Attached files

file filename
8-K - FORM 8-K - EXCO RESOURCES INCd8k.htm

Exhibit 99.1

 

LOGO      EXCO Resources, Inc.
     12377 Merit Drive, Suite 1700, LB 82, Dallas, Texas 75251
     (214) 368-2084            FAX (972) 367-3559

EXCO RESOURCES, INC. REPORTS FOURTH QUARTER AND

FULL YEAR 2010 RESULTS

DALLAS, TEXAS, February 23, 2011 …EXCO Resources, Inc. (NYSE: XCO) today announced fourth quarter and full year results for 2010.

Our fourth quarter and full year 2010 operating and financial results were driven by the continued success in developing our assets and managing our balance sheet. We have grown our reserves, acreage and production through both drilling and acquisitions. As a result of our Appalachia joint venture with BG Group in June 2010, we have positioned ourselves to accelerate our development and appraisal programs in Appalachia during 2011. While our capital expenditures are increasing, our expected cash flows together with available borrowing capacity under our credit agreement will provide funding for our programs. On January 24, 2011, we issued a press release containing our fourth quarter and full year 2010 operations update. Our significant financial results follow:

 

   

Adjusted net earnings, a non-GAAP measure adjusting for non-cash derivative losses, gains on divestitures, costs we have incurred in connection with a buyout proposal received from our Chairman and Chief Executive Officer and items typically not included by securities analysts in published estimates, were earnings of $0.11 per share for the fourth quarter and $0.64 per share for the full year.

 

   

Our GAAP results were a net loss of $0.34 per share for the fourth quarter and net income of $3.11 per diluted share for the full year. The fourth quarter GAAP loss reflects adjustments to the previously recognized gains for estimated post-closing adjustments associated with our Appalachia joint venture with BG Group.

 

   

Oil and natural gas revenues for the fourth quarter were $135 million, exclusive of derivative financial instrument activities (derivatives) and $186 million inclusive of cash settlements of derivatives. Oil and natural gas revenues for the full year were $515 million, exclusive of derivatives, and $733 million inclusive of cash settlements from derivatives.

 

   

The average daily oil and natural gas production for the fourth quarter was 350 Mmcfe per day. The fourth quarter production of 350 Mmcfe per day represented a 70% increase from pro forma fourth quarter 2009 production of 206 Mmcfe per day, which reflects the impact of our successful Haynesville shale drilling program. During the fourth quarter, production was impacted by approximately 21 Mmcfe per day due to shut-in producing wells as we drilled and completed offset wells. Oil and natural gas production was 112 Bcfe for the full year, or 307 Mmcfe per day.

 

1


   

Adjusted earnings before interest, taxes, depreciation, depletion and amortization and other non-cash income and expense items (adjusted EBITDA, a non-GAAP measure) for the fourth quarter was $114 million, while the full year adjusted EBITDA was $478 million.

Douglas H. Miller, EXCO’s Chief Executive Officer commented “2010 was another significant year of achievement for EXCO. We increased our daily production from approximately 212 Mmcfe per day at the beginning of 2010 to approximately 385 Mmcfe per day at year end, effectively replacing all of the production we sold in 2009. We continued our success in the Haynesville shale play, entered into a joint venture with BG Group in Appalachia, and began ramping up our Appalachia activity. We also increased our Proved Reserves during 2010 by over 50%. Significant growth is expected to continue during 2011 with a projected daily exit rate of more than 600 Mmcfe per day. Our substantial inventory of undrilled locations in all of our operating areas will be very important to our operations in the future. ”

Net income

Our reported net income shown below, a GAAP measure, includes certain items not typically included by securities analysts in their published estimates of financial results. The following table provides a reconciliation of our net income to non-GAAP measures of adjusted net income:

 

     Three months ended     Twelve months ended  
     December 31, 2010     December 31, 2009     December 31, 2010     December 31, 2009  

(in thousands, except per share amounts)

   Amount     Per share     Amount     Per share     Amount     Per share     Amount     Per share  

