99.72    107.93 
CAD/USD avg exchange rate   1.3840    1.4350    1.3992    1.3636    1.3684    1.3488    1.3619    1.3410 
AECO natural gas ($/mcf)   2.07    2.02    1.46    0.81    1.44    2.05    2.66    2.39 
NYMEX natural gas (US$/mmbtu)   3.44    3.65    2.79    2.16    1.89    2.24    2.88    2.55 
Total sales, net of blending and other expense ($/boe) (2)   61.16    71.38    66.60    71.97    75.93    67.12    68.00    80.34 
Royalties ($/boe) (3)   (13.16)   (16.02)   (14.69)   (15.75)   (17.14)   (15.26)   (15.49)   (17.33)
Operating expense ($/boe) (3)   (11.95)   (11.38)   (10.36)   (11.76)   (11.95)   (12.65)   (11.17)   (12.57)
Transportation expense ($/boe) (3)   (2.44)   (2.35)   (2.35)   (2.60)   (2.37)   (2.18)   (2.02)   (2.02)
Operating netback ($/boe) (2)   33.61    41.63    39.20    41.86    44.47    37.03    39.32    48.42 
Financial derivatives (loss) gain ($/boe) (3)   (0.88)   (0.01)   (0.15)   0.02    (0.16)   0.40    0.84    0.15 
Operating netback after financial derivatives ($/boe) (2)   32.73    41.62    39.05    41.88    44.31    37.43    40.16    48.57 

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this MD&A for further information.
(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.
(3)Calculated as royalties, operating expense, transportation expense or financial derivatives gain or loss divided by barrels of oil equivalent production volume for the applicable period.

 

Our results for the previous eight quarters reflect the disciplinedexecution of our capital programs while oil and natural gas prices have fluctuated.

 

 30Baytex Energy Corp. Second Quarter Report 2025

 

 

 

Over the previous eight quarters, benchmark pricesfor crude oil have declined following increasing supply from OPEC+ and North American production growth along with concerns over slowingglobal economic activity. Our realized sales price of $80.34/boe for Q3/2023 was our strongest realized pricing in the most recent eightquarters and we reported a realized price of $61.16/boe for Q2/2025.

 

Production has increased from 150,600 boe/d inQ3/2023 and reached a high of 160,373 boe/d in Q4/2023 which reflects active development on our properties in the U.S. and Canada. Wehave completed several non-core dispositions in Canada and the pace of non-operated activity in the U.S. has moderated which has resultedin production of 148,095 boe/d in Q2/2025 due to our successful development programs in Canada and the U.S. Adjusted funds flow is directlyimpacted by our average daily production and changes in benchmark commodity prices which are the basis for our realized sales price.Adjusted funds flow(1) of $366.9 million and cash flows from operating activities of $354.3 million for Q2/2025 reflectstrong production results from our development plans in the U.S. and Canada.

 

Net debt can fluctuate on a quarterly basis dependingon changes in our free cash flow, shareholder returns and the closing CAD/ USD exchange rate which is used to translate our U.S. dollardenominated debt. Net debt(1) decreased to $2.3 billion at Q2/2025 from $2.8 billion at Q3/2023 which reflects free cashflow(2) of $1.0 billion generated in the period since Q3/2023, along with $492.3 million allocated to shareholder returnsin addition to a stronger Canadian dollar at Q2/2025, which decreases the reported amount of our U.S. dollar denominated debt.

 

(1)Capital management measure. Refer to the Specified Financial Measures section in this MD&A for further information.
(2)Specified financial measure that does not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the Specified Financial Measures section in this MD&A for further information.

 

ENVIRONMENTAL REGULATIONS

 

As a result of our involvement in the explorationfor and production of oil and natural gas we are subject to various emissions, carbon and other environmental regulations. Refer to theAIF for the year ended December 31, 2024 for a full description of the risks associated with these regulations and how they mayimpact our business in the future.

 

Reporting Regulations

 

Environmental reporting for public enterprisescontinues to evolve and the Company may be subject to additional future disclosure requirements. The International Sustainability StandardsBoard ("ISSB") has issued an IFRS Sustainability Disclosure Standard with the objective to develop a global framework for environmentalsustainability disclosure. The Canadian Sustainability Standards Board has released voluntary standards for reporting periods startingon or after January 1, 2025 that are aligned with the ISSB release and include suggestions for Canadian-specific modifications.The Canadian Securities Administrators ("CSA") have also issued a proposed National Instrument 51-107 Disclosure of Climate-relatedMatters which sets forth additional reporting requirements for Canadian Public Companies. In April 2025, the CSA announced it ispausing development of new sustainability reporting requirements to allow issuers to adapt to recent developments in the U.S. and globally.Baytex continues to monitor developments on these reporting requirements and has not yet quantified the cost to comply with these regulations.

 

OFF BALANCE SHEET TRANSACTIONS

 

We do not have any material financial arrangementsthat are excluded from the consolidated financial statements as at June 30, 2025, nor are any such arrangements outstanding as ofthe date of this MD&A.

 

CRITICAL ACCOUNTING ESTIMATES

 

There have been no changes in our critical accountingestimates in the six months ended June 30, 2025. Further information on our critical accounting policies and estimates can be foundin the notes to the audited annual consolidated financial statements and MD&A for the year ended December 31, 2024.

 

SPECIFIED FINANCIAL MEASURES

 

In this MD&A, we refer to certain specifiedfinancial measures (such as free cash flow, operating netback, total sales, net of blending and other expense, heavy oil sales, net ofblending and other expense, and average royalty rate) which do not have any standardized meaning prescribed by IFRS. While these measuresare commonly used in the oil and natural gas industry, our determination of these measures may not be comparable with calculations ofsimilar measures presented by other reporting issuers. This MD&A also contains the terms "adjusted funds flow" and "netdebt" which are capital management measures. We believe that inclusion of these specified financial measures provides useful informationto financial statement users when evaluating the financial results of Baytex.

 

Baytex Energy Corp. Second Quarter Report 202531

 

 

 

Non-GAAP Financial Measures

 

Total sales, net of blending and other expense and heavy oil, netof blending and other expense

 

Total sales, net of blending and other expenseand heavy oil, net of blending and other expense represent the total revenues and heavy oil revenues realized from produced volumes duringa period, respectively. Total sales, net of blending and other expense is comprised of total petroleum and natural gas sales adjustedfor blending and other expense. Heavy oil, net of blending and other expense is calculated as heavy oil sales less blending and otherexpense. We believe including the blending and other expense associated with purchased volumes is useful when analyzing our realizedpricing for produced volumes against benchmark commodity prices.

 

The following table reconciles heavy oil, netof blending and other expense to amounts disclosed in the primary financial statements in the following table.

  

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   2025   2024 
Petroleum and natural gas sales  $886,579   $1,133,123   $1,885,709   $2,117,315 
Light oil and condensate (1)   (485,922)   (662,650)   (1,043,884)   (1,263,765)
NGL (1)   (46,622)   (49,510)   (100,299)   (95,441)
Natural gas (1)   (39,781)   (26,003)   (88,561)   (58,225)
Heavy oil  $314,254   $394,960   $652,965   $699,884 
Blending and other expense (2)   (62,381)   (67,685)   (135,201)   (131,893)
Heavy oil, net of blending and other expense  $251,873   $327,275   $517,764   $567,991 

 

(1)Component of petroleum and natural gas sales. See Note 12 - Petroleum and Natural Gas Sales in the consolidated financial statements for the three and six months ended June 30, 2025 for further information.
(2)The portion of blending and other expense that relates to heavy oil sales for the applicable period.

 

Operating netback

 

Operating netback and operating netback afterfinancial derivatives are used to assess our operating performance and our ability to generate cash margin on a unit of production basis.Operating netback is comprised of petroleum and natural gas sales, less blending expense, royalties, operating expense and transportationexpense. Realized financial derivatives gains and losses are added to operating netback to provide a more complete picture of our financialperformance as our financial derivatives are used to provide price certainty on a portion of our production.

 

The following table reconciles operating netbackand operating netback after realized financial derivatives to petroleum and natural gas sales.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   2025   2024 
Petroleum and natural gas sales  $886,579   $1,133,123   $1,885,709   $2,117,315 
Blending and other expense   (62,381)   (67,685)   (135,201)   (131,893)
Total sales, net of blending and other expense   824,198    1,065,438    1,750,508    1,985,422 
Royalties   (177,390)   (240,440)   (385,327)   (449,611)
Operating expense   (161,020)   (167,705)   (308,723)   (341,140)
Transportation expense   (32,907)   (33,314)   (63,419)   (63,149)
Operating netback  $452,881   $623,979   $993,039   $1,131,522 
Realized financial derivatives (loss) gain (1)   (11,874)   (2,257)   (12,068)   3,231 
Operating netback after realized financial derivatives  $441,007   $621,722   $980,971   $1,134,753 

 

(1)Realized financial derivatives gain or loss is a componentof financial derivatives gain or loss. See Note 16 - Financial Instruments and Risk Management in the consolidated financial statementsfor the three and six months ended June 30, 2025 for further information.

 

 32Baytex Energy Corp. Second Quarter Report 2025

 

 

 

Free cash flow

 

We use free cash flow to evaluate our financial performance and toassess the cash available for debt repayment, common share repurchases, dividends and acquisition opportunities. Free cash flow is comprisedof cash flows from operating activities adjusted for changes in non-cash working capital, additions to oil and gas properties, paymentson lease obligations, and transaction costs.

