Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - PETROHAWK ENERGY CORPa11-6113_18k.htm

Exhibit 99.1

 

Petrohawk Energy Corporation Announces

Fourth Quarter and Full Year 2010 Financial Results

 

Debt to Proved Reserves Decreases to $0.78/Mcfe

 

Company Employs Breakthrough Schlumberger Frac Technology

Successfully in the Eagle Ford Shale

 

HOUSTON—Feb 22, 2011— Petrohawk Energy Corporation (“Petrohawk” or the “Company”) (NYSE: HK) today announced its fourth quarter and full year 2010 financial results and provided guidance on its production and unit cost outlook for 2011. Additionally, the Company provided details on well results using the Hiway Frac solution from Schlumberger.

 

“Petrohawk is positioned well for outstanding performance in 2011 and 2012,” said Floyd C. Wilson, the Company’s Chairman and CEO. “Our year-end results reflect a cleaner, more concentrated and higher-performing company than any other time in our history. We generated strong cash flows in 2010, and looking ahead, we expect our premium assets will offer years of economic project inventory to fuel future growth.  We are in the early innings of the efficiencies and performance enhancements that we expect will accelerate returns in the Haynesville/Bossier and Eagle Ford Shales, where Petrohawk continues to innovate. Our financial health, liquidity, and divestiture opportunities support our ability to execute our business plan and deliver this value to shareholders.”

 

Fourth Quarter and Full Year 2010 Financial Results

 

Petrohawk generated revenues of $402.0 million for the quarter ended December 31, 2010 and revenues of approximately $1.6 billion for the full year 2010. Cash flows from operations before changes in working capital (cash flow from operations, a non-GAAP measure) were $211.3 million, or $0.70 per fully diluted common share for the quarter, and $745.9 million, or $2.47 per fully diluted common share, for the full year.

 

Petrohawk reported a net loss for the quarter of $0.26 per fully diluted common share, or $79.6 million. After adjusting for selected items, the Company’s quarterly net income was $31.4 million, or $0.11 per fully diluted common share (see Selected Item Review and Reconciliation table for additional information). The fourth quarter net loss was primarily affected by 1) an

 



 

unrealized loss relating to future derivative contracts, primarily natural gas; 2) a loss from discontinued operations resulting from the writedown of the Fayetteville Shale midstream assets; 3) non-cash charges related to the write-off of debt issuance costs associated with Petrohawk’s senior revolving credit facility; and, 4) Non-cash deferred income tax adjustments.

 

As stated in its press release dated February 1, 2011, the Company produced an average of 562 million cubic feet natural gas equivalent per day (Mmcfe/d) during 2010, pro forma for approximately 113 Mmcfe/d that was divested during the year. Total reported production for the fourth quarter was 70.1 billion cubic feet of natural gas equivalent (Bcfe), which includes 65.1 billion cubic feet (Bcf) of natural gas and 820 thousand barrels (MBbls) of oil and natural gas liquids. Production of oil and natural gas liquids increased 136% over fourth quarter 2009, when Petrohawk produced 348 MBbls.

 

Before the effect of derivatives, the Company realized an average price of $3.54 per Mcf of natural gas and $81.13 per barrel of oil during fourth quarter 2010. For the full year 2010, Petrohawk realized an average price of $4.18 per Mcf of natural gas, or 95% of NYMEX, and $76.98 per barrel of oil, or 97% of NYMEX. Realized prices for natural gas liquids were $40.91 per barrel for fourth quarter 2010 and $38.03 per barrel for the full year. Taking into account the effect of hedges, the Company realized $5.22 per Mcf of natural gas and $76.90 per barrel of oil for the full year. Petrohawk collected $243 million in realized hedges during 2010.

 

During the fourth quarter, per unit lease operating expense was $0.22 per thousand cubic feet of natural gas equivalent (Mcfe), or $15.2 million, a decrease of 34% compared to the fourth quarter 2009. Lease operating expense for the year was $64.7 million, or $0.26 per Mcfe, compared to $0.43 per Mcfe for 2009. Total per unit cash operating expenses (including lease operating, workover, taxes other than income, gathering and transportation, and general and administrative) were $1.49 per Mcfe for the fourth quarter of 2010, compared to $1.90 per Mcfe for the fourth quarter of 2009. Total per unit cash operating expense was $1.56 per Mcfe for 2010, compared to $1.73 per Mcfe for 2009.

