Attached files

file filename
8-K - 8-K - Whiting Canadian Holding Co ULCa11-28942_28k.htm

Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE ON THURSDAY, NOVEMBER 3, 2011

 

KODIAK OIL & GAS CORP. REPORTS

 

THIRD QUARTER 2011 FINANCIAL RESULTS

 

DENVER — November 3, 2011 /PRNewswire-FirstCall/ — Kodiak Oil & Gas Corp. (NYSE: KOG), an oil and gas exploration and production company with assets in the Williston Basin of North Dakota and Montana, today announced its third quarter 2011 financial results.  The Company also today provided an interim operations update on its Williston Basin drilling and completion activities.

 

Highlights Include:

 

·                  Q3 2011 GAAP EARNINGS OF $30.8 MILLION ($0.15 PER SHARE), INCLUDING UNREALIZED DERIVATIVE GAINS

·                  OIL & GAS SALES OF $29.5 MILLION, A 263% INCREASE

·                  ADJUSTED EBITDA OF $20.0 MILLION, 321% GROWTH

 

Third Quarter 2011 Financial Results

 

The Company reported net income for the third quarter 2011 of $30.8 million, or $0.15 per basic and diluted share, compared with net income of $361,000, or $0.00 per basic and diluted share, for the same period in 2010.  Included in the third quarter 2011 net income calculation are unrealized derivative gains of $19.0 million attributed to the non-cash change in the value of derivatives utilized for commodity price risk management.  The unrealized derivative gains, a non-cash credit, increased Kodiak’s reported net income for the third quarter 2011 by $0.09 per basic and diluted share.

 

For the quarter-ended September 30, 2011, the Company reported oil and gas sales of $29.5 million, as compared to approximately $8.1 million during the same period in 2010, a 263% increase and a Company record.  Crude oil revenue accounted for approximately 95% of third quarter 2011 oil and gas sales.  Kodiak posted a 183% increase in oil sales volumes and a 262% increase in gas sales volumes for an overall 187% increase in quarter-over-quarter equivalent sales volumes to approximately 364,000 barrels of oil equivalent (BOE).  Kodiak provided a comprehensive third quarter 2011 production and operations update on Tuesday, October 18, 2011 which may be referenced for a more detailed production discussion.

 

Adjusted EBITDA, a non-GAAP measure, was $20.0 million for the third quarter 2011, as compared to $4.7 million in the same period in 2010, a 321% increase and another Company record.  Kodiak defines Adjusted EBITDA as net income before (i) interest expense, (ii) income taxes, (iii) depletion, depreciation, amortization, and accretion (iv) amortization of deferred financing costs, (v) impairment, (vi) non-cash expenses relating to share based payments recognized under ASC Topic 718, (vii) pre-tax unrealized gains and losses on foreign currency, and (viii) pre-tax unrealized gain and losses on commodity price risk management activities.  A reconciliation of Adjusted EBITDA to net income is included in the financial tables later in this earnings release.

 

Kodiak reported record net cash provided by operating activities for the third quarter 2011 of $19.6 million, as compared to $8.0 million in the same period in 2010.  The Company reported cash used in investing activities of $89.7 million during the third quarter of 2011, of which $66.0 million was invested for the drilling and completion of wells and for infrastructure in its Williston Basin drilling program and $17.7 million of which was allocated to a deposit into escrow

 



 

associated with the recently announced acquisition of additional Williston Basin assets which closed on October 28, 2011.

 

Third Quarter 2011 Expense Analysis

 

For the quarter-ended September 30, 2011, general and administrative (G&A) expense was $4.5 million, as compared to $2.8 million for the same period in 2010.  The increase in total G&A is attributed primarily to the hiring of new personnel as the Company continues to rapidly expand its oil and gas operations and operated rig count.  The Company had 60 employees at September 30, 2011, as compared to 30 employees at September 30, 2010.  Included in the third quarter 2011 G&A expense is a non-cash, stock-based compensation charge of $1.0 million, as compared to $1.1 million for the same period in 2010.