 

Free cash flow is reconciled to cash flows from operating activitiesin the following table.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   2025   2024 
Cash flows from operating activities  $354,312   $505,584   $785,629   $889,357 
Change in non-cash working capital   9,042    20,140    38,076    52,163 
Additions to exploration and evaluation assets   (930)       (930)    
Additions to oil and gas properties   (355,602)   (339,573)   (760,699)   (752,124)
Payments on lease obligations   (3,634)   (5,478)   (6,359)   (10,350)
Transaction costs               1,539 
Free cash flow  $3,188   $180,673   $55,717   $180,585 

 

Non-GAAP Financial Ratios

 

Heavy oil, net of blending and other expense per bbl

 

Heavy oil, net of blending and other expenseper bbl represents the realized price for produced heavy oil volumes during a period. Heavy oil, net of blending and other expense isa non-GAAP measure that is divided by barrels of heavy oil production volume for the applicable period to calculate the ratio. We useheavy oil, net of blending and other expense per bbl to analyze our realized heavy oil price for produced volumes against the WCS benchmarkprice.

 

Total sales, net of blending and other expense per boe

 

Total sales, net of blending and other per boeis used to compare our realized pricing to applicable benchmark prices and is calculated as total sales, net of blending and other expense(a non-GAAP financial measure) divided by barrels of oil equivalent production volume for the applicable period.

 

Average royalty rate

 

Average royalty rate is used to evaluate theperformance of our operations from period to period and is comprised of royalties divided by total sales, net of blending and other expense(a non-GAAP financial measure). The actual royalty rates can vary for a number of reasons, including the commodity produced, royaltycontract terms, commodity price level, royalty incentives and the area or jurisdiction.

 

Operating netback per boe

 

Operating netback per boe is operating netback(a non-GAAP financial measure) divided by barrels of oil equivalent production volume for the applicable period and is used to assessour operating performance on a unit of production basis. Realized financial derivative gains and losses per boe are added to operatingnetback per boe to arrive at operating netback after financial derivatives per boe. Realized financial derivatives gains and losses areadded to operating netback to provide a more complete picture of our financial performance as our financial derivatives are used to provideprice certainty on a portion of our production.

 

Capital Management Measures

 

Net debt

 

We use net debt to monitor our current financialposition and to evaluate existing sources of liquidity. We also use net debt projections to estimate future liquidity and whether additionalsources of capital are required to fund ongoing operations. Net debt is comprised of our credit facilities and long-term notes outstandingadjusted for unamortized debt issuance costs, trade payables, share-based compensation liability, dividends payable, other long-termliabilities, cash, trade receivables, and prepaids and other assets.

 

Baytex Energy Corp. Second Quarter Report 202533

 

 

 

 

The following table summarizes our calculation of net debt.

 

   As at 
($ thousands)  June 30, 2025   December 31, 2024 
Credit facilities  $317,310   $324,346 
Unamortized debt issuance costs - Credit facilities (1)   16,206    16,861 
Long-term notes   1,776,647    1,932,890 
Unamortized debt issuance costs - Long-term notes (1)   41,060    47,729 
Trade payables   538,330    512,473 
Share-based compensation liability   13,851    24,732 
Dividends payable   17,304    17,598 
Other long-term liabilities   19,751    20,887 
Cash   (7,156)   (16,610)
Trade receivables   (363,507)   (387,266)
Prepaids and other assets   (75,856)   (76,468)
Net debt  $2,293,940   $2,417,172 

 

(1)Unamortized debt issuance costs were obtained from Note 6 - Credit Facilities and Note 7 - Long-term Notes from the consolidated financial statements for the three and six months ended June 30, 2025. These amounts represent the remaining balance of costs that were paid by Baytex at the inception of the contract.

 

Adjusted funds flow

 

Adjusted funds flow is used to monitor operatingperformance and the Company's ability to generate funds for exploration and development expenditures and settlement of abandonment obligations.Adjusted funds flow is comprised of cash flows from operating activities adjusted for changes in non-cash working capital, asset retirementsobligations settled during the applicable period, and transaction costs.

 

Adjusted funds flow is reconciled to amounts disclosed in the primaryfinancial statements in the following table.

 

   Three Months Ended June 30   Six Months Ended June 30 
($ thousands)  2025   2024   2025   2024 
Cash flow from operating activities  $354,312   $505,584   $785,629   $889,357 
Change in non-cash working capital   9,042    20,140    38,076    52,163 
Asset retirement obligations settled   3,565    7,115    7,084    13,626 
Transaction costs               1,539 
Adjusted funds flow  $366,919   $532,839   $830,789   $956,685 

 

INTERNAL CONTROL OVER FINANCIAL REPORTING

 

We are required to comply with Multilateral Instrument52-109 "Certification of Disclosure in Issuers' Annual and Interim Filings". This instrument requires us to disclose in ourinterim MD&A any weaknesses in or changes to our internal control over financial reporting during the period that may have materiallyaffected, or are reasonably likely to materially affect, our internal controls over financial reporting. We confirm that no such weaknesseswere identified in, or that changes were made to, internal controls over financial reporting during the three months ended June 30,2025.

 

FORWARD-LOOKING STATEMENTS

 

In the interest of providing our shareholdersand potential investors with information regarding Baytex, including management's assessment of the Company’s future plans andoperations, certain statements in this document are "forward-looking statements" within the meaning of the United States PrivateSecurities Litigation Reform Act of 1995 and "forward-looking information" within the meaning of applicable Canadian securitieslegislation (collectively, "forward-looking statements"). In some cases, forward-looking statements can be identified by terminologysuch as "anticipate", "believe", "continue", "could", "estimate", "expect", "forecast", "intend", "may", "objective", "ongoing", "outlook", "potential", "plan", "project", "should", "target", "would", "will" or similar words suggestingfuture outcomes, events or performance. The forward-looking statements contained in this document speak only as of the date of this documentand are expressly qualified by this cautionary statement.

 

Specifically, this document contains forward-lookingstatements relating to but not limited to: we expect net debt to decline over the remainder of 2025; our 2025 guidance for: explorationand development expenditures, average daily production, royalty rate and operating expense, transportation expense, general and administrativeexpense, cash interest expense, current income taxes, lease expenditures and asset retirement obligations settled; the existence, operationand strategy of our risk management program; the expected time to resolve the reassessment of our tax filings by the Canada Revenue Agency;our objective to maintain a strong balance sheet to execute development programs, deliver shareholder returns and optimize our portfoliothrough strategic acquisitions and dispositions; that we may issue or repurchase debt or equity securities from time to time; our intentto fund certain financial obligations with adjusted funds flow and the expected timing of those financial obligations. In addition, informationand statements relating to reserves are deemed to be forward-looking statements, as they involve implied assessment, based on certainestimates and assumptions, that the reserves described exist in quantities predicted or estimated, and that the reserves can be profitablyproduced in the future. In addition, information and statements relating to reserves are deemed to be forward-looking statements, asthey involve implied assessment, based on certain estimates and assumptions, that the reserves described exist in quantities predictedor estimated, and that the reserves can be profitably produced in the future.

 

34Baytex Energy Corp. Second Quarter Report 2025

 

 

These forward-looking statements are based oncertain key assumptions regarding, among other things: oil and natural gas prices and differentials between light, medium and heavy crudeoil prices; well production rates and reserve volumes; our ability to add production and reserves through our exploration and developmentactivities; capital expenditure levels; our ability to borrow under our credit agreements; the receipt, in a timely manner, of regulatoryand other required approvals for our operating activities; the availability and cost of labour and other industry services; interestand foreign exchange rates; the continuance of existing and, in certain circumstances, proposed tax and royalty regimes; our abilityto develop our crude oil and natural gas properties in the manner currently contemplated; that we will have sufficient financial resourcesin the future to provide shareholder returns; and current industry conditions, laws and regulations continuing in effect (or, where changesare proposed, such changes being adopted as anticipated). Readers are cautioned that such assumptions, although considered reasonableby Baytex at the time of preparation, may prove to be incorrect.

 

Actual results achieved will vary from theinformation provided herein as a result of numerous known and unknown risks and uncertainties and other factors. Such factors include,but are not limited to: the risk of an extended period of low oil and natural gas prices (including as a result of tariffs); risks associatedwith our ability to develop our properties and add reserves; that we may not achieve the expected benefits of acquisitions and we maysell assets below their carrying value; the availability and cost of capital or borrowing; restrictions or costs imposed by climate changeinitiatives and the physical risks of climate change; the impact of an energy transition on demand for petroleum productions; availabilityand cost of gathering, processing and pipeline systems; retaining or replacing our leadership and key personnel; changes in income taxor other laws or government incentive programs; risks associated with large projects; risks associated with higher a higher concentrationof activity and tighter drilling spacing; costs to develop and operate our properties; current or future controls, legislation or regulations;restrictions on or access to water or other fluids; public perception and its influence on the regulatory regime; new regulations onhydraulic fracturing; regulations regarding the disposal of fluids; risks associated with our hedging activities; variations in interestrates and foreign exchange rates; uncertainties associated with estimating oil and natural gas reserves; our inability to fully insureagainst all risks; risks associated with a third-party operating our Eagle Ford properties; additional risks associated with our thermalheavy crude oil projects; our ability to compete with other organizations in the oil and gas industry; risks associated with our useof information technology systems; adverse results of litigation; that our Credit Facilities may not provide sufficient liquidity ormay not be renewed; failure to comply with the covenants in our debt agreements; risks associated with expansion into new activities;the impact of Indigenous claims; risks of counterparty default; impact of geopolitical risk and conflicts; loss of foreign private issuerstatus; conflicts of interest between the Company and its directors and officers; variability of share buybacks and dividends; risksassociated with the ownership of our securities, including changes in market-based factors; risks for United States and other non-residentshareholders, including the ability to enforce civil remedies, differing practices for reporting reserves and production, additionaltaxation applicable to non-residents and foreign exchange risk; and other factors, many of which are beyond our control. These and additionalrisk factors are discussed in our Annual Information Form, Annual Report on Form 40-F and Management's Discussion and Analysis forthe year ended December 31, 2024, filed with Canadian securities regulatory authorities and the U.S. Securities and Exchange Commissionand in our other public filings.

