SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
[x] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2003
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____________ to ____________
Commission file number 0-9408
PRIMA ENERGY CORPORATION
| Delaware | 84-1097578 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
1099 18th Street, Suite 400, Denver CO 80202
(Address of principal executive offices) (Zip Code)
(303) 297-2100
(Registrants telephone number, including area code)
No Change
(Former name, former address and former fiscal year, if changed from last report.)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [x] No [ ]
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12-b-2 of the Exchange Act). Yes [x] No [ ]
As of April 30, 2003, the Registrant had 12,741,742 shares of Common Stock, $0.015 Par Value, outstanding.
PRIMA ENERGY CORPORATION
INDEX
| Page | ||||||
Part l Financial Information |
||||||
Item 1. Financial Statements |
||||||
Unaudited Consolidated Balance Sheets |
3 | |||||
Unaudited Consolidated Statements of Operations |
5 | |||||
Unaudited Consolidated Statements of Comprehensive Income (Loss) |
6 | |||||
Unaudited Consolidated Statements of Cash Flows |
7 | |||||
Notes to Unaudited Consolidated Financial Statements |
8 | |||||
Item 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations |
12 | |||||
Item 3. Quantitative and Qualitative Disclosures About Market
Risk |
18 | |||||
Item 4. Controls and Procedures |
19 | |||||
Cautionary Statement for Purposes of the Safe Harbor Provisions of the
Private Securities Litigation Reform Act of 1995 |
19 | |||||
Part II Other Information |
||||||
Item 6. Exhibits and Reports on Form 8-K |
20 | |||||
Signatures |
22 | |||||
Certifications |
23 | |||||
2
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
PRIMA ENERGY CORPORATION
CONSOLIDATED BALANCE SHEETS
ASSETS
| March 31, | December 31, | ||||||||
| 2003 | 2002 | ||||||||
| (Unaudited) | |||||||||
CURRENT ASSETS |
|||||||||
Cash and cash equivalents |
$ | 38,022,000 | $ | 36,263,000 | |||||
Available for sale securities, at market |
1,827,000 | 1,744,000 | |||||||
Receivables (net of allowance for doubtful
accounts: 3/31/03, $304,000; 12/31/02,
$304,000) |
9,472,000 | 7,492,000 | |||||||
Derivatives, at fair value |
965,000 | | |||||||
Tubular goods inventory |
943,000 | 940,000 | |||||||
Other |
678,000 | 818,000 | |||||||
Total current assets |
51,907,000 | 47,257,000 | |||||||
OIL AND GAS PROPERTIES, at cost, accounted
for using the full cost method |
155,143,000 | 151,518,000 | |||||||
Less accumulated depreciation, depletion
and amortization |
(64,773,000 | ) | (62,980,000 | ) | |||||
Oil and gas properties net |
90,370,000 | 88,538,000 | |||||||
PROPERTY AND EQUIPMENT, at cost |
|||||||||
Oilfield service equipment |
9,428,000 | 9,457,000 | |||||||
Furniture and equipment |
723,000 | 712,000 | |||||||
Field office, shop and land |
478,000 | 478,000 | |||||||
| 10,629,000 | 10,647,000 | ||||||||
Less accumulated depreciation |
(5,908,000 | ) | (5,808,000 | ) | |||||
Property and equipment net |
4,721,000 | 4,839,000 | |||||||
OTHER ASSETS |
1,295,000 | 1,293,000 | |||||||
| $ | 148,293,000 | $ | 141,927,000 | ||||||
See accompanying notes to unaudited consolidated financial statements.
3
PRIMA ENERGY CORPORATION
CONSOLIDATED BALANCE SHEETS (contd.)