 

Kodiak’s lease operating expense (LOE) for the third quarter 2011 was $6.5 million, as compared to $1.7 million during the same period in 2010.  The increase in LOE is attributed to additional production expense associated with a growing number of producing wells.  This increase also included expenses incurred in repairing roads and well pads following the first-half 2011 adverse winter weather and resultant flooding during the spring runoff.  Severance taxes were also higher due to increased oil and gas revenues during the 2011 period, as compared to the 2010 period.

 

Depletion, depreciation, amortization and accretion (DD&A) expense for the third quarter 2011 was $6.8 million, as compared to $2.1 million for the same period in 2010.  The increase is primarily due to the increase in sales volumes and, to a lesser extent, an increase in the per-unit charge.

 

Kodiak Oil & Gas Corp.

 

 

 

 

 

 

 

% Change

 

Unit Cost Analysis

 

Q3-11

 

Q2-11

 

Q3-10

 

Sequential

 

Q-o-Q

 

Sales Volumes in Barrels of Oil Equivalent (BOE)

 

363,703

 

238,275

 

126,767

 

53

%

187

%

Average Price Received Oil ($ Bbl)

 

$

82.51

 

$

95.72

 

$

66.07

 

-14

%

25

%

Average Price Received Gas ($ Mcf)

 

10.20

 

7.99

 

4.47

 

28

%

128

%

Lease Operating Expense ($ BOE)

 

8.14

 

7.46

 

6.25

 

9

%

30

%

Production Tax ($ BOE)

 

8.83

 

10.33

 

7.05

 

-15

%

25

%

DD&A Expense ($ BOE)

 

18.70

 

19.02

 

16.42

 

-2

%

14

%

Gathering, Transportation & Marketing Expense ($ BOE)

 

0.91

 

0.82

 

0.16

 

11

%

469

%

Total G&A Expense ($ BOE)

 

12.50

 

17.58

 

21.95

 

-29

%

-43

%

Non-cash Stock-based Compensation Expense ($ BOE)

 

$

3.02

 

$

3.98

 

$

8.55

 

-24

%

-65

%

 

Nine-Month Period Financial Results

 

The Company reported record quarterly net income for the nine-month period ended September 30, 2011 of $37.6 million, or $0.20 per basic and diluted share, compared with net income of $2.0 million, or $0.02 per basic and diluted share, for the same period in 2010.  Included in the nine-month 2011 period’s net income calculation are unrealized derivative gains of $15.5 million attributed to the non-cash change in the value of derivatives utilized for commodity price risk management.  The unrealized derivative gains, a non-cash credit, increased Kodiak’s reported net income for the 2011 nine-month period by $0.08 per basic and diluted share.

 

Oil and gas sales were $65.0 million for the first nine months of 2011, as compared to approximately $20.0 million during the 2010 period, a 225% increase and a Company record.  Kodiak reported a 154% increase in oil sales volumes and a 117% increase in gas sales volumes for an overall 151% increase in equivalent production volumes during the nine-month 2011 period, as compared to the 2010 period.  Production for the 2011 nine-month period was 770,000 BOE/d, as compared to 307,000 BOE/d in the prior year period.

 

For the first nine months of 2011, Adjusted EBITDA was $41.4 million, as compared to $10.9 million for the prior-year period.  Kodiak reported net cash provided by operating activities for the first nine months of 2011 of $43.1 million, as compared to $12.8 million in the prior-year period.

 

The Company reported cash used for investing activities of $239.6 million during the first nine months of 2011 with approximately $155.3 million invested for the drilling and completion of wells in its Williston Basin drilling program,

 

2



 

$132.3 million of which was allocated to Kodiak-operated wells.  During the first nine months of 2011, Kodiak drilled or participated in 31 gross wells (13.9 net) and completed 18 gross wells (8.2 net).  The Company also invested $85.8 million during the second quarter 2011 to acquire an additional 25,000 net acres and producing properties in the Williston Basin which closed on June 30, 2011.

 

As of September 30, 2011, the Company’s total current assets were $133.6 million, its cash and equivalents position was $78.6 million and it had prepaid expenses, consisting of tubular goods and surface equipment, of $20.0 million.  Long-term debt as of September 30, 2011 was $55.0 million, which consisted of zero borrowings under the Company’s revolving line of credit and $55 million in borrowings under its second lien term loan credit facility (“second lien facility”) both of which are led by Wells Fargo.