 

Liquidity and Capitalization

 

As of December 31, 2010, Petrohawk had $146 million drawn on its revolving credit facility. Total available liquidity at the end of the year was approximately $1.4 billion on its oil and gas borrowing base of $1.55 billion with an additional $38 million of borrowing capacity based on

 



 

the Company’s midstream businesses. Liquidity was enhanced during 2010 by $2.1 billion of proceeds from a series of divestitures of non-core assets, including half of Petrohawk’s midstream business in the Haynesville Shale and Petrohawk’s oil and natural gas interests in the Fayetteville Shale, Terryille field, WEHLU field, and other miscellaneous properties in the Mid-Continent region. At year-end 2010, the Company’s net debt-to-total book capitalization was approximately 43%, down from 44% at year-end 2009. Based on the Company’s estimated proved reserves of 3.4 Tcfe at year end 2010, debt / proved reserves was $0.78/Mcfe, the lowest in Petrohawk’s history.

 

In 2010 and earlier this year, Petrohawk refinanced its senior notes due in 2012 and 2013 with new senior notes due 2018 at lower interest rates, making 2014 its earliest maturity of long-term debt.

 

2011 Guidance

 

The midpoint of full year 2011 production guidance is 885 Mmcfe/d (781 Mmcf/d + 11.6 Mbo/d + 5.7 Mbngl/d), representing an estimated 31% year over year increase and a 57% year over year increase pro forma for 2010 divestitures. The midpoint of first quarter 2011 production guidance is 770 Mmcfe/d (703 Mmcf/d + 6.6 Mbo/d + 4.3 Mbngl/d), representing an estimated 15% pro forma growth over fourth quarter 2010.

 

Petrohawk has substantially hedged its expected future oil production with 2011 hedged volumes of 2,008 MBbls with an average floor of $78.00/Bbl and an average ceiling of $98.88/Bbl. Oil volumes hedged for 2012 were 82% higher than 2011, reflecting the Company’s expected increase in production primarily from the Eagle Ford Shale. These 2012 volumes are hedged at an average floor of $77.00/Bbl and an average ceiling of $100.00/Bbl. A summary of Petrohawk’s derivative positions for 2011 and 2012 can be found on the Company’s website, http://www.petrohawk.com.

 

Additional guidance items for the full year 2011 are as follows:

 



 

Production (Mmcfe/d)

 

875 - 895

 

 

 

 

 

Lease Operating Expense ($/Mcfe)

 

$0.18 - $0.25

 

 

 

 

 

Workover Expense and Other ($/Mcfe)

 

$0.03 - $0.05

 

 

 

 

 

Production (Ad Valorem and Severance) Taxes ($/Mcfe)

 

$0.08 - $0.18

 

 

 

 

 

Gathering, Transportation and Other ($/Mcfe)

 

$0.68 - $0.78

 

 

 

 

 

General and Administrative ($/Mcfe)(1) 

 

$0.43 - $0.53

 

 

Income Taxes - Effective rate of 39 – 41%

 

Realized prices are estimated as a percentage of NYMEX.

 

Gas:

 

93-97

%

 

 

 

 

Oil:

 

88-94

%

 

 

 

 

NGL (as a percentage of crude price):

 

42-48

%

 


(1) Excludes non-cash stock based compensation charges of $0.06 - $0.12 per Mcfe.

 

Company Employs Breakthrough Schlumberger Frac Technology Successfully in the Eagle Ford Shale

 

Petrohawk implemented Schlumberger’s MP7 (HiWAY) flow-channel fracturing technique since October 2010 on a select number of wells as a trial to determine the impact of this novel methodology on horizontal multistage production in the Eagle Ford Shale. The initial tests were located in various areas of Hawkville Field.  The HiWAY fracturing technique combines fit-for-purpose fracture modeling, fracturing fluids and high-frequency proppant pulsations.  The HiWAY method effectively creates flow channels within the fracture network and increases the overall stimulated reservoir volume and permeability.

 

Initial production results from this limited set of wells reflect average production increases of approximately 37% in the areas with gas and natural gas liquids and an average of approximately 32% in the high condensate yield areas. Additionally, EUR increases from the limited trial, based on internal estimates, ranged from 25% to 90% higher as compared to offsetting wells completed with conventional fracturing techniques.  Petrohawk has converted

 



 

100% of frac services provided by Schlumberger in the Eagle Ford to HiWAY. Currently, Petrohawk is utilizing all available capacity of this technology.