Net income (loss), GAAP

   $ (72,851     $ 241,469        $ 671,926        $ (496,804  

Adjustments:

                

Non-cash mark-to-market losses on derivative financial instruments, before taxes

     60,344          93,581          68,921          238,577     

Non-cash write down of oil and natural gas properties

     —            —            —            1,293,579     

(Gain) loss on divestitures and non-recurring other operating items (1)

     54,912          (221,735       (513,524       (682,361  

Income taxes on above adjustments (2)

     (46,103       51,262          177,841          (347,714  

Adjustment to deferred tax asset valuation allowance (3)

     27,977          (102,402       (267,805       200,817     
                                        

Total adjustments, net of taxes

     97,130          (179,294       (534,567       702,898     
                                        

Adjusted net income

   $ 24,279        $ 62,175        $ 137,359        $ 206,094     
                                        

Net income (loss), GAAP (4)

     (72,851   $ (0.34     241,469      $ 1.14        671,926      $ 3.16        (496,804   $ (2.35

Adjustments shown above (4)

     97,130        0.46        (179,294     (0.85     (534,567     (2.51     702,898        3.33   
                                        

Adjusted net income

     24,279          62,175          137,359          206,094     

Dilution attributable to stock options (5)

     —          (0.01     —          —          —          (0.01     —          —     
                                                                

Adjusted net income for diluted earnings per share

   $ 24,279      $ 0.11      $ 62,175      $ 0.29      $ 137,359      $ 0.64      $ 206,094      $ 0.98   
                                                                

Common stock and equivalents used for earnings per share (EPS):

                

Weighted average common shares outstanding

     212,791          211,707          212,465          211,266     

Dilutive stock options

     3,334          2,846          3,270          —       
                                        

Shares used to compute diluted EPS for adjusted net income

     216,125          214,553          215,735          211,266     
                                        

 

(1) The three months ended December 31, 2010 includes a $45 million adjustment to the previously recognized gain associated with our Appalachia joint venture and $5 million of costs we have incurred in connection with our special board committee’s evaluation of a proposal from our Chairman and Chief Executive Officer to purchase all of our outstanding stock not already owned by him. The full year 2010 includes an adjusted gain of $529 million from the Appalachia joint venture.
(2) The assumed income tax rate is 40% for all periods.
(3) Deferred tax valuation allowance has been adjusted to reflect impacts of adjustments.
(4) Per share amounts are based on weighted average number of common shares outstanding.
(5) Represents dilution per share attributable to common stock equivalents from in-the-money stock options.

 

2


Cash flow and financing transactions

Our cash flow from operations before working capital changes was $106 million for the fourth quarter and $434 million for the full year. During 2010, we utilized our cash flow, credit agreement and proceeds from the Appalachia joint venture with BG Group to fund drilling and development programs. In addition, we issued $750 million of senior notes in September 2010 and used the proceeds to redeem our $445 million of outstanding senior notes and increase our liquidity.

 

     Three months ended            Twelve months ended         
     December 31,      %
change
    December 31,      %
change
 

(in thousands)

   2010      2009        2010     2009     

Cash flow from operations, GAAP

   $ 63,925       $ 83,748         $ 339,921      $ 433,605      

Net change in working capital

     33,329         17,796           79,499        13,277      

Non-recurring other operating items

     9,050         9,571           15,364        9,571      

Settlements of derivative financial instruments with a financing element

     —           41,170           (907     182,952      
                                       

Cash flow from operations before changes in working capital, non-GAAP measure (1) (2)

   $ 106,304       $ 152,285         -30   $ 433,877      $ 639,405         -32
                                                   

 

(1) Cash flow from operations before working capital changes, non-recurring other operating items and adjustments for settlements of derivative financial instruments with a financing element are presented because management believes it is a useful financial indicator for companies in our industry. This non-GAAP disclosure is widely accepted as a measure of an oil and natural gas company’s ability to generate cash used to fund development and acquisition activities and service debt or pay dividends. Operating cash flow is not a measure of financial performance pursuant to GAAP and should not be used as an alternative to cash flows from operating, investing, or financing activities. We have also elected to exclude the adjustment for derivative financial instruments with a financing element as this adjustment simply reclassifies settlements from operating cash flows to financing activities. Management believes these settlements should be included in this non-GAAP measure to conform to the intended measure of our ability to generate cash to fund operations and development activities. Non-recurring other operating items have been excluded as they do not reflect our on-going operating activities.
(2) Comparability between years is affected by the impacts of significant asset divestitures in 2009.