 

As of November 3, 2011, Kodiak had $186 million outstanding under its credit facility that was drawn in conjunction with the October 28, 2011 acquisition of Williston Basin producing properties and undeveloped leasehold.  The Company also had $100 million outstanding on its second lien facility.

 

Subsequent Events

 

On October 28, 2011, the Company acquired from a privately held oil and gas company, interests in approximately 13,400 net acres of Williston Basin leaseholds, and related producing properties located primarily in Williams County, N.D.  The Company paid cash consideration of approximately $248.2 million and the effective date was August 1, 2011, with purchase price adjustments calculated at the closing date October 28, 2011.

 

In October 2011, Kodiak amended its existing agreement with Halliburton Energy Services whereby the Company will have a full-time 24-hour dedicated crew for pressure pumping services.  Kodiak anticipates having approximately 21 days available through year-end and then moving into a full-time arrangement in early 2012.  As a result of the agreement, Kodiak believes that it has enhanced its ability to execute its ongoing completion program.

 

2011 Production Guidance

 

As stated in the earlier October 18, 2011 news release, the Company averaged approximately 4,000 barrels of oil equivalent (BOE) during the third quarter of 2011.  After completing the five gross (4.0 net) wells in late September and early October 2011, the Company’s production is in the range of 7,500 to 8,000 BOE per day.  Subject to the timely and satisfactory execution of the Company’s currently scheduled fourth quarter completions, the Company believes its full-year average daily production guidance for the range of 4,500 BOE/d to 5,000 BOE/d remains intact.  Kodiak reaffirms its December 31, 2011 exit rate guidance of over 9,000 BOE/d, excluding production associated with properties that closed on October 28, 2011.

 

2011 Capex Guidance

 

The Company’s 2011 estimated capital expenditure budget remains $230 million, excluding property acquisitions.

 

·                  The budget allocates $185 million for the drilling and completion of operated wells and related infrastructure and other capital expenditures. In the nine-month period ended September 30, 2011, Kodiak invested approximately $132 million on operated properties, inclusive of $8 million allocated to producing properties from property acquisitions.  Year-to-date through September 30, 2011 Kodiak has completed eight gross (5.6 net) operated wells and drilled 13 gross (9.9 net) operated wells.

 

·                  Approximately $40 million of the 2011 estimated capital expenditure budget is allocated to non-operated drilling activity in Dunn County. Year-to-date, the Company has invested $23.0 million in completing six gross (2.9 net) non-operated wells and have participated in the drilling of 18 gross (4.0 net) non-operated wells.

 

·                  The Company has invested $6.5 million for leasehold expenditures through September 30, 2011.

 

Williston Basin Operations Update

 

Kodiak’s five operated drilling rigs are presently drilling ahead on multi-well drilling pads.  Three rigs are drilling in McKenzie County, and two rigs are drilling in Dunn County.

 

For the remainder of the fourth quarter 2011, Kodiak expects to complete or commence completion operations on an additional nine gross (6.1 net) operated wells, including two gross (0.8 net) wells from the recent acquisition.  These

 

3



 

operated wells are located on four drilling pads consisting of three, two-well pads and one, three-well pad.  Drilling has been completed and operations are underway to construct surface equipment and pipelines on each of the pads.  Currently, two gross (0.8 net) wells have been completed and are in flow-back operations.  The remaining seven gross (6.6 net) wells are expected to commence completion operations during the remainder of the fourth quarter.

 

Prior to the winter months, midstream infrastructure companies have been actively laying pipeline across the Company’s core operating areas.  Kodiak expects that many of its wells will be connected to the pipelines wherever possible.  Pipeline infrastructure should help mitigate product transportation issues during the upcoming winter season.

 

With the addition of the October 28, 2011 acquisition, Kodiak now operates, or has an interest in, a total of 65 gross (33.4 net) producing wells.

 

The Company’s joint venture partner in Dunn County continues to operate a two-rig drilling program.  Kodiak’s working interest is an approximate 50% with respect to the wells drilled and/or completed in the fourth quarter 2011.  Additionally, by virtue of minor leasehold interests operated by other industry partners, Kodiak participated in 13 gross (1.3 net) non-operated wells during the third quarter of 2011.  Kodiak will continue to have non-operated working interests in ongoing operations by other operators.

