Attached files
file | filename |
---|---|
8-K - FORM 8-K - HARVEST NATURAL RESOURCES, INC. | h80656e8vk.htm |
Exhibit 99.1
For Immediate Release |
HARVEST NATURAL RESOURCES ANNOUNCES
2010 FOURTH QUARTER AND YEAR-END RESULTS
2010 FOURTH QUARTER AND YEAR-END RESULTS
HOUSTON (PR Newswire) March 16, 2011 Harvest Natural Resources, Inc. (NYSE: HNR) today
announced 2010 fourth quarter and year-end earnings.
Harvest posted a fourth quarter net loss of $4.0 million, or $0.12 per diluted share, compared to a
net income of $5.1 million, or $0.15 per diluted share, for the 2009 fourth quarter. For the year
ended December 31, 2010, Harvests net income was $15.3 million, or $0.43 per diluted share,
compared with a net loss of $3.1 million, or $0.09 per diluted share, for 2009.
The fourth quarter results include exploration charges of $2.7 million, or $0.08 per diluted share.
For the year, Harvest incurred exploration charges of $8.0 million, or $0.21 per diluted share.
The Company also incurred non-recurring charges classified as other non-operating costs for the
quarter and the year of $4.0 million, or $0.12 and $0.10 per diluted share, respectively. Adjusted
for these items, Harvests fourth quarter income was
$2.7 million, or $0.08 per diluted share, and
for the year, net income was $27.3 million or $0.74 per diluted share.
Petrodelta, S.A. (Petrodelta), Harvests Venezuelan affiliate, reported fourth quarter income from
operations of $71.6 million ($22.9 million net to Harvests 32 percent equity interest under
International Financial Reporting Standards [IFRS]). Petrodeltas fourth quarter results include a
charge for $36.1 million ($11.6 million net to Harvests 32 percent interest under IFRS) as an
adjustment to the remeasurement gain resulting from the netting of 2009 PDVSA receivables and
payables, and a special interest charge of $19.5 million ($6.2 million net to Harvests 32 percent
interest under IFRS) relating to the sale of foreign currency through the Central Bank. After these
charges and taxes, Petrodelta, reported fourth quarter earnings of $7.8 million ($2.5 million net
to Harvests 32 percent equity interest under IFRS). After adjustments to Petrodeltas IFRS
earnings, primarily to conform to U.S. GAAP, Harvests 32 percent share of Petrodeltas earnings
was $10.2 million, a 107.1 percent increase over the prior quarter.
Petrodelta reported income from operations for the year of $279.2 million ($89.3 million net to
Harvests 32 percent equity interest under IFRS). Petrodelta reported a remeasurement gain from
the devaluation of the Venezuelan Bolivar (Bolivar) of a non-cash charge in the amount of $84.4
million ($27.0 million net to Harvests 32 percent equity interest under IFRS) due to the
devaluation of the Bolivar for the year offset by a special interest expense charge of $19.5
million ($6.2 million net to Harvests 32 percent interest under IFRS) relating to the sale of
foreign currency through the Central Bank. After these charges and taxes, for the year ending
December 31, 2010, Petrodelta reported earnings of $77.7 million, ($24.9 million net to Harvests
32 percent equity interest, under IFRS). After adjustments to Petrodeltas IFRS
earnings,
primarily to conform to U.S. GAAP, Harvests 32 percent share of Petrodeltas earnings was $52.9
million, a 62.4 percent increase over 2009.
In addition, for 2010 the Companys worldwide proved reserves totaled 54.6 million barrels of oil
equivalent (MMBOE) and proved and probable reserves (2P) were 118.9 MMBOE, reflecting increases of
17 percent and 42 percent, respectively. Proved additions to reserves replaced production by 474
percent.
Harvest President and Chief Executive Officer, James Edmiston, said, 2010 provided Harvest with a
solid platform to further grow the company. Both production and reserves saw substantial increases
during the year, with production providing especially strong growth in the second half from
Petrodelta. In 2011 and beyond, our work in Indonesia, Gabon and Oman provides the opportunity to
build further value through exploration as we did with our Utah assets throughout 2010. As a
company, we remain bullish on our growth prospects and our ability to realize growth in shareholder
value from our asset base, both in the near and long term.
VENEZUELA
During 2010, Petrodelta drilled and completed 16 development wells. During the fourth quarter of
2010, Petrodelta produced approximately 2.4 million barrels of oil which is an 11.7 percent
increase compared to the same period in 2009. For the year Petrodelta produced approximately 8.6 million
barrels of oil, an increase of 9 percent over the previous year.