 

The above summary of assumptions and risksrelated to forward-looking statements has been provided in order to provide shareholders and potential investors with a more completeperspective on Baytex’s current and future operations and such information may not be appropriate for other purposes.

 

There is no representation by Baytex thatactual results achieved will be the same in whole or in part as those referenced in the forward-looking statements and Baytex does notundertake any obligation to update publicly or to revise any of the included forward-looking statements, whether as a result of new information,future events or otherwise, except as may be required by applicable securities law.

 

The future acquisition of our common sharespursuant to a share buyback (including through its NCIB), if any, and the level thereof is uncertain. Any decision to acquire CommonShares pursuant to a share buyback will be subject to the discretion of the Board and may depend on a variety of factors, including,without limitation, the Company's business performance, financial condition, financial requirements, growth plans, expected capital requirementsand other conditions existing at such future time including, without limitation, contractual restrictions (including covenants containedin the agreements governing any indebtedness that the Company has incurred or may incur in the future, including the terms of the CreditFacilities) and satisfaction of the solvency tests imposed on the Company under applicable corporate law. There can be no assurance ofthe number of Common Shares that the Company will acquire pursuant to a share buyback, if any, in the future.

 

Baytex’s future shareholder distributions,including but not limited to the payment of dividends, if any, and the level thereof is uncertain. Any decision to pay dividends on thecommon shares (including the actual amount, the declaration date, the record date and the payment date in connection therewith and anyspecial dividends) will be subject to the discretion of the Board of Directors of Baytex and may depend on a variety of factors, including,without limitation, Baytex’s business performance, financial condition, financial requirements, growth plans, expected capitalrequirements and other conditions existing at such future time including, without limitation, contractual restrictions and satisfactionof the solvency tests imposed on Baytex under applicable corporate law. Further, the actual amount, the declaration date, the recorddate and the payment date of any dividend is subject to the discretion of the Board of Directors of Baytex.

 

Baytex Energy Corp. Second Quarter Report 202535

 

 

Baytex Energy Corp.

Condensed Consolidated Interim Statements of Financial Position

(thousands of Canadian dollars) (unaudited)

 

         As at 
   Notes   June 30, 2025   December 31, 2024 
ASSETS              
Current assets              
Cash  16   $7,156   $16,610 
Trade receivables  12, 16    363,507    387,266 
Prepaids and other assets       24,262    20,178 
Financial derivatives  16    14,506    25,573 
        409,431    449,627 
Non-current assets              
Exploration and evaluation assets  4    126,210    124,355 
Oil and gas properties  5    6,780,045    6,921,168 
Other plant and equipment       7,162    8,025 
Lease assets       28,928    22,068 
Prepaids and other assets  13    51,594    56,290 
Deferred income tax asset  13    148,643    178,212 
       $7,552,013   $7,759,745 
               
LIABILITIES              
Current liabilities              
Trade payables  16   $538,330   $512,473 
Financial derivatives  16    8,132     
Share-based compensation liability  10    10,918    18,806 
Dividends payable  9, 16    17,304    17,598 
Lease obligations       13,310    9,193 
Asset retirement obligations  8    16,255    15,656 
        604,249    573,726 
               
Non-current liabilities              
Other long-term liabilities       19,751    20,887 
Share-based compensation liability  10    2,933    5,926 
Financial derivatives  16    1,334    1,645 
Credit facilities  6    317,310    324,346 
Long-term notes  7    1,776,647    1,932,890 
Lease obligations       18,110    15,459 
Asset retirement obligations  8    626,970    625,295 
Deferred income tax liability  13    99,847    88,561 
        3,467,151    3,588,735 
               
SHAREHOLDERS’ EQUITY              
Shareholders' capital  9    6,094,686    6,137,479 
Contributed surplus       387,818    361,854 
Accumulated other comprehensive income       837,395    1,093,261 
Deficit       (3,235,037)   (3,421,584)
        4,084,862    4,171,010 
       $7,552,013   $7,759,745 

 

Subsequent events (notes 9, 13, and 16)

 

See accompanying notes to the condensed consolidated interim financialstatements.

 

36Baytex Energy Corp. Second Quarter Report 2025

 

 

Baytex Energy Corp.

Condensed Consolidated Interim Statements of Income and ComprehensiveIncome (Loss)

(thousands of Canadian dollars, except per common share amountsand weighted average common shares) (unaudited)

 

       Three Months Ended June 30   Six Months Ended June 30 
  Notes   2025   2024   2025   2024 
Revenue, net of royalties                        
Petroleum and natural gas sales  12   $886,579   $1,133,123   $1,885,709   $2,117,315 
Royalties       (177,390)   (240,440)   (385,327)   (449,611)
        709,189    892,683    1,500,382    1,667,704 
Expenses                        
Operating       161,020    167,705    308,723    341,140 
Transportation       32,907    33,314    63,419    63,149 
Blending and other       62,381    67,685    135,201    131,893 
General and administrative       22,220    21,006    47,826    43,418 
Transaction costs                   1,539 
Exploration and evaluation   4    457    649    564    667 
Depletion and depreciation       322,159    353,101    642,082    697,238 
Share-based compensation   10    1,555    5,565    2,318    15,088 
Financing and interest   14    51,713    91,617    106,959    152,884 
Financial derivatives (gain) loss   16    (18,663)   (8,533)   30,956    18,329 
Foreign exchange (gain) loss   15    (100,586)   20,055    (104,464)   59,992 
(Gain) loss on dispositions       (666)   6,311    563    3,650 
Other expense       685    1,025    1,874    2,096 
        535,182    759,500    1,236,021    1,531,083 
Net income before income taxes       174,007    133,183    264,361    136,621 
Income tax expense   13                     
Current income tax expense       4,547    6,475    6,699    8,155 
Deferred income tax expense       17,911    22,810    36,522    38,611 
        22,458    29,285    43,221    46,766 
Net income      $151,549   $103,898   $221,140   $89,855 
Other comprehensive (loss) income                        
Foreign currency translation adjustment       (247,444)   52,019    (255,866)   162,582 
Comprehensive (loss) income      $(95,895)  $155,917   $(34,726)  $252,437 
                         
Net income per common share   11                     
Basic      $0.20   $0.13   $0.29   $0.11 
Diluted      $0.20   $0.13   $0.29   $0.11 
                         
Weighted average common shares (000's)   11                     
Basic       768,717    814,151    770,072    817,931 
Diluted       772,032    818,025    773,448    821,290 

 

See accompanying notes to the condensed consolidated interim financialstatements.

 

Baytex Energy Corp. Second Quarter Report 202537

 

 

Baytex Energy Corp.

Condensed Consolidated Interim Statements of Changes in Equity

(thousands of Canadian dollars) (unaudited)

 

   Notes   Shareholders’
capital
   Contributed
surplus
   Accumulated
other
comprehensive
income
   Deficit   Total equity 
Balance at December 31, 2023      $6,527,289   $193,077   $690,917   $(3,586,196)  $3,825,087 
Vesting of share awards       1,167                1,167 
Repurchase of common shares for cancellation       (137,348)   53,453            (83,895)
Dividends declared                   (36,655)   (36,655)
Comprehensive income               162,582    89,855    252,437 
Balance at June 30, 2024      $6,391,108   $246,530   $853,499   $(3,532,996)  $3,958,141 
                              
Balance at December 31, 2024      $6,137,479   $361,854   $1,093,261   $(3,421,584)  $4,171,010 
Vesting of share awards  9    330                330 
Repurchase of common shares for cancellation  9    (43,123)   25,964            (17,159)
Dividends declared  9                (34,593)   (34,593)
Comprehensive (loss) income               (255,866)   221,140    (34,726)
Balance at June 30, 2025      $6,094,686   $387,818   $837,395   $(3,235,037)  $4,084,862 

 

See accompanying notes to the condensed consolidated interim financialstatements.

 

38Baytex Energy Corp. Second Quarter Report 2025

 

 

Baytex Energy Corp.