 

The following summary provides a tabular presentation of data pertinent to Kodiak’s Williston Basin drilling and completion activities targeting the Bakken during 2010 and 2011 (gas is converted on a 6 Mcf to 1 barrel of oil basis) as of November 3, 2011:

 

One-year North Dakota (Bakken and Three Forks) Drilling and Completion Activities

 

GRAPHIC

 

 

 

 

 

IP 24-
Hour

 

Daily Production (BOE/d)

 

Gas /
Oil

 

 

 

Well

 

WI /
NRI (%)

 

Completion
Date

 

Test
BOE/D

 

30 Day

 

60 Day

 

90 Day

 

180
Day

 

Ratio
(GOR)

 

Well Status (2)

 

Dunn County, ND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MC #13-34-28-1H

 

59 / 48

 

Sep-10

 

1,906

 

1,082

 

1,074

 

995

 

723

 

700

 

PW

 

MC #13-34-28-2H

 

59 / 48

 

Aug-10

 

2,055

 

1,259

 

1,073

 

932

 

655

 

600

 

PW

 

TSB #14-21-33-15H

 

50 / 41

 

Dec-10

 

2,050

 

877

 

790

 

706

 

701

 

700

 

FW

 

TSB #14-21-33-16H3

 

50 / 41

 

Dec-10

 

1,042

 

603

 

444

 

 

 

550

 

FW

 

TSB #14-21-4H

 

50 / 41

 

Dec-10

 

1,196

 

656

 

470

 

397

 

 

600

 

PW

 

TSB #14-21-16-2H

 

50 / 41

 

Apr-11

 

N/A

 

194

 

164

 

 

 

600

 

PW

 

TSB #2-24-12-2H

 

50 / 41

 

Sep-11

 

1,752

(1)

 

 

 

 

600

 

FW

 

SC #2-24-25-15H

 

96 / 79

 

Sep-11

 

3,028

 

1,449

 

 

 

 

730

 

FW

 

TSB #2-24-12-1H3

 

50 / 41

 

Sep-11

 

3,083

 

1,398

 

 

 

 

500

 

FW

 

SC #12-10-11-9H

 

97 / 79

 

Oct-11

 

2,950

 

 

 

 

 

700

 

FW

 

SC #12-10-11-9H3

 

97 / 79

 

Q311

 

2,982

 

 

 

 

 

700

 

FW

 

SC #2-24-25-16H

 

96 / 79

 

2012

 

 

 

 

 

 

 

WOC

 

SC #2-8-17-15H

 

46 / 38

 

Q411

 

 

 

 

 

 

 

WOC

 

CE #15-22-15-4H

 

56 / 45

 

Q411

 

 

 

 

 

 

 

Completing

 

CE #15-22-15-3H3

 

56 / 45

 

Q411

 

 

 

 

 

 

 

Completing

 

SC #2-8-17-14H3

 

46 / 38

 

Q411

 

 

 

 

 

 

 

WOC

 

CE #15-14-11-4H

 

56 / 45

 

2012

 

 

 

 

 

 

 

Drilling

 

SC #9-2-3-5H

 

99 / 81

 

2012

 

 

 

 

 

 

 

Mobilizing

 

 

4



 

McKenzie County, ND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grizzly #1-27H-R

 

74 / 60

 

Sep-10

 

507

 

210

 

204

 

196

 

189

 

800

 

PW

 

Grizzly #13-6H

 

68 / 56

 

Feb-11

 

399

 

122

 

120

 

119

 

 

350

 

PW

 

Koala #9-5-6-5H

 

95 / 78

 

Apr-11

 

3,042

 

1,377

 

1,165

 

1,103

 

 

1200

 

FW

 

Koala #9-5-6-12H3

 

95 / 78

 

Apr-11

 

2,327

 

1,072

 

1,063

 

980

 

 

1300

 

FW

 

Koala #3-2-11-14H

 

52 / 42

 

Jul-11

 

3,412

 

1,337

 

1,230

 

 

 

1250

 

FW

 