During 2010 Petrodelta also sold 2.2 billion
cubic feet (BCF) of natural gas, a decrease of 50 percent from 2009. The average sales price for
Petrodeltas crude oil production was $70.57 per barrel, 22 percent higher than 2009, and the
average sales price received for natural gas remains contractually fixed at $1.54 per thousand
cubic feet. Petrodeltas average production rate during 2010 was 23,455 barrels of oil per day
(BOPD).
Harvest is reporting a reserve increase attributable to Petrodelta. 2P reserves net to Harvest in
Venezuela have increased to 103.6 MMBOE at December 31, 2010, a 24 percent increase over year end
2009. Proved reserves net to Harvest in Venezuela increased to 50.0 MMBOE at December 31, 2010, an
8 percent increase over year end 2009. Proved, probable and possible reserves (3P) stand at 220.6
MMBOE at December 31, 2010, virtually unchanged from last year. These reserve additions are the
result of successful recent drilling and the extension of Block 5, a previously unproven fault
block in the El Salto field and recent development drilling success in other fields.
Petrodelta production output for the first quarter of 2011 is projected to be approximately 29,000
BOPD and the target for the year is 36,000 BOPD. The 2011 Petrodelta capital budget is expected to
be approximately $220 million with a significant portion of that total related to infrastructure
costs to support the further development of the Temblador and El Salto fields.
This program should be self-funding at a WTI oil price of $70 per barrel in 2011. Petrodelta
expects to drill 28 oil wells, two water injector wells and one gas injector well, and the drilling
Page 2 of 13
program includes utilizing two rigs to drill both development and appraisal wells for both
increasing production capacity and appraising the substantial resource base.
Petrodeltas first well in the untested Isleño field, Isleño 8, is expected to begin production
this week.
EXPLORATION AND OTHER DEVELOPMENT DRILLING ACTIVITIES
United States
Harvest announced its new reserve report on March 2, 2011 regarding its Uinta Basin reserves in
Utah. 2P reserves net to Harvest in Utah have increased to 15.3 MMBOE at December 31, 2010,
compared to 0.4 MMBOE at year end 2009. Proved reserves net to Harvest increased to 4.6 MMBOE at
December 31, 2010, compared to 0.4 MMBOE at year end 2009. 3P net to Harvest in Utah increased to
86.4 MMBOE at December 31, 2010, compared to 0.4 MMBOE at year end 2009. On a barrel of oil
equivalent (BOE) basis, approximately 75 percent of the 3P reserves are oil, with the remainder
being associated gas. The reserve additions are a result of Harvests successful Antelope Project
delineation drilling program conducted during 2010 and reflect only the results of the wells
completed and producing at year end 2010 in the proved category. The 1P, 2P, and 3P reserves
correspond to 43, 203 and 1,207 identified drilling locations, respectively. The Harvest net
Before Tax Discounted Future Net Income from the Utah 2P reserves has increased to approximately
$109 million, and the Harvest net Before Tax Discounted Future Net Income from the Utah 3P reserves
has increased to approximately $617 million.
Lower Green River/Upper Wasatch Oil Delineation and Development Project
We have just completed the drilling of our seventh well in the Lower Green River/Upper Wasatch
project where Harvest is the operator with a 70 percent working interest. We have now established
production in five wells, which have cumulatively produced in excess of 90,000 gross barrels of oil
and 120 gross million cubic feet of gas (MMCF) to date. The current production capacity of the
first four wells combined (Bar F 1-20-3-2, Kettle 1-10-3-1, ON Moon 1-27-3-2, and Dart 1-12-3-2) is
approximately 475 barrels of oil per day (BOPD) gross. The fifth well, the Giles 1-19-3-2, has
been recently placed on routine production and is currently flowing 750 BOPD with 1400 psi flowing
tubing pressure on a restricted choke. The sixth well, the Yergensen 1-9-3-1 has been
hydraulically fractured and completed and is expected to be placed on production before the end of
March. The seventh well, the Evans 1-4-3-3 has been drilled and cased and is pending completion.
We have provided below an update of changes in well activity since the previous press release:
The Kettle 1-10-3-1 was drilled in the eastern end of our acreage and commenced production on
October 22, 2010. The well has produced 12,000 gross barrels of oil and 64 gross MMCF of gas
Page 3 of 13
to
date in three producing months, with a most recent gross production rate of 70 BOPD and 400
thousand cubic feet a day (MCFD) of gas flowing. The well is currently shut-in pending connection
of the produced gas to the previously announced new El Paso Midstream Group, Inc. gas gathering
system. The gathering system is under construction with good progress being made, and we expect to
complete the tie-in of the Kettle in late March.
The ON Moon 1-27-3-2 was drilled in the southern portion of our Lower Green River/Upper Wasatch
project and commenced production on November 7, 2010, and has produced 14,000 gross barrels of oil
and 9 gross MMCF of gas to date in 2.5 producing months. We recently installed an electric
submersible pump (ESP) in the well and it is currently producing approximately 100 BOPD and 125 MCFD
gross of gas on an ESP.