Condensed Consolidated Interim Statements of Cash Flows

(thousands of Canadian dollars) (unaudited)

 

       Three Months Ended June 30   Six Months Ended June 30 
   Notes   2025   2024   2025   2024 
CASH PROVIDED BY (USED IN):                        
Operating activities                        
Net income      $151,549   $103,898   $221,140   $89,855 
Adjustments for:                        
Unrealized foreign exchange (gain) loss  15    (100,792)   19,189    (104,267)   57,907 
Exploration and evaluation  4    457    649    564    667 
Depletion and depreciation       322,159    353,101    642,082    697,238 
Non-cash financing and interest  14    6,838    37,671    15,297    45,658 
Unrealized financial derivatives (gain) loss   16    (30,537)   (10,790)   18,888    21,560 
(Gain) loss on dispositions       (666)   6,311    563    3,650 
Deferred income tax expense   13    17,911    22,810    36,522    38,611 
Asset retirement obligations settled   8    (3,565)   (7,115)   (7,084)   (13,626)
Change in non-cash working capital       (9,042)   (20,140)   (38,076)   (52,163)
Cash flows from operating activities       354,312    505,584    785,629    889,357 
                         
Financing activities                        
Increase (decrease) in credit facilities       91,852    (225,961)   2,147    (247,516)
Deferred finance costs       (2,714)   (25,023)   (2,714)   (25,023)
Payments on lease obligations       (3,634)   (5,478)   (6,359)   (10,350)
Net proceeds from issuance of long-term notes   7        780,936        780,936 
Redemption of long-term notes   7    (53,681)   (580,913)   (53,681)   (580,913)
Repurchase of common shares   9    (4,137)   (80,890)   (17,159)   (83,895)
Dividends declared   9    (17,304)   (18,161)   (34,593)   (36,655)
Change in non-cash working capital       (3,657)   (4,105)   (2,803)   (2,100)
Cash flows from (used in) financing activities       6,725    (159,595)   (115,162)   (205,516)
                         
Investing activities                        
Additions to exploration and evaluation assets   4    (930)       (930)    
Additions to oil and gas properties   5    (355,602)   (339,573)   (760,699)   (752,124)
Additions to other plant and equipment       (235)   (1,279)   (794)   (3,536)
Property acquisitions       (1,193)   (3,349)   (2,450)   (38,752)
Proceeds from dispositions       725    2,695    2,991    2,720 
Change in non-cash working capital       (2,612)   2,264    81,961    87,923 
Cash flows used in investing activities       (359,847)   (339,242)   (679,921)   (703,769)
                         
Change in cash       1,190    6,747    (9,454)   (19,928)
Cash, beginning of period       5,966    29,140    16,610    55,815 
Cash, end of period      $7,156   $35,887   $7,156   $35,887 
                         
Supplementary information                        
Interest paid      $53,957   $86,727   $90,632   $105,016 
Income taxes paid      $14,321   $11,877   $19,641   $16,421 

 

See accompanying notes to the condensed consolidated interim financialstatements.

 

Baytex Energy Corp. Second Quarter Report 202539

 

 

Baytex Energy Corp. 

Notes to the Condensed Consolidated Interim Financial Statements

For the periods ended June 30, 2025 and 2024

(all tabular amounts in thousands of Canadian dollars, except percommon share amounts) (unaudited)

 

1.REPORTING ENTITY

 

Baytex Energy Corp. (the “Company”or “Baytex”) is an energy company engaged in the acquisition, development and production of oil and natural gas in the WesternCanadian Sedimentary Basin and in Texas, United States. The Company’s common shares are traded on the Toronto Stock Exchange ("TSX")and the New York Stock Exchange ("NYSE") under the symbol BTE. The Company’s head and principal office is located at2800, 520 – 3rd Avenue S.W., Calgary, Alberta, T2P 0R3, and its registered office is located at 2400, 525 – 8th Avenue S.W.,Calgary, Alberta, T2P 1G1.

 

2.BASIS OF PREPARATION

 

The condensed consolidated interim financialstatements ("consolidated financial statements") have been prepared in accordance with International Accounting Standards 34, InterimFinancial Reporting, under International Financial Reporting Standards ("IFRS") as issued by the International Accounting StandardsBoard (the "IASB"). These consolidated financial statements do not include all the necessary annual disclosures as prescribedby IFRS and should be read in conjunction with the annual consolidated financial statements as at and for the year ended December 31,2024 ("2024 annual consolidated financial statements").

 

The consolidated financial statements were approved by the Board ofDirectors of Baytex on July 31, 2025.

 

The consolidated financial statements have beenprepared on a historical cost basis, with the exception of derivative financial instruments which have been measured at fair value. Theconsolidated financial statements are presented in Canadian dollars which is the functional currency of the Company. References to “US$”are to United States ("U.S.") dollars. All financial information is rounded to the nearest thousand, except per share amountsor when otherwise indicated.

 

The audited 2024 annual consolidated financialstatements of the Company are available through its filings on SEDAR+ at www.sedarplus.ca and through the U.S. Securities and ExchangeCommission at www.sec.gov.

 

Estimation Uncertainty

 

Management makes judgments and assumptions aboutthe future in deriving estimates used in preparation of these consolidated financial statements in accordance with IFRS. Sources of estimationuncertainty include estimates used to determine economically recoverable oil, natural gas, and natural gas liquids reserves, the recoverableamount of long-lived assets or cash generating units, the fair value of financial derivatives, the provision for asset retirement obligationsand the provision for income taxes and the related deferred tax assets and liabilities.

 

In 2025, the U.S. government imposed tariffson certain goods imported from other countries, including Canada. These tariffs and the Canadian government’s response to themcould adversely affect market prices for crude oil and natural gas or demand for the Company’s Canadian production in additionto the cost of goods imported directly or indirectly from the U.S. The impact of these tariffs on the Company’s financial resultscannot be quantified at this time.

 

Environmental Reporting Regulations

 

Environmental reporting for public enterprisescontinues to evolve and the Company may be subject to additional future disclosure requirements. The International Sustainability StandardsBoard ("ISSB") has issued an IFRS Sustainability Disclosure Standard with the objective to develop a global framework for environmentalsustainability disclosure. The Canadian Sustainability Standards Board has released voluntary standards for reporting periods startingon or after January 1, 2025 that are aligned with the ISSB release and include suggestions for Canadian-specific modifications.The Canadian Securities Administrators ("CSA") have also issued a proposed National Instrument 51-107 Disclosure of Climate-relatedMatters which sets forth additional reporting requirements for Canadian Public Companies. In April 2025, the CSA announced it ispausing development of new sustainability reporting requirements to allow issuers to adapt to recent developments in the U.S. and globally.Baytex continues to monitor developments on these reporting requirements and has not yet quantified the cost to comply with these regulations.

 

Material Accounting Policies

 

The accounting policies, critical accountingjudgments and significant estimates used in these consolidated financial statements are consistent with those used in the preparationof the 2024 annual consolidated financial statements.

 

40Baytex Energy Corp. Second Quarter Report 2025

 

 

Future Accounting Pronouncements

 

IFRS 18 Presentation and Disclosure in FinancialStatements was issued in April 2024 by the IASB and replaces IAS 1 Presentation of Financial Statements. The Standardintroduces a defined structure to the statements of income or loss and comprehensive income or loss and specific disclosure requirementsrelated to the same. The Standard is required to be adopted retrospectively and is effective for fiscal years beginning on or after January 1,2027, with early adoption permitted. The Company is evaluating the impact that this standard will have on the consolidated financialstatements.

 

IFRS 9 Financial Instruments and IFRS7 Financial Instruments: Disclosures were amended in May 2024 to clarify the date of recognition and derecognition of financialassets and liabilities. The amendments are effective for fiscal years beginning on or after January 1, 2026, with early adoptionpermitted. The Company is evaluating the impact that this amendment will have on the consolidated financial statements.

 

3.SEGMENTED FINANCIAL INFORMATION

 

Baytex's reportable segments are determined based on the geographiclocation and nature of the underlying operations:

 

·Canada includes the exploration for, and the development and production of, crude oil and natural gas in Western Canada;
·U.S. includes the exploration for, and the development and production of, crude oil and natural gas in the Eagle Ford in Texas; and
·Corporate includes corporate activities and items not allocated between operating segments.

 

   Canada   U.S.   Corporate   Consolidated 
Three Months Ended June 30  2025   2024   2025   2024   2025   2024   2025   2024 
Revenue, net of royalties                                        
Petroleum and natural gas sales  $411,036   $508,560   $475,543   $624,563   $   $   $886,579   $1,133,123 
Royalties   (47,800)   (72,894)   (129,590)   (167,546)           (177,390)   (240,440)
    363,236    435,666    345,953    457,017            709,189    892,683 
                                         
Expenses                                        
Operating   88,035    84,415    72,985    83,290            161,020    167,705 
Transportation   20,544    19,569    12,363    13,745            32,907    33,314 
Blending and other   62,381    67,685                    62,381    67,685 
General and administrative                   22,220    21,006    22,220    21,006 
Exploration and evaluation   457    649                    457    649 
Depletion and depreciation   115,502    117,865    202,685    231,853    3,972    3,383    322,159    353,101 
Share-based compensation                   1,555    5,565    1,555    5,565 
Financing and interest                   51,713    91,617    51,713    91,617 
Financial derivatives gain                   (18,663)   (8,533)   (18,663)   (8,533)
Foreign exchange (gain) loss                   (100,586)   20,055    (100,586)   20,055 
(Gain) loss on dispositions   (666)   1,356        4,955            (666)   6,311 
Other expense                   685    1,025    685    1,025 
    286,253    291,539    288,033    333,843    (39,104)   134,118    535,182    759,500 
Net income (loss) before income taxes   76,983    144,127    57,920    123,174    39,104    (134,118)   174,007    133,183 
Income tax expense                                        
Current income tax expense                                 4,547    6,475 
Deferred income tax expense                                 17,911    22,810 
                                  22,458    29,285 
Net income                                $151,549   $103,898 
                                         
Additions to exploration and evaluation assets   930                        930     
Additions to oil and gas properties   146,804    101,916    208,798    237,657            355,602    339,573 
Property acquisitions   905    1,802    288    1,547            1,193    3,349 
Proceeds from dispositions   (863)   157    138    (2,852)           (725)   (2,695)

 

Baytex Energy Corp. Second Quarter Report 202541

 

 

   Canada   U.S.   Corporate   Consolidated 
Six Months Ended June 30  2025   2024   2025   2024   2025   2024   2025   2024 
Revenue, net of royalties                                        
Petroleum and natural gas sales  $865,187   $924,873   $1,020,522   $1,192,442   $   $   $1,885,709   $2,117,315 
Royalties   (107,056)   (129,458)   (278,271)   (320,153)           (385,327)   (449,611)
    758,131    795,415    742,251    872,289            1,500,382    1,667,704 
                                         