Koala #3-2-11-13H

 

53 / 43

 

Jul-11

 

3,021

 

1,144

 

1,004

 

 

 

1200

 

FW

 

Koala #2-25-36-15H

 

66 / 53

 

Q411

 

 

 

 

 

 

 

WOC

 

Koala #2-25-36-14H3

 

66 / 53

 

Q411

 

 

 

 

 

 

 

WOC

 

Koala #2-25-36-13H3

 

66 / 53

 

Q411

 

 

 

 

 

 

 

WOC

 

Smokey #15-22-15-2H

 

85 / 69

 

Q411

 

 

 

 

 

 

 

WOC

 

Smokey #15-22-34-15H

 

63 / 51

 

Q411

 

 

 

 

 

 

 

WOC

 

Grizzly #3-25-13-3H

 

50 / 41

 

2012

 

 

 

 

 

 

 

Drilling

 

Smokey #3-6-7-14H

 

56 / 45

 

2012

 

 

 

 

 

 

 

Drilling

 

Smokey #16-20-17-2H

 

94 / 75

 

2012

 

 

 

 

 

 

 

Drilling

 

Williams County, ND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mildred #9-4-1H

 

45 / 35

 

Q411

 

 

 

 

 

 

 

WOC

 

State #16-21-1H

 

36 / 28

 

Q411

 

 

 

 

 

 

 

WOC

 

Long #1-12-1H

 

73 / 56

 

2012

 

 

 

 

 

 

 

WOC

 

 


(1)14 stages completed initially, with remaining stages completed Oct. 2011

 

FW = Flowing Well

(2) Well Status is as of November 3, 2011

 

WOC = Waiting on Completion

PW = Pumping Well

 

Management Comment

 

Commenting on third quarter 2011 results, Kodiak’s Chairman and CEO Lynn A. Peterson said: “Kodiak’s third quarter results were strong and we intend to leverage the financial and operational momentum into the remainder of 2011 and continuing into 2012.   We continue to achieve operational progress which is yielding improved field-level efficiencies as we expand our Williston Basin asset base and operated rig count.  By adding the fifth operated drilling rig, we are now able to secure a dedicated 24-hour frac crew commencing the first part of 2012.  We believe the expanded pressure pumping agreement with Halliburton should further improve completion efficiencies during our 2012 development drilling program.

 

“We continue to make excellent wells in both Dunn and McKenzie Counties, which are integral to our production and cash flow growth trajectory we intend to provide our shareholders.  One particularly positive development is the continued strong production profile from our first Three Forks well located in the McKenzie County Koala Project area.  As shown above through the first 90 days of production, the well averaged nearly 1,000 BOE/d and is mirroring the offsetting Bakken well drilled just 700 feet away. With additional Three Forks production data, we can provide more accurate estimated ultimate recoveries for the Three Forks in the Koala area.  We will also closely monitor the production profile from our two recent Dunn County Three Forks completions which have generated encouraging results.

 

“Our recently closed acquisition of producing properties and undeveloped leasehold is complementary to our Koala Project area.  Having gas and water infrastructure already in place adds significant value, while the production provides cash flow for continued development drilling.  We opted to not extend the drilling rig contract; however, we are evaluating the potential of adding a sixth operated rig in spring 2012 once the winter weather subsides.”

 

Q311 Results Teleconference Call

 

In conjunction with Kodiak’s release of its financial and operating results, investors, analysts and other interested parties are invited to listen to a conference call with management on Friday, November 4, 2011 at 11:00 a.m. Eastern Daylight Time.

 

5



 

Kodiak Oil & Gas Corp. Q311 Financial and Operating Results Conference Call

 

Date:

Friday, November 4, 2011

Time:

11:00 a.m. EDT

 

10:00 a.m. CDT

 

  9:00 a.m. MDT

 

  8:00 a.m. PDT

Call:

(877) 257-3168 (US/Canada) and (706) 643-3820 (International); Passcode: 19593672

Internet:

Live and rebroadcast over the Internet: http://www.videonewswire.com/event.asp?id=83102

Replay:

Available through Friday, November 11, 2011 at (855) 859-2056 (US/Canada) and (404) 537-3406 (International) using passcode: 19593672 and for 30 days at www.kodiakog.com

 

About Kodiak Oil & Gas Corp.

