McMoRan Exploration Co. | |
TABLE OF CONTENTS | |
Page | |
Part I. Financial Information | |
Financial Statements: | |
Condensed Balance Sheets | 3 |
Statements of Operations | 4 |
Statements of Cash Flows | 5 |
Notes to Financial Statements | 6 |
Remarks | 10 |
Report of Independent Public Accountants | 11 |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
12 |
Controls and Procedures | 2 2 |
Part II. Other Information | 23 |
Signature | 24 |
Exhibit Index | E-1 |
2
McMoRan Exploration Co.
Part I. FINANCIAL INFORMATION
Item 1.
Financial Statements.
McMoRan EXPLORATION CO.
CONDENSED BALANCE SHEETS (Unaudited)
June 30, | December 31, | ||||||
2003 | 2002 | ||||||
(In Thousands) | |||||||
ASSETS | |||||||
Cash and cash equivalents, continuing operations | $ | 4,205 | $ | 12,907 | |||
Cash and cash equivalents from discontinued sulphur operations, $1.0 million and $0.9 million restricted at June 30, 2003 and December 31, 2002, respectively | 1,121 | 2,316 | |||||
Accounts receivable | 4,618 | 13,645 | |||||
Inventories | - | 120 | |||||
Prepaid expenses | 369 |
| 791 | ||||
Current assets from discontinued sulphur operations, excluding cash | 411 | 449 | |||||
Total current assets | 10,724 | 30,228 | |||||
Property, plant and equipment, net | 35,599 | 37,895 | |||||
Sulphur business assets, net | 355 | 355 | |||||
Other assets, including restricted cash of $3.5 million | 3,840 | 3,970 | |||||
Total assets | $ | 50,518 | $ | 72,448 | |||
LIABILITIES AND STOCKHOLDERS DEFICIT | |||||||
Accounts payable | $ | 3,168 | $ | 5,246 | |||
Accrued liabilities | 3,182 | 5,092 | |||||
Current portion of accrued oil and gas reclamation costs | 641 | 878 | |||||
Current portion of accrued sulphur reclamation costs | 2,550 | 8,126 | |||||
Current liabilities from discontinued sulphur operations | 3,276 | 5,481 | |||||
Other | - | 328 | |||||
Total current liabilities | 12,817 | 25,151 | |||||
Accrued sulphur reclamation costs | 11,335 | 30,421 | |||||
Accrued oil and gas reclamation costs | 7,335 | 7,116 | |||||
Postretirement medical benefits obligation | 21,856 | 21,564 | |||||
Other long-term liabilities | 18,631 | 18,854 | |||||
Mandatorily redeemable convertible preferred stock | 31,199 | 33,773 | |||||
Stockholders' deficit |
| (52,655 | ) |
| (64,431 | ) | |
Total liabilities and stockholders' deficit | $ | 50,518 | $ | 72,448 | |||
The accompanying notes are an integral part of these financial statements.
3
McMoRan EXPLORATION CO.
STATEMENTS OF OPERATIONS (Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||
June 30, | June 30, | |||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
Revenues | $ | 2,703 | $ | 11,400 | $ | 7,467 | $ | 24,986 | ||||||
Costs and expenses: | ||||||||||||||
Production and delivery costs | 2,136 | 6,272 | 3,747 | 12,690 | ||||||||||
Depreciation and amortization | 1,582 | 3,892 | 3,384 | 10,597 | ||||||||||
Exploration expenses | 5,881 | 1,150 | 7,676 | 4,553 | ||||||||||
General and administrative expenses | 2,486 | 2,135 | 4,317 | 3,857 | ||||||||||
Gain on disposition of oil and gas properties | - | (886 | ) | - | (30,084 | ) | ||||||||
Total costs and expenses |
| 12,085 |
| 12,563 | 19,124 | 1,613 | ||||||||
Operating income (loss) | (9,382 | ) | (1,163 | ) | (11,657 | ) | 23,373 | |||||||
Interest expense | - | (22 | ) | (2 | ) | (543 | ) | |||||||
Other income, net |
| (23 | ) |
| 36 |
| 12 |
| 59 | |||||
Provision for income taxes | - | - | (1 | ) | (7 | ) | ||||||||
Income (loss) from continuing operations | (9,405 | ) | (1,149 | ) | (11,648 | ) | 22,882 | |||||||
Loss from discontinued sulphur operations | (1,417 | ) | (1,324 | ) | (2,451 | ) | (1,316 | ) | ||||||
Net income (loss) before cumulative effect of change in accounting principle | (10,822 | ) | (2,473 | ) | (14,099 | ) | 21,566 | |||||||
Cumulative effect of change in accounting principle | - | - | 22,162 | - | ||||||||||
Net income (loss) | (10,822 | ) | (2,473 | ) | 8,063 | 21,566 | ||||||||
Preferred dividends and amortization of convertible preferred stock issuance costs | (430 | ) | (49 | ) | (883 | ) | (49 | ) | ||||||
Net income (loss) applicable to common stock | $ | (11,252 | ) | $ | (2,522 | ) | $ | 7,180 | $ | 21,517 | ||||
Net income (loss) per share of common stock: | ||||||||||||||
Basic net income (loss) from continuing operations | $(0.59 | ) | $(0.08 | ) | $(0.76 | ) | $1.43 | |||||||
Basic net loss from discontinued sulphur operations | (0.09 | ) | (0.08 | ) | (0.15 | ) | (0.08 | ) | ||||||