Proved Reserves

Our estimated proved reserves grew by 56%, from 959 Bcfe at December 31, 2009 to approximately 1.5 Tcfe at December 31, 2010, calculated pursuant to SEC pricing rules, which are based on the simple average of the first of the month reference natural gas and oil prices for the prior twelve month period, adjusted for energy content, quality and basis differentials. For 2010, the reference price was $4.38 per Mmbtu for natural gas and $79.43 per Bbl for oil which resulted in an adjusted price of $4.37 per Mmbtu for natural gas and $75.83 per Bbl for oil. Our PV-10, a non-GAAP measure, and standardized measure using the SEC pricing adjusted for differentials were $1.4 billion and $1.2 billion, respectively. The following table presents the details of changes in our proved reserves:

 

3


     Oil
(Mbbls)
    Natural gas
(Mmcfe)
    Equivalent
natural gas
(Mmcfe)
 

Proved developed

     4,633        793,777        821,575   

Proved undeveloped

     2,725        661,176        677,526   
                        

Total

     7,358        1,454,953        1,499,101   
                        

The changes in reserves for the year are as follows:

      

December 31, 2009

     5,518        925,728        958,836   

Purchase of reserves in place

     —          30,047        30,047   

Extensions and discoveries

     1,631        635,841        645,627   

Revisions of previous estimates:

      

Changes in price

     751        48,630        53,136   

Changes in performance

     549        63,089        66,383   

Sales of reserves in place

     (403     (140,504     (142,922

Production

     (688     (107,878     (112,006
                        

December 31, 2010

     7,358        1,454,953        1,499,101   
                        

Using the five year futures strip price at December 31, 2010 averaging $5.23 per Mmbtu for natural gas and $93.09 per Bbl of oil, as adjusted for energy content, quality and basis differentials, our estimated proved reserves would have been 1.6 Tcfe. Pro forma for the Chief acquisition that closed on January 11, 2011 and a pending Appalachian acquisition that is projected to close in March 2011, we estimate our total net resource potential to be approximately 13.0 Tcfe.

We replaced 576% of our production with a finding and development cost of $0.54 per Mcfe through the drill bit. Adjusting for the benefit of $351 million of BG carry, our “all-in” finding and development cost would have been $1.03 per Mcfe. Our development drilling success has given us the ability to book proved reserves on 80-acre spacing in our core DeSoto Parish Haynesville shale development area.

Development and Exploitation Activity

We drilled and completed 51 gross (31.0 net) operated wells in the fourth quarter 2010 and 154 gross (93.7 net) operated wells during full year 2010. Including the wells we own interests in that were operated by others, we drilled and completed 68 gross (32.1 net) wells in the fourth quarter 2010 and we drilled and completed 205 gross (97.2 net) wells during full year 2010. During the fourth quarter 2010, we had a 100% drilling success rate, while for full year 2010, we realized a 99% drilling success rate as we completed 205 of the 207 wells that we drilled.

Our capital expenditures, including our development, leasing, and other corporate activity, totaled $132 million and $503 million for fourth quarter 2010 and full year 2010, respectively. In addition, we contributed $144 million to our midstream entities development program.

Our capital budget for 2011 totals $976 million. Approximately $769 million of this budget will fund the drilling and completion of 369 gross wells. Approximately 89% of our 2011 capital budget is allocated to our Haynesville/Bossier and Marcellus shale programs. Highlights of our 2011 capital budget program follow.