The Dart 1-12-3-2 was drilled in the northern end of our land position and commenced test
production on February 6, 2011. The well was placed on production through the tank battery on
natural flow on March 1, 2011. To date, the well has produced 9,000 gross barrels of oil and 5 gross
MMCF of gas. The most recent production rate on the well was 225 BOPD and 150 MCFD gross with 200
psi flowing tubing pressure.
The Giles 1-19-3-2 was drilled in the west central portion of our land position and hydraulically
fractured and completed. The well went on production on March 14, 2011 through the tank battery.
The Yergensen 1-9-3-1, a one mile offset to the Kettle well, has been drilled and hydraulically
fractured with nine stages. The tank battery for this well is under construction, and we expect to
place this well on production before the end of March 2011.
The Evans 1-4-3-3 was drilled to total depth (TD) of 11,500 feet in the far northwestern portion of
our land position and intermediate casing and a production liner have been run. The well is
scheduled to be hydraulically fractured in the first half of April 2011.
Based on the results achieved to date, we expect to achieve a sustained gross Harvest-operated
production rate in excess of approximately 1,000 BOPD when the above-mentioned seven wells are all
producing routinely in April 2011.
In
addition to the above-mentioned wells, we have built locations, drilled surface holes, and set
surface casing in two additional wells, the Lamb 1-19-3-1 and the Yergensen 1-18-3-1. Both of
these wells are being incorporated in our planning for the next round of development drilling in
the Lower Green River/Upper Wasatch. We have identified and prioritized our next 14 drilling
locations which will represent the next phase of the drilling program when it is initiated.
We are also progressing with our permitting efforts on our 170 square mile wide azimuth 3-D Lower
Green River/Upper Wasatch seismic survey anticipated to commence data acquisition in
summer 2011. To date, we have acquired 38 percent of the required landowner surface permits and
have received our Utah State Division of Oil, Gas, and Mining permit to acquire the data.
Page 4 of 13
Monument Butte Extension Appraisal and Development Project
We are currently producing from 14 wells in the Monument Butte Extension project, including 13
wells operated by Newfield Exploration and one well operated by Harvest.
The 13 non-operated wells have now produced approximately 360,000 gross barrels of oil and 1.4
gross BCF of gas since inception of production in December 2009. Current gross production from the
13 wells is approximately 450 BOPD and 8 MMCFD of gas. The most recent well in the program, the
Meagher 10-20-4-2, has produced approximately 10,000 gross barrels of oil and 9 gross MMCF of gas
since inception of production in late December 2010. The final Newfield operated well in the
approved program, the Stewart 1A-29-4-2, has been drilled and logs appear favorable. The well is
expected to be completed and placed on production in March. Harvests average working interest in
the 13 Newfield-operated wells is approximately 40 percent.
In addition to the Newfield operated wells, we are now producing from the Harvest-operated K Moon
2-13-4-3 well (Harvest WI of 60 percent) which commenced production on February 16, 2011. The well
has exceeded initial expectations by producing over 2,500 gross barrels of oil flowing in the first
24 days of production.
The most recent production rate on the well was 75 BOPD and 40 thousand cubic feet of gas per day
(MCFD) gross flowing with 100 psi flowing tubing pressure. A pumping unit will be installed in the
next few weeks. This well is a significant step toward confirming the prospectivity of the Harvest
operated acreage in the Monument Butte Extension project.
We have identified and prioritized approximately 50 Harvest-operated drilling locations which will
represent the next phase of Monument Butte Extension drilling when it is initiated. We have
recently submitted requests for drilling permits for 11 additional upcoming Monument Butte
Extension wells to the Utah Division of Oil, Gas, and Mining for processing.
Indonesia
The Lariang LG-1 well, the first of two planned exploration wells, was spud on January 6, 2011 in
the Budong-Budong Block, West Sulawesi. The well has been drilled to a depth of 4,527 feet and has
encountered multiple oil and gas shows within the secondary Miocene objective. Wireline logs,
samples of reservoir fluid and pressure data have confirmed the presence of hydrocarbons and
greatly de-risked the exploration potential of the license. Drilling operations have taken longer
than anticipated due to a combination of mechanical failures on the rig and having encountered
formations with higher pressures than expected. To control the well, the 12-1/4 inch hole was
drilled with 15.8 pounds per gallon mud. A cementing unit failure and the subsequent remedial
actions necessitated the installation of a 7 inch casing string 100 feet below the 9-5/8 casing
shoe. We are currently drilling below 4,600 feet and will drill ahead to test the primary Eocene
targets with a planned total measured depth of approximately 7,200 feet.