 

Any changes to expectations for the Company’s Eagle Ford Shale productivity and EURs as a result of the use of HiWAY will be made after additional data is gathered. The Company has released additional data on its results using HiWAY on its website, www.petrohawk.com.

 

Petrohawk Fourth Quarter and Full Year 2010 Earnings Conference Call

 

Petrohawk Energy Corporation (NYSE: HK) has scheduled a conference call for Tuesday, February 22, 2011 at 10:30 a.m. EST (9:30 a.m. CST) to discuss fourth quarter and full year 2010 financial and operating results. To access, dial 888-791-4321 five to ten minutes before the call begins. Please reference Petrohawk Energy Conference ID 6175430. International callers may also participate by dialing 913-312-0644. A replay of the call will be available approximately two hours after the live broadcast ends and will be accessible until March 1, 2011. To access the replay, please dial 888-203-1112 and reference conference ID 6175430. International callers may listen to a playback by dialing 719-457-0820. In addition, the call will be webcast live on Petrohawk’s website at http://www.petrohawk.com. A replay of the call will be available at that site through March 8, 2011.

 

Petrohawk Energy Corporation is an independent energy company engaged in the acquisition, production, exploration and development of oil and natural gas with properties concentrated in North Louisiana, in the Haynesville Shale, and South Texas, in the Eagle Ford Shale.

 

For more information contact Joan Dunlap, Vice President - Investor Relations, at 832-204-2737 or jdunlap@petrohawk.com. For additional information about Petrohawk, please visit our website at www.petrohawk.com.

 

Additional Information for Investors

 

This press release contains forward-looking information regarding Petrohawk that is intended to be covered by the safe harbor “forward-looking statements” provided by of the Private Securities Litigation Reform Act of 1995, based on Petrohawk’s current expectations and includes statements regarding acquisitions and divestitures, estimates of future production, future results of operations, quality and nature of the asset base, the assumptions upon which estimates are based and other expectations, beliefs, plans, objectives, assumptions,

 



 

strategies or statements about future events or performance (often, but not always, using words such as “expects”, “anticipates”, “plans”, “estimates”, “potential”, “possible”, “probable”, or “intends”, or stating that certain actions, events or results “may”, “will”, “should”, or “could” be taken, occur or be achieved). Statements concerning oil and gas reserves also may be deemed to be forward-looking statements in that they reflect estimates based on certain assumptions including that the resources involved can be economically exploited. Forward-looking statements are based on current expectations, estimates and projections that involve a number of risks and uncertainties, which could cause actual results to differ materially from those reflected in the statements. These risks include, but are not limited to: the risks of the oil and gas industry (for example, operational risks in exploring for, developing and producing crude oil and natural gas; risks and uncertainties involving geology of oil and gas deposits; risks associated with the timing of and potential proceeds from divestitures; the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to future production, costs and expenses; potential delays or changes in plans with respect to exploration or development projects or capital expenditures; health, safety and environmental risks and risks related to weather such as hurricanes and other natural disasters); uncertainties as to the availability and cost of financing; fluctuations in oil and gas prices; risks associated with derivative positions; inability to realize expected value from acquisitions, inability of our management team to execute its plans to meet its goals, shortages of drilling equipment, oil field personnel and services, unavailability of gathering systems, pipelines and storage and processing facilities and the possibility that government policies may change or governmental approvals may be delayed or withheld. Additional information on these and other factors which could affect Petrohawk’s operations or financial results are included in Petrohawk’s reports on file with the SEC. Investors are cautioned that any forward-looking statements are not guarantees of future performance and actual results or developments may differ materially from the projections in the forward-looking statements. Forward-looking statements are based on the estimates and opinions of management at the time the statements are made. Petrohawk does not assume any obligation to update forward-looking statements should circumstances or management’s estimates or opinions change.