 

4


East Texas/North Louisiana

Our budgeted capital expenditures in this area total $782 million, of which $683 million are allocated for drilling and completion of 233 gross (65.2 net) horizontal shale wells, all of which are within our EXCO/BG Group joint venture area. We will operate 163 of the 233 gross wells. We plan to run 22 operated drilling rigs throughout full year 2011 to implement this drilling and completion program which will be focused in our DeSoto Parish area of northwest Louisiana and in our Shelby Trough area of East Texas. In the DeSoto Parish area, we will run 16 operated drilling rigs as we implement a full development program, drilling on 80-acre spacing from pads within our operated units. In the Shelby Trough area, we will drill using six operated rigs as we delineate and hold our acreage acquired during 2010. We plan to move to full development of the Shelby Trough area acreage during 2012.

Appalachia

We plan to spend $83 million of capital within our Appalachian region during 2011. Of this total, approximately $38 million will be allocated to drilling and completion of 64 gross (23.9 net) operated wells. Of the 64 wells, 52 will be development wells (within our recently acquired acreage in northeast Pennsylvania and our acreage in west central Pennsylvania) and 12 will be appraisal wells (primarily in central Pennsylvania). This drilling will be within the EXCO/BG Group Appalachia joint venture area, so our net drilling dollars are reduced by the effect of the carry we receive from BG Group per the terms of our joint venture. As of early 2011, approximately $126 million of carry dollars remain available to us from BG Group. We will drill with two operated drilling rigs early in 2011, and plan to exit 2011 with four to five operated drilling rigs in Appalachia.

Permian

Our Permian Canyon Sand field development continues. We will use two operated drilling rigs and spend $48 million of the total $53 million capital budget allocated to the Permian area to drill and complete 72 gross (69.8 net) wells during 2011. As this development program contains a significant amount of oil production, our rates of return for this drilling and completion program typically exceed 60%.

Midstream

Through our jointly held midstream company, TGGT, we are constructing a major expansion in our Shelby Trough area of East Texas. We are also continuing to develop our gathering and treating capacity in the DeSoto Parish area of northwest Louisiana. TGGT recently closed a $500 million credit agreement which, combined with internally generated cash flow, will fund its capital program. At the closing of the credit agreement, TGGT funded a distribution to its owners, of which $125 million was distributed to us.

 

5


Financial Data

Our consolidated balance sheets as of December 31, 2010 and 2009 and consolidated statements of operations for the three months and years ended December 31, 2010 and 2009, and consolidated statements of cash flows for the years ended December 31, 2010 and 2009, are included on the following pages. We have also included reconciliations of non-GAAP financial measures referred to in this press release which have not been previously reconciled.

EXCO will host a conference call on Thursday, February 24, 2011 at 9:00 a.m. (Dallas time) to discuss the contents of this release and respond to questions. Please call (800) 309-5788 if you wish to participate, and ask for the EXCO conference call ID# 43614912. The conference call will also be webcast on EXCO’s website at www.excoresources.com under the Investor Relations tab. Presentation materials related to this release will be posted on EXCO’s website on Wednesday, February 23, 2011, after market close.

A digital recording will be available starting two hours after the completion of the conference call until 11:59 p.m., March 10, 2011. Please call (800) 642-1687 and enter conference ID# 43614912 to hear the recording. A digital recording of the conference call will also be available on EXCO’s website.

Additional information about EXCO Resources, Inc. may be obtained by contacting EXCO’s Chairman, Douglas H. Miller, or its President, Stephen F. Smith, at EXCO’s headquarters, 12377 Merit Drive, Suite 1700, Dallas, TX 75251, telephone number (214) 368-2084, or by visiting EXCO’s website at www.excoresources.com. EXCO’s SEC filings and press releases can be found under the Investor Relations tab.