Dussafu Project Gabon (Dussafu PSC)
Page 5 of 13
Plans for the drilling of the Ruche Marin-A exploration well have progressed with the aim to spud
the well in April 2011. A Letter of Intent has been agreed with Transocean for a one well contract
using the Sedneth 701 semi-submersible drilling unit and the rig contract is currently under
negotiation. We have completed the rig inspection and pending
resolution of the inspection issues,
the rig move to the location. Long lead items (Casing and Subsea Wellhead) required for drilling
have been purchased and have either arrived in country or are en route to Gabon. An operational
and logistics base has been established in Port Gentil. The Ruche Marin-A well will be drilled in
a water depth of 380 feet to test multiple stacked pre-salt targets to a planned total measured
depth of approximately 10,100 feet.
Reserves Disclosure
The proved, probable and possible reserves included herein were prepared by Ryder Scott and conform
to the definitions as set forth in the Securities and Exchange Commissions (SEC) Regulations Part
210.4-10(a). The hydrocarbon prices used are based on SEC price parameters using the average
prices during the 12-month period prior to the ending date of the reserve report, determined as the
unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month
within such period, unless prices were defined by contractual arrangements. Reserves are
estimated remaining quantities of oil and gas and related substances anticipated to be
economically producible, as of a given date, by application of development projects to known
accumulations. All reserve estimates involve an assessment of the uncertainty relating the
likelihood that the actual remaining quantities recovered will be greater or less than the
estimated quantities determined as of the date the estimate is made. The uncertainty depends
chiefly on the amount of reliable geologic and engineering data available at the time of the
estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed
by placing reserves into one of two principal classifications, either proved or unproved. Unproved
reserves are less certain to be recovered than proved reserves and may be further sub-classified as
probable and possible reserves to denote progressively increasing uncertainty in their
recoverability.
Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience
and engineering data, can be estimated with reasonable certainty to be economically producible from
a given date forward. If deterministic methods are used, the SEC has defined reasonable certainty
for proved reserves as a high degree of confidence that the quantities will be recovered.
Probable reserves are those additional reserves that are less certain to be recovered than proved
reserves but which, together with proved reserves, are as likely as not to be recovered. Possible
reserves are those additional reserves which are less certain to be recovered than probable
reserves and thus the probability of achieving or exceeding the proved plus probable plus possible
reserves is low.
The reserves included herein were estimated using deterministic methods and presented as
incremental quantities. Under the deterministic incremental approach, discrete quantities of
reserves are estimated and assigned separately as proved, probable or possible based on their
Page 6 of 13
individual level of uncertainty. Because of the differences in uncertainty, caution should be
exercised when aggregating quantities of oil and gas from different reserves categories.
Furthermore, the reserves and income quantities attributable to the different reserve categories
that are included herein have not been adjusted to reflect these varying degrees of risk associated
with them and thus are not comparable.
Reserve estimates will generally be revised only as additional geologic or engineering data become
available or as economic conditions change. For proved reserves, the SEC states that as changes
due to increased availability of geoscience (geological, geophysical, and geochemical),
engineering, and economic data are made to the estimated ultimate recovery (EUR) with time,
reasonably certain EUR is much more likely to increase or remain constant than to decrease.
Moreover, estimates of proved, probable and possible reserves may be revised as a result of future
operations, effects of regulation by governmental agencies or geopolitical or economic risks.
Therefore, the proved, probable and possible reserves included in this report are estimates only
and should not be construed as being exact quantities, and if recovered, the revenues there from,
and the actual costs related thereto, could be more or less than the estimated amounts.
Non-GAAP Financial Measures
In this press release, Petrodeltas EBITDA disclosure is not presented in accordance with
accounting principals generally accepted in the United States (GAAP) and Petrodeltas financials
are not intended to be used in lieu of GAAP presentations of net income or cash flows from
operating activities. EBITDA is presented because we believe it provides additional information
with respect to both the performance of our fundamental business activities as well as our ability
to meet our future capital expenditures and working capital requirements. We also believe that
financial analysts commonly use EBITDA to analyze Petrodeltas performance. Although we present
selected items that we consider in evaluating our performance, you should also be aware that the
items presented do not represent all items that affect comparability between the periods presented.
Variations in our operating results are also caused by changes in volumes, prices, exchange rates
and numerous other factors. These types of variations are not separately identified in this
release, but will be discussed, as applicable, in managements discussion and analysis of operating
results in our 2010 Form 10-K.
A reconciliation of EBITDA to net income and cash flows from operating activities for the periods
presented is included in the tables attached to this release.
Conference call
Harvest will hold a conference call at 10:00 a.m. Central Time on Wednesday, March 16, 2011, during
which management will discuss Harvests 2010 fourth quarter and year-end results. The conference
leader will be James A. Edmiston, President and Chief Executive Officer. To access
the conference call, dial 719-325-2413 or 888-208-1812, five to ten minutes prior to the start
time. At that time you will be asked to provide the conference number, which is 3953835. A
Page 7 of 13
recording of the conference call will also be available for replay at 719-457-0820, passcode
3953835, until March 26, 2010.