 


 


 

PETROHAWK ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

$

286,648

 

$

239,923

 

$

1,107,401

 

$

732,137

 

Marketing

 

114,592

 

103,956

 

475,030

 

320,121

 

Midstream

 

755

 

7,694

 

15,425

 

18,418

 

Total operating revenues

 

401,995

 

351,573

 

1,597,856

 

1,070,676

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Marketing

 

128,394

 

105,265

 

521,378

 

316,987

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

15,171

 

22,840

 

64,744

 

78,700

 

Workover and other

 

11,412

 

956

 

18,119

 

2,749

 

Taxes other than income

 

(5,483

)

17,703

 

9,171

 

57,360

 

Gathering, transportation and other:

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

50,516

 

16,886

 

149,735

 

69,287

 

Midstream

 

1,025

 

4,899

 

11,302

 

10,695

 

General and administrative:

 

 

 

 

 

 

 

 

 

General and administrative

 

32,369

 

40,534

 

130,672

 

96,551

 

Stock-based compensation

 

6,191

 

3,696

 

23,229

 

14,458

 

Depletion, depreciation and amortization

 

145,895

 

104,947

 

456,996

 

391,609

 

Full cost ceiling impairment

 

 

105,958

 

 

1,838,444

 

Total operating expenses

 

385,490

 

423,684

 

1,385,346

 

2,876,840

 

Amortization of deferred gain

 

31,395

 

 

155,234

 

 

Income (loss) from operations

 

47,900

 

(72,111

)

367,744

 

(1,806,164

)

Other (expenses) income:

 

 

 

 

 

 

 

 

 

Net (loss) gain on derivative contracts

 

(44,849

)

63,888

 

301,121

 

260,248

 

Interest expense and other

 

(60,680

)

(58,490

)

(295,773

)

(229,419

)

Equity investment income

 

6,535

 

 

17,154

 

 

Total other (expenses) income

 

(98,994

)

5,398

 

22,502

 

30,829

 

(Loss) income from continuing operations before income taxes

 

(51,094

)

(66,713

)

390,246

 

(1,775,335

)

Income tax benefit (provision)

 

15,918

 

104,161

 

(155,594

)

753,006

 

(Loss) income from continuing operations, net of income taxes

 

(35,176

)

37,448

 

234,652

 

(1,022,329

)

Loss from discontinued operations, net of income taxes

 

(44,467

)

(965

)

(45,984

)

(3,122

)

Net (loss) income

 

$

(79,643

)

$

36,483

 

$

188,668

 

$

(1,025,451

)

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.12

)

$

0.13

 

$

0.78

 

$

(3.65

)

Discontinued operations

 

(0.14

)

(0.01

)

(0.15

)

(0.01

)

Total

 

$

(0.26

)

$

0.12

 

$

0.63

 

$

(3.66

)

 

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.12

)

$

0.12

 

$

0.78

 

$

(3.65

)

Discontinued operations

 

(0.14

)

 

(0.16

)

(0.01

)

Total

 

$

(0.26

)

$

0.12

 

$

0.62

 

$

(3.66

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

300,674

 

299,510

 

300,452

 

280,039

 

Diluted

 

302,467

 

301,784

 

302,476

 

280,039

 

 



 

PETROHAWK ENERGY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands)

 

 

 

December 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

Current assets

 

$

638,037

 

$

385,650

 

Net oil and natural gas properties

 

5,132,904

 

4,167,733

 

Restricted cash

 

 

213,704

 

Assets held for sale

 

74,448

 

 

Equity investment

 

217,240

 

 

Other noncurrent assets

 

1,561,813

 

1,894,984

 

Total assets

 

$

7,624,442

 

$

6,662,071

 

 

 

 

 

 

 

Liabilities and stockholders’ equity:

 

 

 

 

 

Current liabilities

 

$

857,323

 

$

698,832

 

Long-term debt

 

2,612,852

 

2,592,544

 

Other noncurrent liabilities

 

609,981

 

47,023

 

Stockholders’ equity

 

3,544,286

 

3,323,672

 

Total liabilities and stockholders’ equity

 

$

7,624,442

 

$

6,662,071

 

 



 

PETROHAWK ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands)

 

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(79,643

)

$

36,483

 

$

188,668

 

(1,025,451

)

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depletion, depreciation and amortization

 

146,670

 

106,261

 

461,731

 

396,644

 

Full cost ceiling impairment

 

 

105,958

 

 

1,838,444

 

Income tax (benefit) provision

 

(43,235

)

(104,767

)

127,346

 

(754,968

)

Write down of midstream assets and loss on sale

 

70,195

 

 

70,195

 

 

Stock-based compensation

 

6,191

 

3,696

 

23,229

 

14,458

 

Net unrealized loss (gain) on derivative contracts

 

132,153

 

23,649

 

(58,075

)

120,401

 

Amortization of deferred gain

 

(31,395

)

 

(155,234

)

 

Equity investment income

 