LIABILITIES AND STOCKHOLDERS EQUITY
| March 31, | December 31, | |||||||||
| 2003 | 2002 | |||||||||
| (Unaudited) | ||||||||||
CURRENT LIABILITIES |
||||||||||
Accounts payable |
$ | 1,386,000 | $ | 3,129,000 | ||||||
Amounts payable to oil and gas property owners |
2,123,000 | 3,192,000 | ||||||||
Ad valorem and production taxes payable |
3,944,000 | 3,864,000 | ||||||||
Accrued and other liabilities |
901,000 | 893,000 | ||||||||
Derivatives, at fair value |
| 225,000 | ||||||||
Deferred tax liability |
560,000 | | ||||||||
Total current liabilities |
8,914,000 | 11,303,000 | ||||||||
AD VALOREM TAXES, non-current |
3,149,000 | 2,077,000 | ||||||||
ASSET RETIREMENT OBLIGATIONS |
1,664,000 | | ||||||||
DEFERRED TAX LIABILITY |
22,455,000 | 21,281,000 | ||||||||
Total liabilities |
36,182,000 | 34,661,000 | ||||||||
STOCKHOLDERS EQUITY |
||||||||||
Preferred stock, $0.001 par value, 2,000,000 shares
authorized; no shares issued |
| | ||||||||
Common stock, $0.015 par value, 35,000,000 shares
authorized; 13,065,848 and 13,064,048 shares
issued |
196,000 | 196,000 | ||||||||
Additional paid-in capital |
5,275,000 | 5,250,000 | ||||||||
Retained earnings |
112,852,000 | 107,470,000 | ||||||||
Accumulated other comprehensive income (loss) |
181,000 | (115,000 | ) | |||||||
Treasury stock, 282,306 and 236,538 shares at cost |
(6,393,000 | ) | (5,535,000 | ) | ||||||
Total stockholders equity |
112,111,000 | 107,266,000 | ||||||||
| $ | 148,293,000 | $ | 141,927,000 | |||||||
See accompanying notes to unaudited consolidated financial statements.
4
PRIMA ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| Three Months Ended | |||||||||
| March 31, | |||||||||
| 2003 | 2002 | ||||||||
REVENUES |
|||||||||
Oil and gas sales |
$ | 12,212,000 | $ | 5,884,000 | |||||
Gains (losses) on derivatives instruments, net |
1,354,000 | (2,708,000 | ) | ||||||
Oilfield services |
1,939,000 | 2,085,000 | |||||||
Interest, dividend and other income |
105,000 | 146,000 | |||||||
| 15,610,000 | 5,407,000 | ||||||||
EXPENSES |
|||||||||
Depreciation, depletion and amortization: |
|||||||||
Depletion of oil and gas properties |
3,135,000 | 2,379,000 | |||||||
Depreciation of property and equipment |
284,000 | 302,000 | |||||||
Lease operating expense |
941,000 | 797,000 | |||||||
Ad valorem and production taxes |
1,234,000 | 456,000 | |||||||
Cost of oilfield services |
1,739,000 | 1,763,000 | |||||||
General and administrative |
848,000 | 772,000 | |||||||
| 8,181,000 | 6,469,000 | ||||||||
Income (Loss) Before Income Taxes and Cumulative Effect
of Change in Accounting Principle |
7,429,000 | (1,062,000 | ) | ||||||
Provision for (Benefit from) Income Taxes |
2,450,000 | (340,000 | ) | ||||||
Net Income (Loss) Before Cumulative Effect of Change
in Accounting Principle |
4,979,000 | (722,000 | ) | ||||||
Cumulative Effect of Change in Accounting Principle |
403,000 | | |||||||
NET INCOME (LOSS) |
$ | 5,382,000 | $ | (722,000 | ) | ||||
Basic Net Income (Loss) per Share Before Cumulative
Effect of Change in Accounting Principle |
$ | 0.39 | $ | (0.06 | ) | ||||
Cumulative Effect of Change in Accounting Principle |
0.03 | | |||||||
BASIC NET INCOME (LOSS) PER SHARE |
$ | 0.42 | $ | (0.06 | ) | ||||
Diluted Net Income (Loss) per Share Before Cumulative
Effect of Change in Accounting Principle |
$ | 0.38 | $ | (0.06 | ) | ||||
Cumulative Effect of Change in Accounting Principle |
0.03 | | |||||||
DILUTED NET INCOME (LOSS) PER SHARE |
$ | 0.41 | $ | (0.06 | ) | ||||
Weighted Average Common Shares Outstanding |
12,820,817 | 12,731,895 | |||||||
Weighted Average Common Shares Outstanding
Assuming Dilution |
13,167,300 | 12,731,895 | |||||||
See accompanying notes to unaudited consolidated financial statements.
