Attached files

file filename
8-K - FORM 8-K - ENDEAVOUR INTERNATIONAL CORPd309667d8k.htm

Exhibit 99.1

 

LOGO

For immediate release

Endeavour Announces Fourth Quarter and Year-End 2011

Financial and Operational Results

Houston, February 29, 2012 – Endeavour International Corporation (NYSE: END) (LSE: ENDV) today reported fourth quarter 2011 net income (loss), as adjusted of $(5.8) million compared to $81.1 million for 2010, when it reported an $87 million gain on the sale of its North Sea asset Cygnus. On a GAAP basis, net loss for the fourth quarter of 2011 was $44.6 million as compared to net income of $82.8 million for the same quarter in 2010. Production for the fourth quarter 2011 averaged approximately 4,100 barrels of oil equivalent per day (“boepd”).

Fourth quarter business highlights include:

 

   

North Sea:

 

   

Announced the acquisition of three North Sea oil fields with production of ~10,000 boepd and 31 million barrels of oil equivalent (“mmboe”) proved and probable (“2P”) reserves

 

   

At Bacchus, the first of three planned production wells reached total depth

 

   

Rochelle remains on schedule to commence production by year-end 2012

 

   

U.S. Onshore:

 

   

4 gross Haynesville wells brought on production during the quarter

 

   

Capital expenditures in U.S. shale gas plays restricted until environment allows for reasonable rates of return

 

   

U.S. net production exited the quarter at approximately 20 million cubic feet of gas equivalent per day (“MMCFe/D”)

 

   

Core and log analyses of the four vertical test wells, in the Heath Shale oil play is ongoing

 

   

Other Items:

 

   

Completed the sale of $500 million of Senior Notes due 2018 to fund the North Sea acquisition and retire the Senior Term Loan

 

   

Year-over-year proved reserve replacement rate of 423% of 2011 production

 

   

A capital expenditure budget of $150—$175 million is planned for 2012


“2011 was a pivotal year for Endeavour as we positioned the company for the next stage of its evolution. Although the anticipated production from Bacchus was delayed, the Company successfully reached key milestones to move the Rochelle project closer to its start-up. We also announced a significant and accretive acquisition in our core area of the U.K. North Sea,” said William L. Transier, chairman, chief executive officer and president. “During 2012, we will stay focused on activities designed to increase our U.K. North Sea crude and natural gas production.”

Operational Update

United Kingdom

In December, Endeavour announced the acquisition of interests in three producing oil fields in the North Sea. Current net production from the group of assets is approximately 10,000 boepd of Brent oil and estimated 2P reserves as of December 31, 2011 are approximately 31 mmboe. The Company is acquiring an additional 23.43% working interest in Alba, a field where it currently owns a 2.25% working interest, a 40% working interest in and, subject to partner approval, operatorship of MacCulloch, and an 18% interest in Nicol. The transaction is expected to close in the first quarter of 2012.

At the Bacchus field in Block 22/06a in the Central North Sea, in which Endeavour holds a 30% working interest, drilling at the first of three planned production wells has reached total depth. The liner for the well has been cemented in place and preparations are being made to run the production string. The operator has announced that production is expected to begin in the first quarter of 2012.

The Rochelle development continues on schedule for first production in the fourth quarter of 2012 with the contracted drilling rig expected to arrive in the spring to commence drilling of the two planned production wells. Endeavour is operator and holds a 44% ownership interest in the Rochelle development which is comprised of Blocks 15/26b, 15/26c and 15/27.

United States Onshore

In the fourth quarter of 2011, Endeavour significantly decelerated its capital spending program in its Haynesville area. The Company currently has one Haynesville well in progress, and key acreage is held by production. Any additional Haynesville wells drilled during 2012 will be discretionary. U.S. net daily production averaged 19 MMCFe/D for the fourth quarter with the quarter exit volumes at approximately 20 MMCFe/D.

In the Heath Shale tight oil play, the Company and its partners are completing core and log data analysis from its four vertical pilot wells. Endeavour plans to define possible horizontal re-entry target zones and test the play later this year.

Other Items

Endeavour priced $500 million of Priority Notes, due 2018. The Company intends to use the net proceeds from the offering to fund its previously announced acquisition of interests in three oil fields in the United Kingdom North Sea, to repay all amounts outstanding under its Senior Term Loan due 2013 and for general corporate purposes. The transaction was completed and funded on February 23, 2012.


Endeavour’s capital expenditure budget will be between $150 million and $175 million for 2012. The Company expects to spend approximately $125 million to $150 million of the total budget in the U.K. primarily on the advancement of its key development projects – Bacchus and Rochelle. The acquisition of the three new North Sea assets would add another $20 million to $25 million to Endeavour’s planned capital budget, subsequent to the completion of the transaction.

The Company’s year-over-year proved reserve replacement rate was 423% of 2011 production. Pro forma for the announced North Sea acquisition, 2P reserves would increase to 76.0 mmboe at year-end 2011, compared to 43.7 mmboe at year-end 2010.