###

We believe that it is important to communicate our expectations of future performance to our investors. However, events may occur in the future that we are unable to accurately predict, or over which we have no control. You are cautioned not to place undue reliance on a forward-looking statement. When considering our forward-looking statements, keep in mind the risk factors and other cautionary statements in this presentation, and the risk factors included in the Annual Report on Form 10-K, as amended, for the year ended December 31, 2009 and after February 24, 2011, our Annual Report on Form 10-K for the year ended December 31, 2010, and our other periodic filings with the SEC.

Our revenues, operating results, financial condition and ability to borrow funds or obtain additional capital depend substantially on prevailing prices for oil and natural gas. Declines in oil or natural gas prices may materially adversely affect our financial condition, liquidity, ability to obtain financing and operating results. Lower oil or natural gas prices also may reduce the amount of oil or natural gas that we can produce economically. A decline in oil and/or natural gas prices could have a material adverse effect on the estimated value and estimated quantities of our oil and natural gas reserves, our ability to fund our operations and our financial condition, cash flow, results of operations and access to capital. Historically, oil and natural gas prices and markets have been volatile, with prices fluctuating widely, and they are likely to continue to be volatile.

The SEC permits oil and natural gas companies in filings made with the SEC to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. Beginning with reserves reported for the year ended December 31, 2009, the SEC permits optional disclosure of “probable” and “possible” reserves in its filings with the SEC. EXCO may use

 

6


broader terms to describe additional reserve opportunities such as “potential,” “unproved,” or “unbooked potential,” to describe volumes of reserves potentially recoverable through additional drilling or recovery techniques that the SEC’s guidelines strictly prohibit us from including in filings with the SEC. These estimates are by their nature more speculative than estimates of proved, probable or possible reserves and accordingly are subject to substantially greater risk of being actually realized by the company. While we believe our calculations of unproved drillsites and estimation of unproved reserves have been appropriately risked and are reasonable, such calculations and estimates have not been reviewed by third party engineers or appraisers. Investors are urged to consider closely the disclosure in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2009 and after February 24, 2011, our Annual Report on Form 10-K for the year ended December 31, 2010, which are available on our website at www.excoresources.com under the Investor Relations tab.

 

7


EXCO Resources, Inc.

Consolidated balance sheet

 

     December 31,  

(in thousands)

   2010     2009  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 44,229      $ 68,407   

Restricted cash

     161,717        58,909   

Accounts receivable, net:

    

Oil and natural gas

     80,740        56,485   

Joint interest

     104,358        47,104   

Interest and other

     35,594        10,832   

Inventory

     7,876        15,830   

Derivative financial instruments

     73,176        138,120   

Other

     12,770        6,401   
                

Total current assets

     520,460        402,088   
                

Equity investments

     379,001        216,987   

Oil and natural gas properties (full cost accounting method):

    

Unproved oil and natural gas properties and development costs not being amortized

     599,409        492,882   

Proved developed and undeveloped oil and natural gas properties

     2,370,962        1,875,749   

Accumulated depletion

     (1,312,216     (1,132,604
                

Oil and natural gas properties, net

     1,658,155        1,236,027   
                

Gas gathering assets

     157,929        180,506   

Accumulated depreciation and amortization

     (24,772     (22,841
                

Gas gathering assets, net

     133,157        157,665   
                

Office, field and other equipment, net

     43,149        31,771   

Deferred financing costs, net

     30,704        7,602   

Derivative financial instruments

     23,722        34,677   

Goodwill

     218,256        269,656   

Deposits on acquisitions

     464,151        —     

Other assets

     6,665        2,421   
                

Total assets

   $ 3,477,420      $ 2,358,894   
                

 

8


EXCO Resources, Inc.