5
PRIMA ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2003 | 2002 | |||||||
Net income (loss) |
$ | 5,382,000 | $ | (722,000 | ) | |||
Other comprehensive income (loss): |
||||||||
Change in fair value of hedges |
(195,000 | ) | (764,000 | ) | ||||
Reclassification adjustment for realized losses on hedges
included in net income |
638,000 | | ||||||
Deferred income tax expense related to change in fair value
of hedges |
(164,000 | ) | 283,000 | |||||
Change in fair value of available-for-sale securities |
27,000 | (81,000 | ) | |||||
Reclassification adjustment for realized losses
included in net income |
| 1,000 | ||||||
Deferred income tax expense related to change in fair value
of available-for-sale securities |
(10,000 | ) | 30,000 | |||||
| 296,000 | (531,000 | ) | ||||||
COMPREHENSIVE INCOME (LOSS) |
$ | 5,678,000 | $ | (1,253,000 | ) | |||
See accompanying notes to unaudited consolidated financial statements.
6
PRIMA ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| 2003 | 2002 (1) | ||||||||||
OPERATING ACTIVITIES |
|||||||||||
Net income (loss) |
$ | 5,382,000 | $ | (722,000 | ) | ||||||
Adjustments to reconcile net income (loss) to net cash
provided by operating activities: |
|||||||||||
Depreciation, depletion and amortization |
3,419,000 | 2,681,000 | |||||||||
Cumulative effect of change in accounting
principle |
(403,000 | ) | | ||||||||
Deferred income taxes |
1,539,000 | (440,000 | ) | ||||||||
Unrealized (gains) losses on derivatives
instruments |
(910,000 | ) | 5,158,000 | ||||||||
Other |
169,000 | 241,000 | |||||||||
Changes in operating assets and liabilities: |
|||||||||||
Receivables |
(1,982,000 | ) | 824,000 | ||||||||
Inventory |
(3,000 | ) | (92,000 | ) | |||||||
Other current assets |
(56,000 | ) | 50,000 | ||||||||
Accounts payable and payables to owners |
(2,812,000 | ) | (899,000 | ) | |||||||
Production taxes payable |
1,152,000 | 335,000 | |||||||||
Accrued and other liabilities |
8,000 | (823,000 | ) | ||||||||
Net cash provided by operating activities |
5,503,000 | 6,313,000 | |||||||||
INVESTING ACTIVITIES |
|||||||||||
Additions to oil and gas properties |
(3,952,000 | ) | (2,515,000 | ) | |||||||
Proceeds from sales of oil & gas properties |
1,293,000 | 13,553,000 | |||||||||
Purchases of other property |
(252,000 | ) | (145,000 | ) | |||||||
Proceeds from sales of other property |
65,000 | 95,000 | |||||||||
Purchases of available for sale securities |
(57,000 | ) | (65,000 | ) | |||||||
Net cash provided by (used in) investing
activities |
(2,903,000 | ) | 10,923,000 | ||||||||
FINANCING ACTIVITIES |
|||||||||||
Treasury stock purchased |
(858,000 | ) | (120,000 | ) | |||||||
Proceeds from common stock issued |
17,000 | 39,000 | |||||||||
Net cash used in financing activities |
(841,000 | ) | (81,000 | ) | |||||||
INCREASE IN CASH AND CASH EQUIVALENTS |
1,759,000 | 17,155,000 | |||||||||
CASH AND CASH EQUIVALENTS, beginning of period |
36,263,000 | 23,337,000 | |||||||||
CASH AND CASH EQUIVALENTS, end of period |
$ | 38,022,000 | $ | 40,492,000 | |||||||
(1) Amounts have been reclassified to reflect cash held in a like-kind exchange escrow account as cash and cash equivalents based upon the subsequent closure of the escrow account when a like-kind exchange transaction was not consummated. The adjustment increased by $11,746,000 the amount of cash provided by investing activities and increased the amount of cash and cash equivalents held at the end of March 2002.