 

Denver-based Kodiak Oil & Gas Corp. is an independent energy exploration and development company focused on exploring, developing and producing oil and natural gas in the Williston and Green River Basins in the U.S. Rocky Mountains.  For further information, please visit www.kodiakog.com.  The Company’s common shares are listed for trading on the New York Stock Exchange under the symbol: “KOG.”

 

Forward-Looking Statements

 

This press release includes statements that may constitute “forward-looking” statements, usually containing the words “believe,” “estimate,” “project,” “expect” or similar expressions. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from the forward-looking statements.  Forward looking statements are statements that are not historical facts and are generally, but not always, identified by the words “expects,” “plans,” “anticipates,” “believes,” “intends,” “estimates,” projects,” “potential” and similar expressions, or that events or conditions “will,” “would,” “may,” “could” or “should” occur. Forward-looking statements in this document include statements regarding the Company’s expectations as to: exploration and development plans; drilling plans and expectations, including the timing and pace of our drilling activities, and the manner and stages in which wells are expected to be drilled; the number, mobilization, intended use and current planned future location of our rigs; spudding activities; expectations regarding availability and benefits of infrastructure; expectations regarding the benefits of recent acquisitions;;  the amount and allocation of the Company’s anticipated capital expenditures and the timing and success of such programs; the estimated costs to drill and complete wells and the Company’s expectations regarding potential improvements in its ability to execute its completion activities; the sources and sufficiency of funding for our capital budget; expectations concerning weather conditions and the impact of such conditions on our operations; the future performance of our oil & gas properties, including well production, and trends in well performance; the independent nature of the Three Forks and Middle Bakken reservoirs; the commercial prospects of the Three Forks Formation; and the amount and sufficiency of future cash flows and sources of liquidity. Factors that could cause or contribute to such differences include, but are not limited to, fluctuations in the prices of oil and gas, uncertainties inherent in estimating quantities of oil and gas reserves and projecting future rates of production and timing of development activities, competition, operating risks, acquisition risks, liquidity and capital requirements, the effects of governmental regulation, adverse changes in the market for the Company’s oil and gas production, dependence upon third-party vendors, and other risks detailed in the Company’s periodic report filings with the Securities and Exchange Commission.

 

For further information, please contact:

 

Mr. Lynn A. Peterson, CEO and President, Kodiak Oil & Gas Corp. +1-303-592-8075

Mr. David P. Charles, Sierra Partners LLC +1-303-757-2510 x11

 

Footnotes to the Financial Statements

 

The notes accompanying the financial statements are an integral part of the consolidated financial statements and can be found in Kodiak’s filing on Form 10-Q for the period ended September 30, 2011.

 

—30—

 

6



 

KODIAK OIL & GAS CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)

 

 

 

September 30, 2011

 

December 31, 2010

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

78,641

 

$

101,198

 

Accounts receivable

 

 

 

 

 

Trade

 

18,049

 

11,328

 

Accrued sales revenues

 

11,952

 

4,578

 

Commodity price risk management asset

 

4,978

 

 

Inventory, prepaid expenses and other

 

20,002

 

18,212

 

 

 

 

 

 

 

Total Current Assets

 

133,622

 

135,316

 

 

 

 

 

 

 

Oil and gas properties (full cost method), at cost

 

 

 

 

 

Proved oil and gas properties

 

325,190

 

205,360

 

Unproved oil and gas properties

 

184,766

 

107,254

 

Wells in progress

 

71,578

 

21,418

 

Equipment and facilities

 

4,367

 

2,429

 

Less-accumulated depletion, depreciation, amortization, accretion and writedowns

 

(118,732

)

(103,799

)

Net oil and gas properties

 

467,169

 

232,662

 

 

 

 

 

 

 

Cash held in escrow

 

17,671

 

 

Commodity price risk management asset

 

4,788

 

 

Property and equipment, net of accumulated depreciation of $522 at September 30, 2011 and $377 at December 31, 2010

 

1,100

 

366

 

Deferred financing costs, net of amortization of $677 at September 30, 2011 and $83 at December 31, 2010