The Company intends to file its 2010 Form 10-K with the Securities and Exchange Commission on
Wednesday, March 16, 2011. A copy of the Form 10-K will be available on the Companys website at
www.harvestnr.com.
The conference call will also be transmitted over the internet through the Companys website at
www.harvestnr.com. To listen to the live webcast, enter the web site fifteen minutes before the
call to register, download and install any necessary audio software. For those who cannot listen to
the live broadcast, a replay of the webcast will be available beginning shortly after the call, and
will remain on the web site for approximately 90 days.
About Harvest Natural Resources
Harvest Natural Resources, Inc., headquartered in Houston, Texas, is an independent energy company
with principal operations in Venezuela, producing and exploration assets in the United States,
exploration assets in Indonesia, West Africa and China and Oman and business development offices in
Singapore and the United Kingdom. For more information visit the Companys website at
www.harvestnr.com.
CONTACT:
Stephen C. Haynes
Vice President, Chief Financial Officer
(281) 899-5716
Stephen C. Haynes
Vice President, Chief Financial Officer
(281) 899-5716
This press release may contain projections and other forward-looking statements within the meaning
of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934. They include estimates and timing of expected oil and gas production, oil and gas reserve
projections of future oil pricing, future expenses, planned capital expenditures, anticipated cash
flow and our business strategy. All statements other than statements of historical facts may
constitute forward-looking statements. Although Harvest believes that the expectations reflected
in such forward-looking statements are reasonable, it can give no assurance that such expectations
will prove to have been correct. Actual results may differ materially from Harvests expectations
as a result of factors discussed in Harvests 2010 Annual Report on Form 10-K and other public
filings.
Page 8 of 13
HARVEST
NATURAL RESOURCES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS: |
||||||||
CURRENT
ASSETS: |
||||||||
Cash and cash equivalents |
$ | 58,703 | $ | 32,317 | ||||
Accounts and notes receivable, net |
||||||||
Oil and gas revenue receivable |
1,907 | 166 | ||||||
Joint interest and other |
2,325 | 8,047 | ||||||
Notes receivable |
3,420 | 3,265 | ||||||
Advances to equity affiliate |
1,706 | 4,927 | ||||||
Prepaid expenses and other |
4,793 | 2,214 | ||||||
Total current assets |
72,854 | 50,936 | ||||||
OTHER ASSETS |
2,477 | 3,613 | ||||||
INVESTMENT IN EQUITY AFFILIATES |
287,933 | 233,989 | ||||||
PROPERTY AND EQUIPMENT, net |
124,980 | 60,241 | ||||||
TOTAL ASSETS |
$ | 488,244 | $ | 348,779 | ||||
LIABILITIES
AND EQUITY: |
||||||||
CURRENT
LIABILITIES: |
||||||||
Joint interest and royalty payable |
$ | 675 | $ | | ||||
Accounts payable, trade and other |
2,530 | 696 | ||||||
Accounts payable, carry obligation |
8,395 | | ||||||
Accrued expenses |
15,087 | 9,920 | ||||||
Accrued Interest |
896 | 4,691 | ||||||
Income taxes payable |
72 | 1,090 | ||||||
Total current liabilities |
27,655 | 16,397 | ||||||
OTHER LIABILITIES |
1,834 | 333 | ||||||
LONG-TERM DEBT |
81,237 | | ||||||
ASSET RETIREMENT OBLIGATION |
663 | 50 | ||||||
COMMITMENTS AND CONTINGENCIES |
| | ||||||
EQUITY: |
||||||||
STOCKHOLDERS EQUITY: |
||||||||
Common stock and paid-in capital |
230,763 | 213,732 | ||||||
Retained earnings |
141,584 | 126,244 | ||||||
Treasury stock |
(65,543 | ) | (65,383 | ) | ||||
Total
Harvest stockholders equity |
306,804 | 274,593 | ||||||
Noncontrolling Interest |
70,051 | 57,406 | ||||||
Total Equity |
376,855 | 331,999 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 488,244 | $ | 348,779 | ||||
Page 9 of 13
HARVEST
NATURAL RESOURCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts, unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts, unaudited)
Three months Ended December 31, | Twelve months Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
REVENUE: |
||||||||||||||||
Oil sales |
$ | 2,027 | $ | 165 | $ | 9,243 | $ | 165 | ||||||||