(6,535

)

 

(17,154

)

 

Distributions from equity affiliate

 

8,232

 

 

21,422

 

 

Loss on early extinguishment of debt

 

(290

)

 

38,404

 

 

Other operating

 

8,977

 

8,304

 

45,381

 

24,230

 

Cash flow from operations before changes in working capital

 

211,320

 

179,584

 

745,913

 

613,758

 

Changes in working capital

 

(68,106

)

24,793

 

(240,286

)

65,369

 

Net cash provided by operating activities

 

143,214

 

204,377

 

505,627

 

679,127

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Oil and natural gas capital expenditures

 

(692,585

)

(554,349

)

(2,424,292

)

(1,718,741

)

Proceeds received from sale of oil and natural gas properties

 

565,620

 

356,636

 

1,178,937

 

357,360

 

Proceeds received from contribution of Haynesville gas gathering systems

 

(3,971

)

 

917,437

 

 

Marketable securities purchased

 

(31,011

)

(175,007

)

(1,122,016

)

(1,457,608

)

Marketable securities redeemed

 

31,011

 

325,035

 

1,122,016

 

1,580,617

 

Increase in restricted cash

 

(1

)

(331,561

)

(198,210

)

(331,561

)

Decrease in restricted cash

 

42,923

 

117,857

 

411,914

 

117,857

 

Other operating property and equipment capital expenditures

 

(46,789

)

(84,132

)

(258,926

)

(309,454

)

Other intangible assets acquired

 

 

 

 

(105,108

)

Contributions to equity affiliate

 

(12,452

)

 

(23,426

)

 

Other

 

 

(37,600

)

 

 

Net cash used in investing activities

 

(147,255

)

(383,121

)

(396,566

)

(1,866,638

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from exercise of stock options and warrants

 

1,106

 

1,278

 

2,927

 

3,945

 

Proceeds from issuance of common stock

 

 

 

 

956,500

 

Offering costs

 

 

(21

)

 

(30,748

)

Proceeds from borrowings

 

1,178,000

 

511,000

 

3,362,000

 

1,448,674

 

Repayment of borrowings

 

(1,174,514

)

(317,198

)

(3,449,402

)

(1,166,711

)

Debt issuance costs

 

(3,032

)

(11,023

)

(20,738

)

(24,048

)

Other

 

(80

)

(5,473

)

(3,768

)

(5,473

)

Net cash provided by (used in) financing activities

 

1,480

 

178,563

 

(108,981

)

1,182,139

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

(2,561

)

(181

)

80

 

(5,372

)

 

 

 

 

 

 

 

 

 

 

Cash at beginning of period

 

4,152

 

1,692

 

1,511

 

6,883

 

Cash at end of period

 

$

1,591

 

$

1,511

 

$

1,591

 

$

1,511

 

 



 

PETROHAWK ENERGY CORPORATION

SELECTED OPERATING DATA (Unaudited)

(In thousands, except per unit, per share and per mcfe amounts)

 

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Natural gas - Mmcf

 

65,141

 

52,920

 

234,538

 

172,296

 

Crude oil - MBbl

 

512

 

316

 

1,268

 

1,520

 

Natural gas liquids - MBbl

 

308

 

32

 

681

 

290

 

Natural gas equivalent - Mmcfe

 

70,061

 

55,006

 

246,232

 

183,156

 

Average daily production - Mmcfe

 

761

 

598

 

675

 

502

 

 

 

 

 

 

 

 

 

 

 

Average price per unit:

 

 

 

 

 

 

 

 

 

Realized crude oil price - as reported

 

$

81.13

 

$

72.65

 

$

76.98

 

$

56.15

 

Realized impact of derivatives

 

(1.33

)

0.18

 

(0.08

)

2.71

 

Net realized crude oil price - Bbl

 

$

79.80

 

$

72.83

 

$

76.90

 

$

58.86

 

 

 

 

 

 

 

 

 

 

 

Realized natural gas price - as reported

 

$

3.54

 

$

4.07

 

$

4.18

 

$

3.69

 

Realized impact of derivatives

 

1.36

 

1.65

 

1.04

 

2.15

 

Net realized natural gas price - Mcf

 

$

4.90

 

$

5.72

 

$

5.22

 

$

5.84

 

 

 

 

 

 

 

 

 

 

 

Realized natural gas liquids price - as reported

 

$

40.91

 

$

37.88

 