See accompanying notes to unaudited consolidated financial statements.
7
PRIMA ENERGY CORPORATION
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. GENERAL
Prima Energy Corporation is an independent oil and gas company primarily engaged in the exploration for, and the acquisition, development and production of, crude oil and natural gas. Through wholly owned subsidiaries, we also conduct operations in oil and gas property management, oilfield services and natural gas gathering, marketing and trading. These activities have been conducted predominantly in the Rocky Mountain region of the United States.
Our consolidated financial statements include the accounts of Prima Energy Corporation and its subsidiaries, which are collectively referred to in this report as Prima or the Company. All significant intercompany transactions have been eliminated.
Financial information presented herein as of March 31, 2003 and for the three-month periods ended March 31, 2003 and 2002 is unaudited but reflects all adjustments that we believe are necessary to fairly present Primas financial position, results of operations and cash flows for the periods shown. Such adjustments consist only of normal recurring accruals. Certain prior-year amounts have also been reclassified to conform to classifications reflected as of March 31, 2003. Results for interim periods are not necessarily indicative of results to be expected for our full fiscal year ending December 31, 2003.
The consolidated financial statements presented in this Form 10-Q should be read in conjunction with the Notes to Consolidated Financial Statements that were included in Primas Annual Report on Form 10-K filed for the year ended December 31, 2002.
2. ASSET RETIREMENT OBLIGATIONS
Effective January 1, 2003, we adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations. SFAS No. 143 provides that, if the fair value for an asset retirement obligation can be reasonably estimated, the liability should be recognized in the period in which it is incurred. Oil and gas producing companies typically incur such liabilities upon drilling or acquiring wells. Under the method prescribed by SFAS No. 143, an asset retirement obligation is recorded as a liability at its estimated present value at the assets inception, with an offsetting charge to property cost. The corresponding property cost, less the estimated undiscounted salvage value, is then included in the calculation of depletion cost for oil and gas properties. Periodic accretion of discount of the estimated liability is also recorded in the income statement. Prior to adoption of SFAS No. 143, we accrued for any estimated asset retirement obligation, net of estimated salvage value, as part of our calculation of depletion, depreciation and amortization. Under this method, the estimated net cost of the obligation would be recognized over the life of the property on a unit-of-production basis, with the estimated obligation netted in property cost as part of the accumulated depreciation, depletion and amortization balance. Based on our experience that salvage values have generally equaled or exceeded abandonment costs for the types of properties that Prima has owned to date, such net costs have been negligible.
Our asset retirement obligation primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the end of their productive lives, in accordance with applicable laws and regulations. We have determined our asset retirement obligation by calculating the present value of estimated future cash flows related to the liability. Our adoption of SFAS No. 143 as of January 1, 2003 resulted in the recognition of an increase in the carrying value of our oil and gas
8
properties of $2,252,000, an increase in our deferred tax liability of $217,000, an increase in other non-current liabilities of $1,632,000, and a net-of-tax adjustment increasing net income by $403,000, which was recorded as the cumulative effect of a change in accounting principle. The estimated pro forma effect of January 1, 2002 adoption of SFAS No. 143 on net income and earnings per share for interim and annual periods in 2002 is not material. The liability for asset retirement obligations of $1,632,000 recorded as of January 1, 2003 was increased by $32,000 for accretion of discount during the quarter to arrive at the recorded liability of $1,664,000 at the end of March 2003.