Before cumulative effect of change in accounting principle | (0.68 | ) | (0.16 | ) | (0.91 | ) | 1.35 | |||||||
Cumulative effect of change in accounting principle | - | - | 1.35 | - | ||||||||||
Basic net income (loss) per share of common stock | $(0.68 | ) | $(0.16 | ) | $0.44 | $1.35 | ||||||||
Diluted net income (loss) from continuing operations | $(0.59 | ) | $(0.08 | ) | $(0.76 | ) | $1.40 | |||||||
Diluted net loss from discontinued sulphur operations | (0.09 | ) | (0.08 | ) | (0.15 | ) | (0.08 | ) | ||||||
Before cumulative effect of change in accounting principle | (0.68 | ) | (0.16 | ) | (0.91 | ) | 1.32 | |||||||
Cumulative effect of change in accounting principle | - | - | 1.35 | - | ||||||||||
Diluted net income (loss) per share of common stock | $(0.68 | ) | $(0.16 | ) | $0.44 | $1.32 | ||||||||
Average common shares outstanding: | ||||||||||||||
Basic | 16,649 | 15,977 | 16,445 | 15,946 | ||||||||||
Diluted | 16,649 | 15,977 | 16,445 | 16,349 | ||||||||||
The accompanying notes are an integral part of these financial statements.
4
McMoRan EXPLORATION CO.
STATEMENTS OF CASH FLOWS (Unaudited)
Six Months Ended | |||||||
June 30, | |||||||
2003 | 2002 | ||||||
(In Thousands) | |||||||
Cash flow from operating activities: | |||||||
Net income | $ | 8,063 | $ | 21,517 | |||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
Loss from discontinued sulphur operations | 2,451 | 1,316 | |||||
Depreciation and amortization | 3,384 | 10,597 | |||||
Exploration drilling and related expenditures | 4,935 | 2,568 | |||||
Gain on disposition of oil and gas properties | - | (30,084 | ) | ||||
Cumulative effect of change in accounting principle | (22,162 | ) | - | ||||
Compensation expense associated with stock-based awards | 1,820 | - | |||||
Change in assets and liabilities: | |||||||
Oil & gas reclamation and mine shutdown expenditures | (237 | ) | (174 | ) | |||
Other | (47 | ) | (686 | ) | |||
(Increase) decrease in working capital: | |||||||
Accounts receivable | 9,009 | 3,947 | |||||
Accounts payable and accrued liabilities | (8,781 | ) | (8,661 | ) | |||
Inventories and prepaid expenses | 542 | (686 | ) | ||||
Net cash used in continuing operations | (1,023 | ) | (346 | ) | |||
Net cash provided by (used in) discontinued sulphur operations | (5,226 | ) | 1,979 | ||||
Net cash provided by (used in) operating activities | (6,249 | ) | 1,633 | ||||
Cash flow from investing activities: | |||||||
Exploration, development and other capital expenditures | (3,096 | ) | (13,695 | ) | |||
Proceeds from disposition of oil and gas properties | - | 60,000 | |||||
Net cash provided by (used in) continuing operations |
| (3,096 | ) |
| 46,305 | ||
Net cash provided by discontinued sulphur operations | 131 | 58,576 | |||||
Net cash provided by (used in) investing activities | (2,965 | ) | 104,881 | ||||
Cash flow from financing activities: | |||||||
Net proceeds from equity offering | - | 33,777 | |||||
Repayment of borrowings on oil and gas credit facility | - | (49,657 | ) | ||||
Dividends paid on convertible preferred stock | (830 | ) | - | ||||
Exercise of stock options and other |
| 148 |
| 122 | |||
Net cash (used in) provided by continuing operations |
| (682 | ) |
| (15,758 | ) | |
Net cash (used in) provided by discontinued sulphur operations | - | (55,000 | ) | ||||
Net cash (used in) provided by financing activities | (682 | ) | (70,758 | ) | |||
Net increase (decrease) in cash and cash equivalents | (9,896 | ) | 35,756 | ||||
Net increase in restricted cash of discontinued sulphur operations | (11 | ) | (9,055 | ) | |||
Net increase (decrease) in unrestricted cash and cash equivalents | (9,907 | ) | 26,701 | ||||
Cash and cash equivalents at beginning of year |
| 14,282 |
| 500 | |||
Cash and cash equivalents at end of period | $ | 4,375 | $ | 27,201 | |||
The accompanying notes are an integral part of these financial statements.
5
McMoRan EXPLORATION CO.
NOTES TO FINANCIAL STATEMENTS
1. BASIS OF PRESENTATION
McMoRan Exploration Co.s (McMoRan) financial statements are prepared in accordance with accounting principles generally accepted in the United States. As a result of McMoRans exit from the sulphur business, as evidenced by the sale of substantially all of its sulphur assets, its sulphur results have been presented as discontinued operations and the major classes of assets and liabilities related to the sulphur business have been separately shown for all periods presented.