Consolidated balance sheet

 

     December 31,  

(in thousands, except per share and share data)

   2010     2009  

Liabilities and shareholders’ equity

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 152,999      $ 112,991   

Revenues and royalties payable

     108,830        79,356   

Accrued interest payable

     18,983        16,193   

Current portion of asset retirement obligations

     900        900   

Income taxes payable

     211        210   

Derivative financial instruments

     3,775        3,264   
                

Total current liabilities

     285,698        212,914   

Long-term debt, net of current maturities

     1,588,269        1,196,277   

Deferred income taxes

     —          —     

Derivative financial instruments

     4,200        11,688   

Asset retirement obligations and other long-term liabilities

     58,701        78,427   

Commitments and contingencies

     —          —     

Shareholders’ equity:

    

Preferred stock, $0.001 par value; 10,000,000 authorized shares; none issued and outstanding

     —          —     

Common stock, $0.001 par value; 350,000,000 authorized shares; 213,736,266 shares issued and 213,197,045 shares outstanding at December 31, 2010; 211,905,509 shares issued and outstanding at December 31, 2009

     214        212   

Additional paid-in capital

     3,151,513        3,105,238   

Accumulated deficit

     (1,603,696     (2,245,862

Treasury stock, at cost; 539,221 shares at December 31, 2010

     (7,479     —     
                

Total shareholders’ equity

     1,540,552        859,588   
                

Total liabilities and shareholders’ equity

   $ 3,477,420      $ 2,358,894   
                

 

9


EXCO Resources, Inc.

Consolidated statement of operations

 

     Three months ended December 31,     Year ended December 31,  

(in thousands, except per share data)

   2010     2009     2010     2009  

Revenues:

        

Oil and natural gas

   $ 134,898      $ 106,552      $ 515,226      $ 550,505   

Midstream

     —          —          —          35,330   
                                

Total revenues

     134,898        106,552        515,226        585,835   
                                

Costs and expenses:

        

Oil and natural gas production

     24,962        33,091        108,184        177,629   

Midstream operating

     —          —          —          35,580   

Gathering and transportation

     19,330        6,081        54,877        18,960   

Depreciation, depletion and amortization

     59,119        33,755        196,963        221,438   

Write-down of oil and natural gas properties

     —          —          —          1,293,579   

Accretion of discount on asset retirement obligations

     838        1,276        3,758        7,132   

General and administrative

     28,795        34,495        105,114        99,177   

(Gain) loss on divestitures and other operating items

     59,224        (223,770     (509,872     (676,434
                                

Total costs and expenses

     192,268        (115,072     (40,976     1,177,061   
                                

Operating income (loss)

     (57,370     221,624        556,202        (591,226

Other income (expense):

        

Interest expense

     (11,983     (17,401     (45,533     (147,161

Gain (loss) on derivative financial instruments

     (9,549     27,140        146,516        232,025   

Equity income (loss)

     3,968        59        16,022        (69

Other income (expense)

     143        357        327        126   
                                

Total other income (expense)

     (17,421     10,155        117,332        84,921   
                                

Income (loss) before income taxes

     (74,791     231,779        673,534        (506,305

Income tax expense (benefit)

     (1,940     (9,690     1,608        (9,501
                                

Net income (loss)

   $ (72,851   $ 241,469      $ 671,926      $ (496,804
                                

Earnings (loss) per common share:

        

Basic

        

Net income (loss)

   $ (0.34   $ 1.14      $ 3.16      $ (2.35
                                

Weighted average common shares outstanding

     212,791        211,707        212,465        211,266   
                                

Diluted

        

Net income (loss)

   $ (0.34   $ 1.13      $ 3.11      $ (2.35
                                

Weighted average common and common equivalent shares outstanding

     212,791        214,553        215,735        211,266   
                                

 

10


EXCO Resources, Inc.

Consolidated statement of cash flows

 

     Year ended December 31,  

(in thousands)

   2010     2009  

Operating Activities:

    

Net income (loss)

   $ 671,926      $ (496,804

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

    

Depreciation, depletion and amortization

     196,963        221,438   

Stock option compensation expense

     16,841        18,987   

Accretion of discount on asset retirement obligations

     3,758        7,132   

Write-down of oil and natural gas properties

     —          1,293,579   

Gain on divestitures

     (528,888     (691,932

(Income) loss from equity investments

     (16,022     69   

Non-cash change in fair value of derivatives

     68,921        238,577   

Cash settlements of assumed derivatives

     907        (182,952

Deferred income taxes

     —          (9,371

Amortization of deferred financing costs, discount on the 2018 Notes and premium on the 2011 Notes