Expenses                                        
Operating   163,615    169,818    145,108    171,322            308,723    341,140 
Transportation   39,323    37,779    24,096    25,370            63,419    63,149 
Blending and other   135,201    131,893                    135,201    131,893 
General and administrative                   47,826    43,418    47,826    43,418 
Transaction costs                       1,539        1,539 
Exploration and evaluation   564    667                    564    667 
Depletion and depreciation   229,961    234,861    404,069    456,292    8,052    6,085    642,082    697,238 
Share-based compensation                   2,318    15,088    2,318    15,088 
Financing and interest                   106,959    152,884    106,959    152,884 
Financial derivatives loss                   30,956    18,329    30,956    18,329 
Foreign exchange (gain) loss                   (104,464)   59,992    (104,464)   59,992 
Loss (gain) on dispositions   563    (1,055)       4,705            563    3,650 
Other expense                   1,874    2,096    1,874    2,096 
    569,227    573,963    573,273    657,689    93,521    299,431    1,236,021    1,531,083 
Net income (loss) before income taxes   188,904    221,452    168,978    214,600    (93,521)   (299,431)   264,361    136,621 
Income tax expense                                        
Current income tax expense                                 6,699    8,155 
Deferred income tax expense                                 36,522    38,611 
                                  43,221    46,766 
Net income                                $221,140   $89,855 
                                         
Additions to exploration and evaluation assets   930                        930     
Additions to oil and gas properties   331,123    260,042    429,576    492,082            760,699    752,124 
Property acquisitions   1,374    36,077    1,076    2,675            2,450    38,752 
Proceeds from dispositions   (3,540)   132    549    (2,852)           (2,991)   (2,720)

 

   June 30, 2025   December 31, 2024 
Canadian assets  $2,482,098   $2,381,991 
U.S. assets   5,019,319    5,322,088 
Corporate assets   50,596    55,666 
Total consolidated assets  $7,552,013   $7,759,745 

 

42Baytex Energy Corp. Second Quarter Report 2025

 

 

4.EXPLORATION AND EVALUATION ASSETS

 

   June 30, 2025   December 31, 2024 
Balance, beginning of period  $124,355   $90,919 
Additions to exploration and evaluation assets   930     
Property acquisitions   5,617    39,355 
Divestitures   (1,472)   (2,009)
Exploration and evaluation expense   (564)   (779)
Transfer to oil and gas properties (note 5)   (2,656)   (3,131)
Balance, end of period  $126,210   $124,355 

 

At June 30, 2025 and December 31, 2024,the Company assessed its exploration and evaluation assets for indicators of impairment or impairment reversal and concluded that theestimation of recoverable amount was not required for any of its cash generating units ("CGUs").

 

5.OIL AND GAS PROPERTIES

 

   Cost   Accumulated
depletion
   Net book value 
Balance, December 31, 2023  $15,526,017   $(8,906,984)  $6,619,033 
Additions to oil and gas properties   1,256,633        1,256,633 
Property acquisitions   16,437        16,437 
Transfers from exploration and evaluation assets (note 4)   3,131        3,131 
Transfers from lease assets   8,210        8,210 
Change in asset retirement obligations (note 8)   25,253        25,253 
Divestitures   (187,103)   135,742    (51,361)
Foreign currency translation   794,766    (378,871)   415,895 
Depletion       (1,372,063)   (1,372,063)
Balance, December 31, 2024  $17,443,344   $(10,522,176)  $6,921,168 
Additions to oil and gas properties   760,699        760,699 
Property acquisitions   1,110        1,110 
Transfers from exploration and evaluation assets (note 4)   2,656        2,656 
Change in asset retirement obligations (note 8)   4,417        4,417 
Divestitures   (28,946)   21,386    (7,560)
Foreign currency translation   (550,300)   281,885    (268,415)
Depletion       (634,030)   (634,030)
Balance, June 30, 2025  $17,632,980   $(10,852,935)  $6,780,045 

 

At June 30, 2025 and December 31, 2024,the Company assessed its oil and gas properties for indicators of impairment or impairment reversal and concluded that the estimationof recoverable amount was not required for any of its CGUs.

 

6.CREDIT FACILITIES

 

   June 30, 2025   December 31, 2024 
Credit facilities - U.S. dollar denominated (1)  $239,057   $206,826 
Credit facilities - Canadian dollar denominated   94,459    134,381 
Credit facilities - principal (2)  $333,516   $341,207 
Unamortized debt issuance costs   (16,206)   (16,861)
Credit facilities  $317,310   $324,346 

  

(1)U.S. dollar denominated credit facilities balance was US$175.5 million as at June 30, 2025 (December 31, 2024 - US$143.6 million).
(2)The decrease in the principal amount of the credit facilities outstanding from December 31, 2024 to June 30, 2025 is the result of a decrease in the reported amount of U.S. denominated debt of $9.8 million due to foreign exchange partially offset by net draws of $2.1 million.

 

Baytex Energy Corp. Second Quarter Report 202543

 

 

On June 27, 2025, Baytex extended the maturityof the revolving credit facilities (the "Credit Facilities") from May 9, 2028 to June 27, 2029. There were no changesto the loan balances or financial covenants as a result of the amendment.

 

At June 30, 2025, Baytex had US$1.1 billion($1.5 billion) of revolving credit facilities that mature on June 27, 2029. The Credit Facilities are secured and are comprisedof a US$50 million operating loan and a US$750 million syndicated revolving loan for Baytex and a US$45 million operating loan and aUS$255 million syndicated revolving loan for Baytex's wholly-owned subsidiary, Baytex Energy USA, Inc.

 

The Credit Facilities contain standard commercialcovenants, in addition to the financial covenants detailed below, related to debt incurrence, restricted payments, certain transactionsand compliance with applicable laws. Noncompliance with these covenants may result in an event of default, at which point the carryingvalue of the debt could become repayable within a 12 month period after the reporting date. Baytex continues to be in compliance withall financial and commercial covenants under its debt agreements.

 

Advances under the Baytex Credit Facilities canbe drawn in either Canadian or U.S. funds and bear interest at the bank’s prime lending rate, Canadian Overnight Repo Rate Averagerates or secured overnight financing rates ("SOFR"), plus applicable margins. Advances under the Baytex Energy USA, Inc.Credit Facilities can be drawn in U.S. funds and bear interest at the bank's prime lending rate or SOFR, plus applicable margins.

 

The weighted average interest rate on the CreditFacilities was 6.6% for the six months ended June 30, 2025 (8.0% for six months ended June 30, 2024).

 

The following table summarizes the financialcovenants applicable to the Credit Facilities and our compliance therewith at June 30, 2025.

 

Covenant Description  Position as at June
30, 2025
  Covenant 
Senior Secured Debt (1) to Bank EBITDA (2) (Maximum Ratio)  0.2:1.0  3.5:1.0 
Interest Coverage (3) (Minimum Ratio)  10.8:1.0  3.5:1.0 
Total Debt (4) to Bank EBITDA (2) (Maximum Ratio)  1.1:1.0  4:0:1.0 

 

(1)"Senior Secured Debt" is calculated in accordance with the credit facility agreement and is defined as the principal amount of the Credit Facilities and other secured obligations identified in the credit facility agreement. As at June 30, 2025, the Company's Senior Secured Debt totaled $337.9 million.
(2)"Bank EBITDA" is calculated based on terms and definitions set out in the credit facility agreement which adjusts net income or loss for financing and interest expenses, income tax, non-recurring losses, certain specific unrealized and non-cash transactions and is calculated based on a trailing twelve-month basis including the impact of material acquisitions as if they had occurred at the beginning of the twelve month period. Bank EBITDA for the twelve months ended June 30, 2025 was $2.0 billion.
(3)"Interest coverage" is calculated in accordance with the credit facility agreement and is computed as the ratio of Bank EBITDA to financing and interest expense, excluding certain non-cash transactions, and is calculated on a trailing twelve-month basis including the impact of material acquisitions as if they had occurred at the beginning of the twelve month period. Financing and interest expense for the twelve months ended June 30, 2025 was $189.2 million.
(4)"Total Debt" is calculated in accordance with the credit facility agreement and is defined as all obligations, liabilities, and indebtedness of Baytex excluding trade payables, share-based compensation liability, dividends payable, asset retirement obligations, leases, deferred income tax liabilities, other long-term liabilities and financial derivative liabilities. As at June 30, 2025, the Company's Total Debt totaled $2.2 billion of principal amounts outstanding.

 

At June 30, 2025, Baytex had $5.1 millionof outstanding letters of credit (December 31, 2024 - $5.8 million outstanding) under the Credit Facilities.

 

44Baytex Energy Corp. Second Quarter Report 2025

 

 

 

7. LONG-TERM NOTES

 

   June 30, 2025   December 31, 2024 
8.50% notes due April 30, 2030 (1)  $1,034,471   $1,152,360 
7.375% notes due March 15, 2032 (2)   783,236    828,259 
Total long-term notes - principal (3)   $1,817,707   $1,980,619 
Unamortized debt issuance costs   (41,060)   (47,729)
Total long-term notes - net of unamortized debt issuance costs  $1,776,647   $1,932,890 

 

(1)The U.S. dollar denominated principal outstanding of the 8.50% notes was US$759.4 million as at June 30, 2025 (December 31, 2024 - US$800.0 million).