Gas sales |
712 | 16 | 1,453 | 16 | ||||||||||||
2,739 | 181 | 10,696 | 181 | |||||||||||||
EXPENSES: |
||||||||||||||||
Lease operating costs and production taxes |
675 | | 1,846 | | ||||||||||||
Depletion |
1,118 | 29 | 3,300 | 29 | ||||||||||||
Depreciation, and amortization |
133 | 125 | 517 | 407 | ||||||||||||
Exploration expense |
2,687 | 2,509 | 8,016 | 7,824 | ||||||||||||
General and administrative |
7,820 | 2,889 | 26,660 | 21,854 | ||||||||||||
Taxes other than on income |
332 | 260 | 1,048 | 1,026 | ||||||||||||
12,765 | 5,812 | 41,387 | 31,140 | |||||||||||||
LOSS FROM OPERATIONS |
(10,026 | ) | (5,631 | ) | (30,691 | ) | (30,959 | ) | ||||||||
OTHER NON-OPERATING INCOME (EXPENSE) |
||||||||||||||||
Investment earnings and other |
163 | 261 | 557 | 1,168 | ||||||||||||
Interest expense |
(1,368 | ) | (5 | ) | (2,689 | ) | (5 | ) | ||||||||
Other non-operating expense |
(3,952 | ) | | (3,952 | ) | | ||||||||||
Loss on exchange rate |
(39 | ) | (27 | ) | (1,588 | ) | (83 | ) | ||||||||
(5,196 | ) | 229 | (7,672 | ) | 1,080 | |||||||||||
NET LOSS BEFORE INCOME TAXES |
(15,222 | ) | (5,402 | ) | (38,363 | ) | (29,879 | ) | ||||||||
Income tax expense (benefit) |
(1,016 | ) | 37 | (184 | ) | 1,182 | ||||||||||
NET LOSS FROM CONSOLIDATED COMPANIES |
(14,206 | ) | (5,439 | ) | (38,179 | ) | (31,061 | ) | ||||||||
Net income from unconsolidated equity affiliates |
12,734 | 13,981 | 66,164 | 35,757 | ||||||||||||
NET INCOME (LOSS) |
(1,472 | ) | 8,542 | 27,985 | 4,696 | |||||||||||
Less: Net Income Noncontrolling Interest |
2,491 | 3,467 | 12,645 | 7,803 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO HARVEST |
$ | (3,963 | ) | $ | 5,075 | $ | 15,340 | $ | (3,107 | ) | ||||||
NET INCOME (LOSS) ATTRIBUTABLE TO HARVEST PER
COMMON SHARE: |
||||||||||||||||
Basic |
$ | (0.12 | ) | $ | 0.15 | $ | 0.46 | $ | (0.09 | ) | ||||||
Diluted |
$ | (0.12 | ) | $ | 0.15 | $ | 0.43 | $ | (0.09 | ) | ||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
33.9 | 33.2 | 33.5 | 33.1 | ||||||||||||
Diluted |
33.9 | 33.5 | 39.3 | 33.1 |
Page 10 of 13
HARVEST
NATURAL RESOURCES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
Twelve months Ended December 31, | ||||||||
2010 | 2009 | |||||||
Cash Flows From Operating Activities: |
||||||||
Net Income |
$ | 27,985 | $ | 4,696 | ||||
Adjustments to reconcile net income to net cash
used in operating activities: |
||||||||
Depletion, depreciation and amortization |
3,817 | 436 | ||||||
Amortization of debt financing costs |
793 | | ||||||
Write off of deferred financing costs |
2,795 | | ||||||
Amortization of discount on debt |
359 | | ||||||
Net income from unconsolidated equity affiliate |
(66,164 | ) | (35,757 | ) | ||||
Non-cash compensation related charges |
4,234 | 4,087 | ||||||
Dividends received from unconsolidated equity affiliate |
12,220 | | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts and notes receivable |
3.826 | 92 | ||||||
Advances to equity affiliate |
3,221 | (1,195 | ) | |||||
Prepaid expenses and other |
(2,579 | ) | (1,055 | ) | ||||
Joint interest and royalty payable |
675 | | ||||||
Accounts payable |
1,835 | (966 | ) | |||||
Accrued expenses |
5,738 | (6,629 | ) | |||||
Accrued Interest |
(4,534 | ) | | |||||
Other liabilities |
1,501 | 333 | ||||||
Income taxes payable |
(1,018 | ) | 1,013 | |||||
Net Cash Used In Operating Activities |
(5,296 | ) | (34,945 | ) | ||||
Cash Flows From Investing Activities: |
||||||||
Additions of property and equipment |
(59,619 | ) | (28,022 | ) | ||||
Investment costs |
558 | (581 | ) | |||||
Net Cash Used In Investing Activities |
(59,061 | ) | (28,603 | ) | ||||
Cash Flows From Financing Activities: |
||||||||
Net proceeds from issuances of common stock |
1,674 | 386 | ||||||
Proceeds from issuance of long-term debt |
92,000 | | ||||||
Financing costs |
(2,931 | ) | (1,686 | ) | ||||
Net Cash Provided by (Used In) Financing Activities |
90,743 | (1,300 | ) | |||||
Net Increase (Decrease) in Cash |
26,386 | (64,848 | ) | |||||
Cash and Cash Equivalents at Beginning of Period |
32,317 | 97,165 | ||||||
Cash and Cash Equivalents at End of Period |
$ | 58,703 | $ | 32,317 | ||||
Page 11 of 13
PETRODELTA, S. A.