$

38.03

 

$

28.20

 

Realized impact of derivatives

 

(1.93

)

 

(0.93

)

 

Net realized natural gas liquids price - Bbl

 

$

38.98

 

$

37.88

 

$

37.10

 

$

28.20

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operations (1)

 

211,320

 

179,584

 

745,913

 

613,758

 

Cash flow from operations — per share (diluted)

 

0.70

 

0.60

 

2.47

 

2.19

 

 

 

 

 

 

 

 

 

 

 

Average cost per Mcfe:

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

0.22

 

0.42

 

0.26

 

0.43

 

Workover and other

 

0.16

 

0.02

 

0.07

 

0.02

 

Taxes other than income

 

(0.08

)

0.32

 

0.04

 

0.31

 

Gathering, transportation and other:

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

0.72

 

0.31

 

0.61

 

0.38

 

Midstream

 

0.01

 

0.09

 

0.05

 

0.06

 

General and administrative:

 

 

 

 

 

 

 

 

 

General and administrative

 

0.46

 

0.74

 

0.53

 

0.53

 

Stock-based compensation

 

0.09

 

0.07

 

0.09

 

0.08

 

Depletion

 

2.04

 

1.83

 

1.81

 

2.07

 

 


(1)         Represents cash flow from operations before changes in working capital.  See the Consolidated Statements of Cash Flows for a reconciliation from this non-GAAP financial measure to the most comparable GAAP financial measure.

 



 

PETROHAWK ENERGY CORPORATION

SELECTED ITEM REVIEW AND RECONCILIATION (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on derivatives:(1) 

 

 

 

 

 

 

 

 

 

Natural gas

 

$

107,208

 

$

21,186

 

$

(75,663

)

$

109,363

 

Crude oil

 

24,867

 

2,463

 

17,223

 

11,038

 

Natural gas liquids

 

78

 

 

365

 

 

Total mark-to-market non-cash charge

 

132,153

 

23,649

 

(58,075

)

120,401

 

Full cost ceiling impairment

 

 

105,958

 

 

1,838,444

 

Amortization of deferred gain

 

(31,395

)

 

(155,234

)

 

Write down of midstream assets and loss on sale(2) 

 

70,195

 

 

70,195

 

 

Expense of deferred financing costs(3) 

 

1,017

 

 

4,378

 

911

 

Loss on early extinguishment of debt(4) 

 

(290

)

 

46,794

 

 

Total selected items, before tax

 

171,680

 

129,607

 

(91,942

)

1,959,756

 

Income tax effect of selected items(5) 

 

(60,641

)

(130,363

)

41,934

 

(826,186

)

Selected items, net of tax

 

111,039

 

(756

)

(50,008

)

1,133,570

 

Net (loss) income, as reported

 

(79,643

)

36,483

 

188,668

 

(1,025,451

)

Net income, excluding selected items

 

$

31,396

 

$

35,727

 

$

138,660

 

$

108,119

 

 

 

 

 

 

 

 

 

 

 

Basic net (loss) income per share, as reported

 

$

(0.26

)

$

0.12

 

$

0.63

 

$

(3.66

)

Impact of selected items

 

0.37

 

 

(0.17

)

4.05

 

Basic net income per share, excluding selected items

 

$

0.11

 

$

0.12

 

$

0.46

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss) income per share, as reported

 

$

(0.26

)

$

0.12

 

$

0.62

 

$

(3.66

)

Impact of selected items

 

0.37

 

 

(0.17

)

4.02

 

Diluted net income per share, excluding selected items

 

$

0.11

 

$

0.12

 

$

0.45

 

$

0.36

 

 


(1)         Represents the non-cash unrealized loss (gain) associated with the mark-to-market valuation of outstanding derivative contracts.

(2)         Amount is presented net of income taxes in “Loss from discontinued operations, net of income taxes” as it relates to the Fayetteville Shale sale assets that have been classified as discontinued operations.

(3)         Represents non-cash charges related to the write-off of debt issuance costs associated with the senior revolving credit facility.

(4)         Represents charges related to the write-off of debt issuance costs, discounts and premiums in conjunction with the redemption of the Company’s 9.125% Senior Notes due July 15, 2013.  Also represents the premiums paid to noteholders for early redemption of the 9.125% Senior Notes.

(5)         Includes $6.7 million and $70.7 million for non-cash deferred income tax adjustment for 2010 and 2009, respectively.