     5,014        48,159   

Effect of changes in:

    

Accounts receivable

     (136,417     34,998   

Other current assets

     1,188        (2,325

Accounts payable and other current liabilities

     55,730        (45,950
                

Net cash provided by operating activities

     339,921        433,605   
                

Investing Activities:

    

Additions to oil and natural gas properties, gathering systems and equipment

     (519,206     (664,292

Property acquisitions

     (522,765     (68,404

Restricted cash

     (102,808     (58,909

Deposits on acquisitions

     (464,151     —     

Investment in equity investments

     (143,740     (47,500

Proceeds from disposition of property and equipment

     1,044,833        2,074,380   

Advances to Appalachia JV

     (5,017     —     
                

Net cash provided by (used in) investing activities

     (712,854     1,235,275   
                

Financing Activities:

    

Borrowings under credit agreements

     2,072,399        247,799   

Repayments under credit agreements

     (1,970,963     (2,067,671

Proceeds from issuance of 2018 Notes

     738,975        —     

Repayment of 2011 Notes

     (444,720     —     

Proceeds from issuance of common stock

     23,024        10,361   

Payment of common stock dividends

     (29,760     (10,582

Payment for common stock repurchased

     (7,479     —     

Settlements of derivative financial instruments with a financing element

     (907     182,952   

Deferred financing costs and other

     (31,814     (20,471
                

Net cash provided by (used in) financing activities

     348,755        (1,657,612
                

Net increase (decrease) in cash

     (24,178     11,268   

Cash at beginning of period

     68,407        57,139   
                

Cash at end of period

   $ 44,229      $ 68,407   
                

Supplemental Cash Flow Information:

    

Cash interest payments

   $ 54,523      $ 112,560   
                

Income tax payments

   $ 5,460      $ —     
                

Supplemental non-cash investing and financing activities:

    

Capitalized stock option compensation

   $ 6,351      $ 5,066   
                

Capitalized interest

   $ 20,829      $ 5,840   
                

Issuance of common stock for director services

   $ 61      $ 59   
                

 

11


EXCO Resources, Inc.

Consolidated EBITDA

And adjusted EBITDA reconciliations and statement of cash flow data

(Unaudited)

 

     Three months ended
December 31,
    Twelve months ended
December 31,
 

(in thousands)

   2010     2009     2010     2009  

Net income (loss)

   $ (72,851   $ 241,469      $ 671,926      $ (496,804

Interest expense

     11,983        17,401        45,533        147,161   

Income tax expense (benefit)

     (1,940     (9,690     1,608        (9,501

Depreciation, depletion and amortization

     59,119        33,755        196,963        221,438   
                                

EBITDA(1)

     (3,689     282,935        916,030        (137,706
                                

Accretion of discount on asset retirement obligations

     838        1,276        3,758        7,132   

Non-cash write-down of oil and natural gas properties

     —          —          —          1,293,579   

(Gain) loss on divestitures and non-recurring other operating items

     54,912        (221,735     (513,524     (682,361

Equity method income

     (3,968     (357     (16,022     69   

Non-cash change in fair value of oil and natural gas derivative financial instruments

     60,344        97,192        70,939        246,438   

Stock based compensation expense

     5,973        9,124        16,841        18,987   
                                

Adjusted EBITDA(1)

   $ 114,410      $ 168,435      $ 478,022      $ 746,138   
                                

Interest expense (2)

     (11,983     (21,012     (47,551     (155,022

Income tax benefit (expense)

     1,940        9,690        (1,608     9,501   

Amortization of deferred financing costs, premium on 2011 Notes and discount on 2018 Notes