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
Three months Ended | Three months Ended | |||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||
Barrels of oil sold |
2,419 | 2,165 | ||||||||||||||
MCF of gas sold |
424 | 764 | ||||||||||||||
Total BOE |
2,490 | 2,292 | ||||||||||||||
Total BOE Net of 33% Royalty |
1,660 | 1,528 | ||||||||||||||
Average price/barrel |
$ | 75.15 | $ | 70.00 | ||||||||||||
Average price/mcf |
$ | 1.54 | $ | 1.54 | ||||||||||||
$ | $/BOE net | $ | $/BOE net | |||||||||||||
REVENUES: |
||||||||||||||||
Oil sales |
$ | 181,790 | 151,559 | |||||||||||||
Gas sales |
653 | 1,170 | ||||||||||||||
Royalties |
(62,465 | ) | (54,377 | ) | ||||||||||||
119,978 | 72.27 | 98,352 | 64.37 | |||||||||||||
EXPENSES: |
||||||||||||||||
Operating expenses |
13,983 | 8.42 | 6,732 | 4.41 | ||||||||||||
Workovers |
7,273 | 4.38 | | | ||||||||||||
Depletion, depreciation, amortization |
10,907 | 6.57 | 9,951 | 6.51 | ||||||||||||
General and administrative |
9,468 | 5.70 | (1,812 | ) | (1.19 | ) | ||||||||||
Windfall profits tax |
11,201 | 6.75 | 882 | 0.58 | ||||||||||||
Taxes than on income |
(4,464 | ) | (2.69 | ) | (2,789 | ) | (1.83 | ) | ||||||||
48,368 | 29.13 | 12,964 | 8.48 | |||||||||||||
INCOME FROM OPERATIONS |
71,610 | 43.14 | 85,388 | 55.89 | ||||||||||||
Loss on exchange rate |
(36,070 | ) | (21.73 | ) | | | ||||||||||
Interest earnings and other |
293 | 0.18 | | | ||||||||||||
Interest expense |
(26,767 | ) | (16.13 | ) | (3,617 | ) | (2.37 | ) | ||||||||
Income before income tax |
9,066 | 5.46 | 81,771 | 53.52 | ||||||||||||
Current income tax expense (benefit) |
(4,956 | ) | (2.99 | ) | 37,417 | 24.49 | ||||||||||
Deferred income tax expense (benefit) |
6,201 | 3.74 | (4,402 | ) | (2.88 | ) | ||||||||||
NET INCOME |
7,821 | 4.71 | 48,756 | 31.91 | ||||||||||||
Adjustment to reconcile to reported Net Income from |
| |||||||||||||||
Unconsolidated Equity Affiliate: |
||||||||||||||||
Deferred income tax expense (benefit) |
(25,436 | ) | 6,418 | |||||||||||||
Net income equity affiliate |
33,257 | 42,338 | ||||||||||||||
Equity interest in unconsolidated equity affiliate |
40 | % | 40 | % | ||||||||||||
Income before amortization of excess basis in equity affiliate |
13,303 | 16,935 | ||||||||||||||
Amortization of excess basis in equity affiliate |
(394 | ) | (363 | ) | ||||||||||||
Conform depletion expense to GAAP |
(175 | ) | (285 | ) | ||||||||||||
Net income from unconsolidated equity affiliate |
$ | 12,734 | $ | 16,287 | ||||||||||||
Non-GAAP Financial Measures: |
||||||||||||||||
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
||||||||||||||||
NET INCOME |
$ | 7,821 | 4.71 | $ | 48,756 | 31.91 | ||||||||||
Add back non-cash items: |
||||||||||||||||
Depletion, depreciation and amortization |
10,907 | 6.57 | 9,951 | 6.51 | ||||||||||||
Pension liability, net of tax |
123 | 0.07 | (8,346 | ) | (5.46 | ) | ||||||||||
Deferred income tax expense (benefit) |
6,201 | 3.74 | (4,402 | ) | (2.88 | ) | ||||||||||
Special Charges, net of tax |
18,035 | 10.87 | | | ||||||||||||
CASH FROM OPERATIONS |
43,087 | 25.96 | 45,959 | 30.08 | ||||||||||||
Interest expense |
26,767 | 16.13 | 3,617 | 2.37 | ||||||||||||
Current income tax expense |
(4,956 | ) | (2.99 | ) | 37,417 | 24.49 | ||||||||||
Adjusted EBITDA (IFRS) |
$ | 64,898 | 39.10 | $ | 86,993 | 56.94 | ||||||||||
Page 12 of 13
PETRODELTA, S. A.