3. DERIVATIVES TRANSACTIONS
From time to time, we have used crude oil and natural gas futures, options and swaps, to mitigate risks associated with fluctuating oil and natural gas prices and basis differentials. While the use of such derivatives can reduce the adverse effects of oil and gas price declines or increases in basis differentials, they also generally limit the benefits of price increases.
All derivative financial instruments are recorded on the balance sheet at fair value. Fair value is generally determined based on the difference between the fixed contract price and the underlying market price at the determination date, and/or the value confirmed by the counterparty. Changes in the fair value of effective cash flow hedges are recorded as a component of accumulated other comprehensive income (loss), which is later included in oil and gas sales when the hedged transaction occurs. Changes in the fair value of derivatives that are not designated as hedges, as well as any ineffective portion of hedge derivatives, are recorded in gains (losses) on derivative instruments, net in the income statement.
Giving consideration to our current sources of oil and gas production, we have determined that, swaps, collars, puts or floors that are based on NYMEX oil prices or CIG gas prices qualify as effective cash flow hedges. Derivatives based on NYMEX gas prices will not qualify unless we have entered into corresponding transactions to hedge basis differentials between NYMEX and CIG indices. In addition, stand-alone basis-differential swaps and sales of call options do not qualify for hedge accounting.
The gains and losses on derivatives instruments recognized in the first three months of 2003 and 2002 were primarily related to NYMEX gas swaps for which we did not elect to enter into corresponding swaps for Rocky Mountain basis differentials. In the first quarter of 2003, $638,000 of losses on derivative transactions that qualified for hedge accounting were included in oil and gas sales. No hedging gains or losses were included in oil and gas sales in 2002.
As of March 31, 2003, Prima had recorded a current asset of $965,000, representing the aggregate unrealized mark-to-market gains for its open derivative positions at that date. These positions are summarized below:
| Market | Total Volumes | Contract | Unrealized | ||||||||||||||
| Time Period | Index | (MMBtu) | Price | Gains | |||||||||||||
Natural Gas Futures |
|||||||||||||||||
May June 2003 |
NYMEX | 400,000 | $ | 6.07 | $ | 396,000 | |||||||||||
July September 2003 |
NYMEX | 600,000 | 5.71 | 356,000 | |||||||||||||
October 2003 |
NYMEX | 200,000 | 5.61 | 106,000 | |||||||||||||
Crude Oil Futures |
|||||||||||||||||
July September 2003 |
NYMEX | 15,000 | 31.71 | 60,000 | |||||||||||||
October December 2003 |
NYMEX | 15,000 | 29.79 | 47,000 | |||||||||||||
Total Fair Value of Derivatives |
$ | 965,000 | |||||||||||||||
9
4. EARNINGS PER SHARE
Basic net income per share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted net income per share reflects the potential dilution that could occur upon exercise of options to acquire common stock, computed using the treasury stock method. The treasury stock method assumes that the number of additional shares that could be issued is reduced by the number of shares that could have been repurchased with proceeds that Prima would receive upon exercise of the options. The amount of shares that could have been repurchased was determined using the average market price of our common stock during the reporting period.
The following table reconciles the net earnings and common shares outstanding used in the calculations of basic and diluted net income per share for the quarter ended March 31, 2003. The diluted loss per share calculations for the quarter ended March 31, 2002 produce results that are anti-dilutive. The dilutive calculation for 2002 increased the common shares outstanding by 442,789 shares. Therefore, the diluted loss per share amounts for 2002 reported in the accompanying consolidated statements of income are the same as the basic loss per share amounts.
| Income | Shares | Per Share | |||||||||||
| (Numerator) | (Denominator) | Amount | |||||||||||
Quarter Ended March 31, 2003: |
&n | ||||||||||||