 

2,970

 

1,593

 

 

 

 

 

 

 

Total Assets

 

$

627,320

 

$

369,937

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

53,615

 

$

23,179

 

Commodity price risk management liability

 

 

2,248

 

Total Current Liabilities

 

53,615

 

25,427

 

 

 

 

 

 

 

Noncurrent Liabilities

 

 

 

 

 

Long term debt

 

55,000

 

40,000

 

Commodity price risk management liability

 

 

3,495

 

Asset retirement obligations

 

2,556

 

1,968

 

Total Noncurrent Liabilities

 

57,556

 

45,463

 

 

 

 

 

 

 

Total Liabilities

 

111,171

 

70,890

 

 

 

 

 

 

 

Commitments and Contingencies - Note 10

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common stock - no par value; unlimited authorized

 

 

 

 

 

Issued and outstanding: 209,331,439 shares as of September 30, 2011 and 178,168,205 shares as of December 31, 2010

 

586,784

 

407,312

 

Accumulated deficit

 

(70,635

)

(108,265

)

 

 

 

 

 

 

Total Stockholders’ Equity

 

516,149

 

299,047

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

627,320

 

$

369,937

 

 

7



 

KODIAK OIL & GAS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
(Unaudited)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

Oil sales

 

$

 28,151

 

$

 7,964

 

$

 62,588

 

$

 19,374

 

Gas sales

 

1,377

 

167

 

2,387

 

599

 

Total revenues

 

29,528

 

8,131

 

64,975

 

19,973

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Oil and gas production

 

6,505

 

1,705

 

13,512

 

4,435

 

Depletion, depreciation, amortization and accretion

 

6,801

 

2,081

 

15,054

 

4,932

 

Asset impairment

 

 

 

 

 

 

General and administrative

 

4,549

 

2,761

 

13,069

 

7,439

 

Total expenses

 

17,855

 

6,547

 

41,635

 

16,806

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

11,673

 

1,584

 

23,340

 

3,167

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Gain (loss) on commodity price risk management activities

 

18,806

 

(1,149

)

13,968

 

(1,101

)

Interest income (expense), net

 

(263

)

(76

)

(598

)

(108

)

Other income

 

629

 

2

 

920

 

5

 

Total other income (expense)

 

19,172

 

(1,223

)

14,290

 

(1,204

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

30,845

 

$

 361

 

$

37,630

 

$

1,963

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

 0.15

 

$

 0.00

 

$

 0.20

 

$

0.02

 

Diluted

 

$

 0.15

 

$

 0.00

 

$

 0.20

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

202,721,678

 

133,356,932

 

186,891,361

 

123,929,455

 

Diluted

 

205,712,033

 

134,947,407

 

189,951,979

 

125,533,666

 

 

8



 

KODIAK OIL & GAS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

30,845

 

$

361

 

$

37,630

 

$

1,963

 

Reconciliation of net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depletion, depreciation, amortization and accretion

 

6,801

 

2,081

 

15,054

 

4,932

 

Amortization of deferred financing costs

 

290

 

22

 

677

 

52

 

Unrealized (gain) loss on commodity price risk

 

 

 

 

 

 

 

management activities, net

 

(19,012

)

1,148

 

(15,509

)

1,101

 

Stock based compensation

 

1,028

 

1,058

 

3,514

 

2,778

 

Changes in current assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable-trade

 

(10,532

)

(1,412

)

(6,721

)

(3,501

)

Accounts receivable-accrued sales revenue

 

(4,508

)

(1,286

)

(7,374

)

(1,631

)

Prepaid expenses and other

 

(96

)

(377

)

6,669

 

(983

)

Accounts payable and accrued liabilities

 

14,816

 

6,368

 

9,197

 

8,108

 

Net cash provided by operating activities

 

19,632

 

7,963

 

43,137

 

12,819

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Oil and gas properties

 

(69,539

)

(20,396

)

(205,375

)

(45,453

)

Sale of oil and gas properties

 

 

 

2,132

 

 

Prepaid tubular goods

 

(831

)

152

 

(15,849

)

(4,528

)

Equipment, facilities, & other

 

(1,653

)

(197

)

(2,817

)