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
Twelve months Ended | Twelve months Ended | |||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||
Barrels of oil sold |
8,561 | 7,835 | ||||||||||||||
MCF of gas sold |
2,204 | 4,397 | ||||||||||||||
Total BOE |
8,928 | 8,568 | ||||||||||||||
Total BOE Net of 33% Royalty |
5,953 | 5,712 | ||||||||||||||
Average price/barrel |
$ | 70.57 | $ | 57.62 | ||||||||||||
Average price/mcf |
$ | 1.54 | $ | 1.54 | ||||||||||||
$ | $/BOE net | $ | $/BOE net | |||||||||||||
REVENUES: |
||||||||||||||||
Oil sales |
$ | 604,173 | $ | 451,473 | ||||||||||||
Gas sales |
3,398 | 6,778 | ||||||||||||||
Royalties |
(204,688 | ) | (156,799 | ) | ||||||||||||
402,883 | 67.68 | 301,452 | 52.77 | |||||||||||||
EXPENSES: |
||||||||||||||||
Operating expenses |
44,749 | 7.52 | 48,159 | 8.43 | ||||||||||||
Workovers |
8,910 | 1.50 | 152 | 0.03 | ||||||||||||
Depletion, depreciation, amortization |
40,429 | 6.79 | 33,666 | 5.89 | ||||||||||||
General and administrative |
15,508 | 2.60 | 9,750 | 1.71 | ||||||||||||
Windfall profits tax |
14,116 | 2.37 | 882 | 0.15 | ||||||||||||
123,712 | 20.78 | 92,609 | 16.21 | |||||||||||||
INCOME FROM OPERATIONS |
279,171 | 46.90 | 208,843 | 36.56 | ||||||||||||
Gain on exchange rate |
84,448 | 14.19 | | | ||||||||||||
Interest earnings and other |
3,179 | 0.53 | 4 | | ||||||||||||
Interest expense |
(26,767 | ) | (4.50 | ) | (3,617 | ) | (0.63 | ) | ||||||||
Income before income tax |
340,031 | 57.12 | 205,230 | 35.93 | ||||||||||||
Current income tax expense |
189,780 | 31.88 | 105,868 | 18.53 | ||||||||||||
Deferred income tax expense (benefit) |
72,568 | 12.19 | (43,922 | ) | (7.68 | ) | ||||||||||
NET INCOME (LOSS) |
77,683 | 13.05 | 143,284 | 25.08 | ||||||||||||
Adjustment to reconcile to reported Net Income from
|
||||||||||||||||
Unconsolidated Equity Affiliate: |
||||||||||||||||
Deferred income tax expense (benefit) |
(91,877 | ) | 38,516 | |||||||||||||
Net income equity affiliate |
169,560 | 104,768 | ||||||||||||||
Equity interest in unconsolidated equity affiliate |
40 | % | 40 | % | ||||||||||||
Income
before amortization of excess basis in equity affiliate |
67,824 | 41,907 | ||||||||||||||
Amortization of excess basis in equity affiliate |
(1,414 | ) | (1,356 | ) | ||||||||||||
Conform depletion expense to GAAP |
(246 | ) | 183 | |||||||||||||
Net income from unconsolidated equity affiliate |
$ | 66,164 | $ | 40,734 | ||||||||||||
Non-GAAP Financial Measures: |
||||||||||||||||
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
||||||||||||||||
NET INCOME |
$ | 77,683 | 13.05 | $ | 143,284 | 25.08 | ||||||||||
Add back non-cash items: |
||||||||||||||||
Depletion, depreciation and amortization |
40,429 | 6.79 | 33,666 | 5.89 | ||||||||||||
Pension liability, net of tax |
123 | 0.02 | 7,209 | 1.26 | ||||||||||||
Deferred income tax expense (benefit) |
72,568 | 12.19 | (43,922 | ) | (7.68 | ) | ||||||||||
Special Charges, net of tax |
1,602 | 0.27 | | | ||||||||||||
CASH FROM OPERATIONS |
192,405 | 32.32 | 140,237 | 24.55 | ||||||||||||
Interest expense |
26,767 | 4.50 | 3,617 | 0.63 | ||||||||||||
Current income tax expense |
86,596 | 14.54 | 105,868 | 18.53 | ||||||||||||
Adjusted EBITDA (IFRS) |
$ | 305,768 | 51.36 | $ | 249,722 | 43.71 | ||||||||||
Page 13 of 13