(2)The U.S. dollar denominated principal outstanding of the 7.375% notes was US$575.0 million as at June 30, 2025 (December 31, 2024 - US$575.0 million).

(3)The decrease in the principal amount of long-term notes outstanding from December 31, 2024 to June 30, 2025 is the result of the repurchase and cancellation of US$40.6 million ($56.4 million) principal amount of the 8.50% notes and changes in the reported amount of U.S. denominated debt of $106.5 million due to changes in the CAD/USD exchange rate used to translate the U.S. denominated amount of long-term notes outstanding.

 

Thelong-term notes do not contain any significant financial maintenance covenants but do contain standard commercial covenants for debtincurrence and restricted payments.

 

Duringthe three months ended June 30, 2025, Baytex repurchased and cancelled US$40.6 million principal amount of the 8.50% Senior Notesat an average price of US$0.95 and recorded a gain of $2.8 million.

 

8. ASSET RETIREMENT OBLIGATIONS

 

   June 30, 2025   December 31, 2024 
Balance, beginning of period  $640,951   $623,399 
Liabilities incurred (1)   11,562    32,635 
Liabilities settled   (7,084)   (28,793)
Liabilities acquired from property acquisitions       814 
Liabilities divested   (1,201)   (9,482)
Accretion (note 14)   11,316    21,226 
Change in estimate (1)   2,381    10,113 
Changes in discount and inflation rates (1)(2)   (9,526)   (17,495)
Foreign currency translation   (5,174)   8,534 
Balance, end of period  $643,225   $640,951 
Less current portion of asset retirement obligations   16,255    15,656 
Non-current portion of asset retirement obligations  $626,970   $625,295 

 

(1)The total of these items reflects the total change in asset retirement obligations of $4.4 million per Note 5 - Oil and Gas Properties ($25.3 million increase in 2024).

(2)The discount and inflation rates used to calculate the liability for our Canadian operations at June 30, 2025 were 3.6% and 1.9% respectively (December 31, 2024 - 3.3% and 1.8%). The discount and inflation rates used to calculate the liability for our U.S. operations at June 30, 2025 were 4.8% and 2.3%, respectively (December 31, 2024 - 4.8% and 2.3%).

 

Baytex Energy Corp. Second Quarter Report 2025 45

 

 

9. SHAREHOLDERS'CAPITAL

 

The authorized capital of Baytex consists ofan unlimited number of common shares without nominal or par value and 10.0 million preferred shares without nominal or par value, issuablein series. Baytex establishes the rights and terms of the preferred shares upon issuance. As at June 30, 2025, no preferred shareshave been issued by the Company and all common shares issued were fully paid. The holders of common shares may receive dividends as declaredfrom time to time and are entitled to one vote per share at any meeting of the holders of common shares. All common shares rank equallywith regard to the Company's net assets in the event the Company is wound-up or terminated.

 

   Number of
Common Shares
(000s)
   Amount 
Balance, December 31, 2023   821,681   $6,527,289 
Vesting of share awards   272    1,167 
Common shares repurchased and cancelled   (48,363)   (390,977)
Balance, December 31, 2024   773,590   $6,137,479 
Vesting of share awards   112    330 
Common shares repurchased and cancelled   (5,385)   (43,123)
Balance, June 30, 2025   768,317   $6,094,686 

 

Normal Course Issuer Bid ("NCIB") Share Repurchases

 

On June 24, 2025, Baytex announced thatthe TSX accepted the renewal of the NCIB under which Baytex is permitted to purchase for cancellation up to 66.2 million common sharesover the 12-month period commencing July 2, 2025, which represents 10% of the Company's public float, as defined by the TSX, asat June 18, 2025. Baytex obtained an exemption order from the Canadian securities regulators which permits the company to purchaseits common shares through the NYSE and other U.S.-based trading systems. On June 18, 2025, Baytex had 768.3 million common sharesoutstanding.

 

During the six months ended June 30, 2025,Baytex recorded $17.2 million related to common share repurchases, which includes $16.8 million of consideration paid for the repurchaseand cancellation of common shares as well as $0.4 million of federal tax levied on common share repurchases.

 

Purchases are made on the open market at pricesprevailing at the time of the transaction. During the six months ended June 30, 2025, Baytex repurchased and cancelled 5.4 millioncommon shares at an average price of $3.12 per share for total consideration of $16.8 million. During 2024, Baytex repurchased and cancelled48.4 million common shares at an average price of $4.50 per share for total consideration of $217.9 million. The total considerationpaid includes the commissions and fees paid as part of the transaction and is recorded as a reduction to shareholders' equity. The sharesrepurchased and cancelled are accounted for as a reduction in shareholders' capital at historical cost with any discount paid recordedto contributed surplus and any premium paid recorded to retained earnings.

 

During the six months ended June 30, 2025,Baytex recorded a $0.4 million liability related to the 2% federal tax on equity repurchases (December 31, 2024 - $4.3 million),which is charged to shareholders’ equity.

 

Dividends

 

The following dividends were declared by Baytex during the six monthsended June 30, 2025.

 

Record Date  Payable Date  Per Share Amount   Dividend Amount 
March 14, 2025  April 1, 2025  $0.0225   $17,289 
June 13, 2025  July 2, 2025   0.0225    17,304 
Total dividends declared          $34,593 

 

On July 31, 2025, the Company's Board ofDirectors declared a quarterly cash dividend of $0.0225 per share to be paid on October 1, 2025 for shareholders of record as atSeptember 15, 2025.

 

10. SHARE-BASEDCOMPENSATION PLAN

 

For the three and six months ended June 30,2025 the Company recorded share-based compensation expense of $1.6 million and $2.3 million respectively ($5.6 million and $15.1 millionfor the three and six months ended June 30, 2024) which is related to cash-settled awards.

 

46Baytex Energy Corp. Second Quarter Report 2025 

 

 

The Company's closing share price on the TSXon June 30, 2025 was $2.44 (December 31, 2024 - $3.70 and June 30, 2024 - $4.74).

 

Share Award Incentive Plan

 

Baytex has a Share Award Incentive Plan pursuantto which it issues restricted and performance awards. A restricted award entitles the holder of each award to receive one common shareof Baytex or the equivalent cash value per restricted award at the time of vesting. A performance award entitles the holder of each awardto receive between zero and two common shares or the equivalent cash value on vesting; the number of common shares issued is determinedby a performance multiplier. The multiplier can range between zero and two and is calculated based on a number of factors determinedand approved by the Human Resources and Compensation Committee of the Board of Directors on an annual basis. The Share Awards vest inequal tranches on the first, second and third anniversaries of the grant date. The cumulative expense is recognized at fair value ateach period end and is included in share-based compensation liability.

 

The weighted average fair value of share awardsgranted during the six months ended June 30, 2025 was $2.93 per restricted and performance award ($4.28 for the six months endedJune 30, 2024).

 

Incentive Award Plan

 

Baytex has an Incentive Award Plan whereby theparticipants of the plan are entitled to receive a cash payment equal to the value of one Baytex common share per incentive award atthe time of vesting. The incentive awards vest in equal tranches on the first, second and third anniversaries of the grant date. Thecumulative expense is recognized at fair value at each period end and is included in share-based compensation liability.

 

The weighted average fair value of share awardsgranted during the six months ended June 30, 2025 was $2.93 per incentive award ($4.28 for the six months ended June 30, 2024).

 

Deferred Share Unit Plan ("DSU Plan")

 

Baytex has a DSU Plan whereby each independentdirector of Baytex is entitled to receive a cash payment equal to the value of one Baytex common share per DSU award on the date at whichthey cease to be a member of the Board. The awards vest immediately upon being granted and are expensed in full on the grant date. Theunits are recognized at fair value at each period end and are included in share-based compensation liability.

 

The weighted average fair value of share awardsgranted during the six months ended June 30, 2025 was $2.67 per DSU award ($4.48 for the six months ended June 30, 2024).

 

The number of awards outstanding is detailed below:

 

(000s)   Restricted awards    Performance awards    Incentive
awards
    DSU awards    Total 
Total, December 31, 2023   2,279    3,355    4,483    1,245    11,362 
Granted   13    2,416    3,671    335    6,435 
Added by performance factor       524            524 
Vested   (1,457)   (2,449)   (2,577)   (162)   (6,645)
Forfeited   (9)   (364)   (302)       (675)
Total, December 31, 2024   826    3,482    5,275    1,418    11,001 
Granted   5    3,774    5,460    277    9,516 
Forfeited by performance factor       (243)           (243)
Vested   (804)   (1,297)   (2,235)       (4,336)
Forfeited   (4)   (26)   (294)       (324)
Total, June 30, 2025   23    5,690    8,206    1,695    15,614 

 

11. NET INCOME PER SHARE

 

Baytex calculates basic income or loss per sharebased on the net income or loss attributable to shareholders using the weighted average number of shares outstanding during the period.Diluted income per share amounts reflect the potential dilution that could occur if share awards were converted to common shares. Thetreasury stock method is used to determine the dilutive effect of share awards whereby the potential conversion of share awards and theamount of compensation expense, if any, attributed to future services are assumed to be used to purchase common shares at the averagemarket price during the period.