(706

)

Restricted investment

 

 

210

 

 

 

 

 

Cash held in escrow

 

(17,671

)

 

(17,671

)

 

Net cash used in investing activities

 

(89,694

)

(20,231

)

(239,580

)

(50,687

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Net borrowings (repayments) under credit facility

 

(59,808

)

(5,000

)

15,000

 

 

Proceeds from the issuance of common shares

 

168,450

 

79,065

 

169,557

 

79,682

 

Debt and share issuance costs

 

(10,384

)

(4,350

)

(10,671

)

(4,872

)

Net cash provided by financing activities

 

98,258

 

69,715

 

173,886

 

74,810

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

28,196

 

57,447

 

(22,557

)

36,942

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of the period

 

50,445

 

4,380

 

101,198

 

24,885

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

$

 78,641

 

$

61,827

 

$

78,641

 

$

61,827

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

 

Oil & gas property accrual included in Accounts payable and accrued liabilities

 

$

31,259

 

$

2,612

 

$

31,259

 

$

3,462

 

 

 

 

 

 

 

 

 

 

 

Oil & gas properties acquired through common stock

 

$

 

$

 

$

14,425

 

$

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

 1,518

 

$

 64

 

$

 3,766

 

$

79

 

 

9



 

In evaluating its business, Kodiak considers earnings before interest, taxes, depletion, depreciation, amortization, and accretion, impairment, gains or losses on foreign currency, gains or losses on commodity price risk management activities, and stock-based compensation expense, (“Adjusted EBITDA”) as a key indicator of financial operating performance and as a measure of the ability to generate cash for operational activities, future capital expenditures and an indication of our potential borrowing base under our credit facility.  Adjusted EBITDA is not a Generally Accepted Accounting Principle (“GAAP”) measure of performance. The Company uses this non-GAAP measure to compare its performance with other companies in the industry that make a similar disclosure, as a measure of its current liquidity, in developing our capital expenditure budget, to evaluate our compliance with covenants under our credit facility and as a component of the corporate objectives to which we tie the vesting of equity-based awards made to senior executives. The Company believes that this measure may also be useful to investors for the same purpose and for an indication of the Company’s ability to generate cash flow at a level that can sustain or support our operations and capital investment program, and that disclosure of this measure provides investors with visibility as to the corporate objectives that affect our executive compensation program. Investors should not consider this measure, or other non-GAAP measures such as net income excluding the effect of unrealized derivative losses, in isolation or as a substitute for operating income or loss, cash flow from operations determined under GAAP or any other measure for determining the Company’s operating performance that is calculated in accordance with GAAP. In addition, because Adjusted EBITDA is not a GAAP measure, it may not necessarily be comparable to similarly titled measures employed by other companies.  A reconciliation of Adjusted EBITDA and net income for the three months and nine months ended September 30, 2011 and 2010 is provided in the table below:

 

KODIAK OIL & GAS CORP.
RECONCILIATION OF ADJUSTED EBITDA

 

 

 

Three months ended September 30,

 

 

 

2011

 

2010

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

30,845

 

$

361

 

Add back:

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

6,801

 

2,081

 

Amortization of deferred financing costs

 

290

 

22

 

(Gain) / loss on foreign currency exchange

 

 

 

Unrealized (gain) / loss on commodity price risk management activities

 

(19,012

)

1,149

 

Stock based compensation expense

 

1,028

 

1,058

 

Interest expense

 

 

64

 

Adjusted EBITDA

 

$

19,952

 

$

4,735

 

 

KODIAK OIL & GAS CORP.
RECONCILIATION OF ADJUSTED EBITDA

 

 

 

Nine months ended September 30,

 

 

 

2011

 

2010

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

37,630

 

$

1,963

 

Add back:

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

15,054

 

4,932

 

Amortization of deferred financing costs

 

677

 

52

 

(Gain) / loss on foreign currency exchange

 

 

(1

)

Unrealized (gain) / loss on commodity price risk management activities

 

(15,509

)

1,101

 

Stock based compensation expense

 

3,514

 

2,777

 

Interest expense

 

 

79

 

Adjusted EBITDA

 

$

41,366

 

$

10,903

 

 

10