     1,937        3,832        5,014        48,159   

Deferred income taxes

     —          (8,660     —          (9,371

Non-recurring other operating items

     (9,050     (9,571     (15,364     (9,571

Changes in operating assets and liabilities and other

     (33,329     (17,796     (79,499     (13,277

Settlements of derivative financial instruments with a financing element

     —          (41,170     907        (182,952
                                

Net cash provided by operating activities

   $ 63,925      $ 83,748      $ 339,921      $ 433,605   
                                

 

 

     Three months ended
December 31,
    Twelve months ended
December 31,
 

(in thousands)

   2010     2009     2010     2009  

Statement of cash flow data:

        

Cash flow provided by (used in):

        

Operating activities

   $ 63,925      $ 83,748      $ 339,921      $ 433,605   

Investing activities

     (668,691     385,513        (712,854     1,235,275   

Financing activities

     597,871        (456,535     348,755        (1,657,612

Other financial and operating data:

        

EBITDA(1)

     (3,689     282,935        916,030        (137,706

Adjusted EBITDA(1)

     114,410        168,435        478,022        746,138   

 

(1)

Earnings before interest, taxes, depreciation, depletion and amortization, or “EBITDA” represents net income adjusted to exclude interest expense, income taxes and depreciation, depletion and amortization. “Adjusted EBITDA” represents EBITDA adjusted to exclude non-cash write-downs of oil and natural gas properties, gains on divestitures and non-recurring other operating items, accretion of discount on asset retirement obligations, non-cash changes in the fair value of derivatives, stock-based compensation and income or losses from equity method investments. We have presented EBITDA and Adjusted EBITDA because they are a widely used measure by investors, analysts and rating agencies for valuations, peer comparisons and investment recommendations. In addition, these measures are used in covenant calculations required under our credit agreement and the indenture governing our 7.5% senior notes due September 15, 2018. Compliance with the liquidity and debt incurrence covenants included in these agreements is considered material to us. Our computations of

 

12


 

EBITDA and Adjusted EBITDA may differ from computations of similarly titled measures of other companies due to differences in the inclusion or exclusion of items in our computations as compared to those of others. EBITDA and Adjusted EBITDA are measures that are not prescribed by generally accepted accounting principles, or GAAP. EBITDA and Adjusted EBITDA specifically exclude changes in working capital, capital expenditures and other items that are set forth on a cash flow statement presentation of a company’s operating, investing and financing activities. As such, we encourage investors not to use these measures as substitutes for the determination of net income, net cash provided by operating activities or other similar GAAP measures.

(2) Excludes non-cash changes in fair value of $0 and $3.6 million for the three months ended December 31, 2010 and 2009, respectively, and $2.0 million and $7.9 million for the twelve months ended December 31, 2010 and 2009, respectively, for interest rate swaps included in GAAP interest expense.

 

13


EXCO Resources, Inc.

Summary of operating data

 

     Three months ended            Twelve months ended         
     December 31,      %     December 31,      %  
     2010      2009      Change     2010      2009      Change  

Production:

                

Oil (Mbbls)

     183         204         -10     688         1,571         -56

Natural gas (Mmcf)

     31,094         22,138         40     107,878         118,736         -9

Oil and natural gas (Mmcfe)

     32,192         23,362         38     112,006         128,162         -13

Average sales prices (before derivative financial instrument activities):

                

Oil (per Bbl)

   $ 81.83       $ 72.68         13   $ 76.18       $ 53.72         42

Natural gas (per Mcf)

     3.86         4.14         -7     4.29         3.93         9

Total production (per Mcfe)

     4.19         4.56         -8     4.60         4.30         7

Average costs (per Mcfe):

                

Oil and natural gas operating costs

   $ 0.63       $ 1.14         -45   $ 0.75       $ 1.08         -31

Production and ad valorem taxes

     0.14         0.28         -50     0.21         0.30         -30

Gathering and transportation

     0.60         0.26         131     0.49         0.15         227

Depletion

     1.69         1.23         37     1.60         1.53         5

Depreciation and amortization

     0.14         0.22         -36     0.15         0.19         -21

General and adminstrative

     0.89         1.48         -40     0.94         0.77         22

 

14