 

Baytex Energy Corp. Second Quarter Report 2025 47

 

 

   Three Months Ended June 30 
   2025   2024 
   Net income   Weighted average
common shares
(000s)
   Net income
per share
   Net income   Weighted average
common shares
(000s)
   Net income
per share
 
Net income - basic  $151,549    768,717   $0.20   $103,898    814,151   $0.13 
Dilutive effect of share awards       3,315            3,874     
Net income - diluted  $151,549    772,032   $0.20   $103,898    818,025   $0.13 

 

   Six Months Ended June 30 
   2025   2024 
   Net income   Weighted average
common shares
(000s)
   Net income
per share
   Net income   Weighted average
common shares
(000s)
   Net income
per share
 
Net income - basic  $221,140    770,072   $0.29   $89,855    817,931   $0.11 
Dilutive effect of share awards       3,376            3,359     
Net income - diluted  $221,140    773,448   $0.29   $89,855    821,290   $0.11 

 

For the three and six months ended June 30, 2025 and June 30,2024, no share awards were excluded from the calculation of diluted income per share.

 

12. PETROLEUM AND NATURAL GAS SALES

 

Petroleum and natural gas sales from contracts with customers forthe Company's Canadian and U.S. operating segments is set forth in the following table.

 

   Three Months Ended June 30 
   2025   2024 
   Canada   U.S.   Total   Canada   U.S.   Total 
Light oil and condensate  $83,876   $402,046   $485,922   $104,030   $558,620   $662,650 
Heavy oil   314,254        314,254    394,960        394,960 
NGL   6,232    40,390    46,622    5,144    44,366    49,510 
Natural gas   6,674    33,107    39,781    4,426    21,577    26,003 
Total petroleum and natural gas sales  $411,036   $475,543   $886,579   $508,560   $624,563   $1,133,123 

  

   Six Months Ended June 30 
   2025   2024 
   Canada   U.S.   Total   Canada   U.S.   Total 
Light oil and condensate  $183,344   $860,540   $1,043,884   $199,251   $1,064,514   $1,263,765 
Heavy oil   652,965        652,965    699,884        699,884 
NGL   14,121    86,178    100,299    11,513    83,928    95,441 
Natural gas sales   14,757    73,804    88,561    14,225    44,000    58,225 
Total petroleum and natural gas sales  $865,187   $1,020,522   $1,885,709   $924,873   $1,192,442   $2,117,315 

 

Included in trade receivables at June 30, 2025 is $301.9 million of accrued receivables related to delivered volumes (December 31, 2024- $325.7 million).

 

48Baytex Energy Corp. Second Quarter Report 2025 

 

 

13. INCOME TAXES

 

The provision for income taxes has been computed as follows:

 

   Six Months Ended June 30 
   2025   2024 
Net income before income taxes  $264,361   $136,621 
Expected income taxes at the statutory rate of 24.38% (2024 – 24.64%)   64,451    33,663 
Change in income taxes resulting from:          
Effect of foreign exchange   (13,231)   7,398 
Effect of rate adjustments for foreign jurisdictions   (4,093)   (5,085)
Effect of change in deferred tax benefit not recognized (1)   (13,826)   2,145 
Repatriation and related taxes   7,038    7,413 
Adjustments, assessments and other   2,882    1,232 
Income tax expense  $43,221   $46,766 

 

(1)A deferred tax asset of $18.0 million remains unrecognizeddue to uncertainty surrounding future capital gains (December 31, 2024 - $31.8 million). The unrecognized deferred income tax assetrelates to realized and unrealized foreign exchange losses arising from the repayment of previously issued U.S. dollar denominated long-termnotes and from the translation of U.S. dollar denominated long-term notes currently outstanding.

 

On July 4, 2025, the U.S. enacted a budgetreconciliation package known as the One Big Beautiful Bill Act of 2025 ("OBBBA") which includes both tax and non-tax provisions.The changes resulting from the tax provisions in OBBBA are not expected to have a material impact on the Company’s financial results.

 

In June 2016, certain indirect subsidiaryentities received reassessments from the Canada Revenue Agency ("CRA") that deny non-capital loss deductions relevant to thecalculation of income taxes for the years 2011 through 2015. Following objections and submissions, in November 2023 the CRA issuednotices of confirmation regarding their prior reassessments. In February 2024, Baytex filed notices of appeal with the Tax Courtof Canada (“TCC”) and we estimate it could take another two to three years to receive a judgment. The reassessments do notrequire us to pay any amounts in order to participate in the appeals process. Should we be unsuccessful at the TCC, additional appealsare available; a process that we estimate could take another two years and potentially longer.

 

We remain confident that the tax filings of theaffected entities are correct and will defend our tax filing positions. During Q4/2023, we purchased $272.5 million of insurance coveragefor a premium of $50.3 million which will help manage the litigation risk associated with this matter. The most recent reassessmentsissued by the CRA assert taxes owing by the trusts of $244.8 million, late payment interest of $232.9 million as at the date of reassessmentsand a late filing penalty in respect of the 2011 tax year of $4.1 million.

 

By way of background, we acquired several privatelyheld commercial trusts in 2010 with accumulated non-capital losses of $591.0 million (the "Losses"). The Losses were subsequentlydeducted in computing the taxable income of those trusts. The reassessments, as confirmed in November 2023, disallow the deductionof the Losses for two reasons. First, the reassessments allege that the trusts were resettled and the resulting successor trusts werenot able to access the losses of the predecessor trusts. Second, the reassessments allege that the general anti-avoidance rule ofthe Income Tax Act (Canada) operates to deny the deduction of the losses. In June 2025, the Department of Justice, legal counselfor the Crown, notified Baytex that they intend to abandon the position that the trusts were resettled. The issue of whether the generalanti-avoidance rule applies remains in dispute. If, after exhausting available appeals, the deduction of the Losses continues tobe disallowed, either the trusts or their corporate beneficiary will owe cash taxes, late payment interest and potential penalties. Theamount of cash taxes owing, late payment interest and potential penalties are dependent upon the taxpayer(s) ultimately liable (thetrusts or their corporate beneficiary) and the amount of unused tax shelter available to the taxpayer(s) to offset the reassessedincome, including tax shelter from subsequent years that may be carried back and applied to prior years.

 

Baytex Energy Corp. Second Quarter Report 2025 49

 

 

14. FINANCINGAND INTEREST

 

   Three Months Ended June 30   Six Months Ended June 30 
   2025   2024   2025   2024 
Interest on Credit Facilities  $6,855   $15,639   $13,038   $33,928 
Interest on long-term notes   37,683    37,656    77,962    72,334 
Interest on lease obligations   337    651    662    964 
Cash interest  $44,875   $53,946   $91,662   $107,226 
Amortization of debt issue costs   3,926    7,862    6,736    10,922 
Accretion on asset retirement obligations (note 8)   5,667    5,459    11,316    10,386 
Gain on repurchase and cancellation of long-term notes (note 7)   (2,755)       (2,755)    
Early redemption expense       24,350        24,350 
Financing and interest  $51,713   $91,617   $106,959   $152,884 

 

15. FOREIGNEXCHANGE

 

   Three Months Ended June 30   Six Months Ended June 30 
   2025   2024   2025   2024 
Unrealized foreign exchange (gain) loss  $(100,792)  $19,189   $(104,267)  $57,907 
Realized foreign exchange loss (gain)   206    866    (197)   2,085 
Foreign exchange (gain) loss  $(100,586)  $20,055   $(104,464)  $59,992 

 

50Baytex Energy Corp. Second Quarter Report 2025 

 

 

16. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

TheCompany's financial assets and liabilities are comprised of cash, trade receivables, trade payables, dividends payable, financial derivatives,Credit Facilities and long-term notes. The fair value of trade receivables and trade payables approximates carrying value due to theshort term to maturity. The fair value of the Credit Facilities is equal to the principal amount outstanding as the Credit Facilitiesbear interest at floating rates and credit spreads that are indicative of market rates. The fair value of the long-term notes is basedon quoted market prices. The fair value of the financial derivatives is based on quoted market prices or, in their absence, third-partymarket indications and forecasts.

 

Thecarrying value and fair value of the Company's financial instruments carried on the condensed consolidated statements of financial positionare classified into the following categories:

 

    June 30, 2025     December 31, 2024  
    Carrying value     Fair value     Carrying value     Fair value     Fair Value Measurement Hierarchy  
Financial Assets                                        
Fair value through profit and loss                                        
Financial derivatives   $ 14,506     $ 14,506     $ 25,573     $ 25,573       Level 2  
Total   $ 14,506     $ 14,506     $ 25,573     $ 25,573          
                                         
Amortized cost                                        
Cash   $ 7,156     $ 7,156     $ 16,610     $ 16,610        
Trade receivables     363,507       363,507       387,266       387,266        
Total   $ 370,663     $ 370,663     $ 403,876     $ 403,876          
                                         
Financial Liabilities                                        
Fair value through profit and loss                                        
Financial derivatives   $ (9,466 )   $ (9,466 )   $ (1,645 )   $ (1,645 )     Level 2  
Total   $ (9,466 )   $ (9,466 )   $ (1,645 )   $ (1,645 )        
                                         
Amortized cost                                        
Trade payables   $ (538,330 )   $ (538,330 )   $ (512,473 )   $ (512,473 )      
Dividends payable     (17,304 )     (17,304 )     (17,598 )     (17,598 )      
Credit Facilities (1)     (317,310 )     (333,516 )     (324,346 )     (341,207 )      
Long-term notes     (1,776,647 )     (1,784,817 )     (1,932,890 )     (1,990,598 )     Level 1  
Total   $ (2,649,591 )   $ (2,673,967 )   $ (2,787,307 )   $ (2,861,876 )        

 

(1)The difference in the carrying value and fair value of thecredit facilities is due to unamortized debt issuance costs. Refer to Note 6.

 

There were no transfers between Level 1 and Level 2 during the sixmonths ended June 30, 2025 and 2024.