2. EARNINGS PER SHARE
Basic and diluted net income per share of common stock was calculated by dividing the income (loss) applicable to continuing operations, income (loss) from discontinued operations, cumulative effect of change in accounting principle and net income applicable to common stock by the weighted-average number of common shares outstanding during the periods presented. For purposes of the earnings per share computations, net income (loss) applicable to continuing operations includes preferred stock dividends and related charges.
With respect to the 2003 periods the diluted earnings per share calculation excludes the assumed conversion of the remaining 1.3 million shares of McMoRans 5% mandatorily redeemable convertible preferred stock (Note 5) issued in June 2002 into 6.7 million shares of common stock and of 1.74 million stock warrants, issued to K1 USA Energy Production Corporation (K1 USA) in December 2002, into 1.74 million shares of common stock. These items were excluded considering McMoRans net loss from continuing operations, which made the assumed conversion of these instruments anti-dilutive. For additional information regarding the stock warrants granted to K1 USA see Note 2 of McMoRans 2002 Form 10-K.
McMoRan had dilutive stock options representing approximately 1,000 shares of common stock during the second quarter of 2002, 570,000 shares of common stock in the second quarter of 2003 and 270,000 shares of common stock for the six months ended June 30, 2003 that otherwise would have been included in the diluted earnings per share calculation but were excluded because of the net loss from continuing operations. McMoRan had dilutive stock options representing approximately 1,000 shares of common stock during the six months ended June 30, 2002, which were included in its diluted net income per share calculation. McMoRans six-month 2002 diluted net income per share calculation also includes the assumed conversion of its then outstanding 1.4 million shares of 5% mandatorily redeemable convertible preferred stock into approximately 7.3 million shares of common stock for the period that the convertible preferred stock was outstanding (10 days), which equates to approximately 402,000 shares of common stock.
Outstanding stock options excluded from the computation of diluted net loss per share of common stock because their exercise prices were greater than the average market price of the common stock during the period are as follows:
Second Quarter | Six Months | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||
Outstanding options (in thousands) | 2,619 | 3,503 | 2,838 | 3,503 | ||||||||||||
Average exercise price | $ | 16.94 | $ | 14.84 | $ | 16.48 | $ | 14.84 | ||||||||
Stock-Based Compensation Plans. As of June 30, 2003, McMoRan has five stock-based employee compensation plans and one stock-based director compensation plan, see Note 8 of McMoRans 2002 Annual Report on Form 10-K. On May 1, 2003, the shareholders of McMoRan approved the McMoRan 2003 Stock Incentive Plan, which authorized the Board of Directors to grant stock-based awards representing up to 2.0 million shares of McMoRan common stock. McMoRan accounts for those plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations, which require compensation cost for stock-based employee compensation plans to be recognized based on the difference on the date of grant, if any, between the quoted market price of the stock and the amount an employee must pay to acquire the stock. The following table illustrates the effect on net income and earning s per share if McMoRan had applied the fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, which require compensation cost for all stock-based employee compensation plans to be recognized based on the use of a fair value method (in thousands, except per share amounts):
6
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||
Net income (loss) applicable to common stock, as reported | $ | (11,252 | ) | $ | (2,522 | ) | $ | 7,180 | $ | 21,517 | |||
Add: Stock-based employee compensation expense included in reported net income for restricted stock units and employee stock options | 1,804 | 12 |
1,820 | 12 | |||||||||
Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards | (4,150 | ) | (1,751 | ) |
(5,025 | ) |
(3,316 | ) | |||||
Pro forma net income (loss) applicable to common stock | $ | (13,598 | ) | $ | (4,261 | ) |
$ | 3,975 | $ | 18,213 | |||
Earnings per share: | |||||||||||||
Basic as reported | $ | (0.68 | ) | $ | (0.16 | ) | $ | 0.44 | $ | 1.35 | |||
Basic pro forma | (0.82 | ) |
(0.27 | ) |
0.24 | 1.14 | |||||||
Diluted as reported | $ | (0.68 | ) | $ | (0.16 | ) | $ | 0.44 | $ | 1.32 | |||
Diluted pro forma | (0.82 | ) |
(0.27 | ) |
0.24 | 1.11 | |||||||
For the pro forma computations, the values of option grants were calculated on the dates of grant using the Black-Scholes option-pricing model. The weighted average fair value for stock option grants was $9.37 per option in the second quarter of 2003 and $8.14 per option for the six months ended June 30, 2003 compared to $2.71 per option for the second quarter of 2002 and $3.16 per option for the six months ended June 30, 2002. The weighted average assumptions used include a risk-free interest rate of 3.6 percent for both the second quarter and six-month 2003 periods compared to 5.5 percent in the second quarter of 2002 and 5.1 percent for the six-month 2002 period; expected volatility of 66 percent for grants made in the second quarter and six-month 2003 periods compared with 60 percent and 55 percent for grants made in comparable 2002 periods; no annual dividends; and expected lives of 7 years for all disclosed periods. The pr o forma effects on net income a