 

Foreign Currency Risk

 

The carrying amounts of the Company’s U.S.dollar denominated monetary assets and liabilities recorded in entities with a Canadian dollar functional currency at the reporting dateare as follows:

 

   Assets    Liabilities 
   June 30, 2025   December 31, 2024   June 30, 2025   December 31, 2024 
U.S. dollar denominated  US$14,073   US$21,450   US$1,361,788   US$1,399,881 

 

Baytex Energy Corp. Second Quarter Report 2025 51

 

 

Commodity Price Risk

 

Financial Derivative Contracts

 

As at July 31, 2025, Baytex had the following commodity financialderivative contracts.

 

    Remaining Period   Volume   Price/Unit (1)   Index  
Oil                  
Basis differential   Jul 2025 to Dec 2025   21,500 bbl/d   WTI less US$13.19/bbl   WCS  
Basis differential   Oct 2025 to Dec 2025   2,000 bbl/d   WTI less US$13.30/bbl   WCS  
Basis differential   Aug 2025 to Sep 2025   3,500 bbl/d   WTI less US$10.55/bbl   WCS  
Basis differential (3)   Jan 2026 to Mar 2026   2,500 bbl/d   WTI less US$13.35/bbl   WCS  
Basis differential (3)   Apr 2026 to Jun 2026   2,500 bbl/d   WTI less US$12.55/bbl   WCS  
Basis differential (3)   Jul 2026 to Sep 2026   2,500 bbl/d   WTI less US$13.05/bbl   WCS  
Basis differential (3)   Jan 2026 to Dec 2026   2,500 bbl/d   WTI less US$13.35/bbl   WCS  
Basis differential   Jul 2025 to Dec 2025   5,900 bbl/d   WTI less US$3.39/bbl   MSW  
Basis differential (3)   Apr 2026 to Jun 2026   1,000 bbl/d   WTI less US$3.75/bbl   MSW  
Put option (2)   Jan 2026 to Jun 2026   2,000 bbl/d   US$60.00   WTI  
Collar   Jul 2025 to Dec 2025   4,500 bbl/d   US$60.00/US$80.00   WTI  
Collar (2)   Jul 2025 to Dec 2025   27,500 bbl/d   US$60.00/US$80.00   WTI  
Collar (2)   Oct 2025 to Dec 2025   3,500 bbl/d   US$60.00/US$80.00   WTI  
Collar (2)   Jul 2025 to Sep 2025   8,000 bbl/d   US$60.00/US$80.00   WTI  
Collar (2)(3)   Jan 2026 to Mar 2026   2,000 bbl/d   US$60.00/US$75.00   WTI  
Collar (2)(3)   Jan 2026 to Mar 2026   2,000 bbl/d   US$60.00/US$75.55   WTI  
                   
Natural Gas                  
Swap   Oct 2025 to Dec 2026   2,000 GJ/d   $3.21   AECO  
Collar   Jul 2025 to Dec 2025   7,000 mmbtu/d   US$3.00/US$4.01   NYMEX  
Collar   Jul 2025 to Dec 2025   5,000 mmbtu/d   US$3.25/US$4.03   NYMEX  
Collar   Jul 2025 to Dec 2025   5,000 mmbtu/d   US$3.25/US$4.08   NYMEX  
Collar   Jul 2025 to Dec 2025   3,000 mmbtu/d   US$3.25/US$4.135   NYMEX  
Collar   Jul 2025 to Dec 2025   5,500 mmbtu/d   US$3.25/US$4.14   NYMEX  
Collar   Jul 2025 to Dec 2025   7,000 mmbtu/d   US$3.00/US$4.32   NYMEX  
Collar   Jul 2025 to Dec 2025   3,000 mmbtu/d   US$3.00/US$4.85   NYMEX  
Collar   Jul 2025 to Dec 2025   8,000 mmbtu/d   US$3.00/US$4.855   NYMEX  
Collar   Jul 2025 to Dec 2025   9,000 mmbtu/d   US$3.00/US$4.05   NYMEX  
Collar   Jan 2026 to Dec 2026   10,000 mmbtu/d   US$3.25/US$4.25   NYMEX  
Collar   Jan 2026 to Dec 2026   11,000 mmbtu/d   US$3.25/US$5.02   NYMEX  
Collar   Jan 2026 to Dec 2026   20,000 mmbtu/d   US$4.00/US$5.10   NYMEX  

 

(1)Based on the weighted average price per unit for the period.

(2)Contracts include deferred premiums to be paid throughout thecontract term. The weighted average deferred premium is $1.05/bbl.

(3)Contract entered subsequent to June 30, 2025.

 

The following table sets forth the realized and unrealized gains andlosses recorded on financial derivatives.

 

   Three Months Ended June 30   Six Months Ended June 30 
   2025   2024   2025   2024 
Realized financial derivatives loss (gain)  $11,874   $2,257   $12,068   $(3,231)
Unrealized financial derivatives (gain) loss   (30,537)   (10,790)   18,888    21,560 
Financial derivatives (gain) loss  $(18,663)  $(8,533)  $30,956   $18,329 

 

52Baytex Energy Corp. Second Quarter Report 2025 

 

 

17. CAPITAL MANAGEMENT

 

The Company's capital management objective isto maintain a strong balance sheet that provides financial flexibility to execute its development programs, provide returns to shareholdersand optimize its portfolio through strategic acquisitions. Baytex strives to actively manage its capital structure in response to changesin economic conditions. At June 30, 2025, the Company's capital structure was comprised of shareholders' capital, long-term notes,trade receivables, prepaids and other assets, trade payables, share-based compensation liability, dividends payable, other long-termliabilities, cash and the Credit Facilities.

 

In order to manage its capital structure andliquidity, Baytex may from time-to-time issue or redeem equity or debt securities, enter into business transactions including the saleof assets or adjust capital spending to manage current and projected debt levels. There is no certainty that any of these additionalsources of capital would be available if required.

 

The capital-intensive nature of Baytex's operationsrequires the maintenance of adequate sources of liquidity to fund ongoing exploration and development. Baytex's capital resources consistprimarily of adjusted funds flow, available Credit Facilities and proceeds received from the divestiture of oil and gas properties. Thefollowing capital management measures and ratios are used to monitor current and projected sources of liquidity.

 

Net Debt

 

The Company uses net debt to monitor its currentfinancial position and to evaluate existing sources of liquidity. The Company defines net debt to be the sum of our Credit Facilitiesand long-term notes outstanding adjusted for unamortized debt issuance costs, trade payables, dividends payable, share-based compensationliability, other long-term liabilities, cash, trade receivables and prepaids and other assets. Baytex also uses net debt projectionsto estimate future liquidity and whether additional sources of capital are required to fund ongoing operations.

 

The following table reconciles net debt to amounts disclosed in theprimary financial statements.

 

   June 30, 2025   December 31, 2024 
Credit Facilities  $317,310   $324,346 
Unamortized debt issuance costs - Credit Facilities (note 6)   16,206    16,861 
Long-term notes   1,776,647    1,932,890 
Unamortized debt issuance costs - Long-term notes (note 7)   41,060    47,729 
Trade payables   538,330    512,473 
Share-based compensation liability   13,851    24,732 
Dividends payable   17,304    17,598 
Other long-term liabilities   19,751    20,887 
Cash   (7,156)   (16,610)
Trade receivables   (363,507)   (387,266)
Prepaids and other assets   (75,856)   (76,468)
Net Debt  $2,293,940   $2,417,172 

 

Adjusted Funds Flow

 

Adjusted funds flow is used to monitor operatingperformance and the Company's ability to generate funds for exploration and development expenditures and settlement of abandonment obligations.Adjusted funds flow is comprised of cash flows from operating activities adjusted for changes in non-cash working capital, asset retirementsobligations settled during the applicable period and transaction costs.

 

Adjusted funds flow is reconciled to amounts disclosed in the primaryfinancial statements in the following table.

 

   Three Months Ended June 30   Six Months Ended June 30 
   2025   2024   2025   2024 
Cash flows from operating activities  $354,312   $505,584   $785,629   $889,357 
Change in non-cash working capital   9,042    20,140    38,076    52,163 
Asset retirement obligations settled   3,565    7,115    7,084    13,626 
Transaction costs               1,539 
Adjusted Funds Flow  $366,919   $532,839   $830,789   $956,685 

 

Baytex Energy Corp. Second Quarter Report 2025 53

 

 

ABBREVIATIONS

 

AECO the natural gas storage facility located at Suffield, Alberta   IFRS International Financial Reporting Standards
bbl barrel   LLS Louisiana Light Sweet
bbl/d barrel per day   mbbl thousand barrels
boe* barrels of oil equivalent   mboe* thousand barrels of oil equivalent
boe/d barrels of oil equivalent per day   mcf thousand cubic feet
COSO Committee of Sponsoring Organizations of the Treadway Commission   mcf/d thousand cubic feet per day
GAAP generally accepted accounting principles   mmBtu million British Thermal Units
GJ gigajoule   mmBtu/d million British Thermal Units per day
GJ/d gigajoule per day   mmcf million cubic feet
IAS International Accounting Standard   mmcf/d million cubic feet per day
IASB International Accounting Standard Board   NGL natural gas liquids
  NYMEX New York Mercantile Exchange
  NYSE New York Stock Exchange
  TSX Toronto Stock Exchange
      WCS Western Canadian Select
      WTI West Texas Intermediate

  

*Oil equivalent amounts may be misleading, particularly if usedin isolation. In accordance with NI 51-101, a boe conversion ratio for natural gas of 6 Mcf: 1 bbl has been used, which is based on anenergy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.

 

54Baytex Energy Corp. Second Quarter Report 2025