 

     Endeavour Historical     North Sea Asset
Acquisition
    Pro Forma(4)  
     As of December 31,     As of
December 31,
2011
    As of
December 31,
2011
 
     2009     2010 (3)     2011      

Net 1P reserves:

          

United Kingdom:

          

Oil (MBbls)(1)

     3,348        3,967        4,060        19,302        23,362   

Gas (MMcf)

     78,316        56,267        50,723        1,409        52,132   

Oil equivalents (MBOE)(2)

     16,401        13,345        12,514        19,537        32,051   

United States:

          

Oil (MBbls)(1)

     18        59        41        —          41   

Gas (MMcf)

     10,784        31,777        60,978        —          60,978   

Oil equivalents (MBOE)(2)

     1,815        5,355        10,204        —          10,204   

Total:

          

Oil (MBbls)(1)

     3,366        4,026        4,101        19,302        23,403   

Gas (MMcf)

     89,100        88,044        111,701        1,409        113,110   

Oil equivalents (MBOE)(2)

     18,216        18,700        22,718        19,537        42,255   

Percentage oil

     18     22     18     99     55

Percentage proved developed

     16     19     23     71     45

Net 2P reserves:

          

Total:

          

Oil (MBbls)(1)

     10,738        14,897        14,556        30,504        45,060   

Gas (MMcf)

     169,019        172,820        182,989        2,426        185,415   

Oil equivalents (MBOE)(2)

     38,908        43,700        45,054        30,908        75,962   

Percentage oil

     28     34     32     99     59

 

(1) Includes natural gas liquids.
(2) One Bbl of oil is equal to six Mcfe based on an approximate energy equivalency. This is a physical correlation and does not reflect a value or price relationship between the commodities.
(3) Reserve information includes the purchase of the additional 20% (approximately 3.4 mmboe of 2P reserves) of the Bacchus field in the North Sea, which closed in February 2011.
(4) Pro forma includes the acquisition of the three ConocoPhillips assets. The transaction is scheduled to close during the first quarter of 2012.

Earnings Conference Call, Wednesday, February 29, 2012 at 9:00 a.m., Central Time, 3:00 p.m. British Time

Endeavour International will host a conference call and web cast to discuss its 2011 year-end and fourth quarter financial and operating results on Wednesday, February 29, 2012 at 9 a.m. Central Time, 3 p.m. British Time. To participate and ask questions during the conference call, dial the local country telephone number and the confirmation code 7049567. The toll-free numbers are 888-710-3981 in the United States and 0-808-101-1402 in the United Kingdom. Other international callers should dial 913-312-1397 (tolls apply). To listen only to the live audio web cast access Endeavour’s home page at www.endeavourcorp.com. A replay will be available beginning at 12:00 p.m. Central Time on February 29, 2012 through 12:00 p.m. on March 7, 2012 by dialing toll free 888-203-1112 (U.S.) or 719-457-0820 (international), confirmation code 7049567.

Endeavour International Corporation is an oil and gas exploration and production company focused on the acquisition, exploration and development of energy reserves in the North Sea and the United States. For more information, visit www.endeavourcorp.com.


Additional Information for Investors:

Certain statements in this news release should be regarded as “forward-looking” statements within the meaning of the securities laws. These statements speak only as of the date made. Such statements are subject to assumptions, risk and uncertainty. Actual results or events may vary materially.

As of January 1, 2010, the Securities and Exchange Commission (SEC) changed its rules to permit oil and gas companies, in their filings with the SEC, to disclose not only proved reserves, but also probable reserves and possible reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible — from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations — prior to the time at which contracts providing the right to operate expire. Probable reserves include those additional reserves that a company believes are as likely as not to be recovered and possible reserves include those additional reserves that are less certain to be recovered than probable reserves. We use may use certain terms in our news releases, such as “reserve potential,” that the SEC’s guidelines strictly prohibit us from including in filings with the SEC. We note that the SEC also prohibits companies from aggregating proved and probable reserves in filings with the SEC due to the different level of certainty associated with each reserve category. In addition, we do not represent that the probable or possible reserves described herein meet the recoverability thresholds established by the SEC in its new definitions. Investors are urged to also consider closely the disclosure in our filings with the SEC, available from our website at www.endeavourcorp.com. Endeavour is also subject to the requirements of the London Stock Exchange and considers the disclosures in this release to be appropriate and/or required under the guidelines of that exchange.

For further information:

 

Endeavour – Investor Relations
Mike Kirksey   713.307.8788
Darcey Matthews   713.307.8711

 

Pelham Public Relations – UK Media
Philip Dennis   +44 (0)207 861 3919
Henry Lerwill   +44(0)207 861 3169


Endeavour International Corporation

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)

 

     December 31,      December 31,  
     2011      2010  

Assets

  

Current Assets:

     

Cash and cash equivalents

   $ 106,036      $ 99,267  

Restricted cash

     —           31,776  

Accounts receivable

     8,649        8,068  

Prepaid expenses and other current assets

     18,840        8,718  
  

 

 

    

 

 

 

Total Current Assets

     133,525        147,829  

Property and Equipment, Net

     549,196        364,677  

Goodwill

     211,886        211,886  

Other Assets

     30,384        25,895  
  

 

 

    

 

 

 

Total Assets

   $ 924,991      $ 750,287  
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

  

Current Liabilities:

     

Accounts payable

   $ 62,275      $ 32,442  

Current maturities of debt

     12,350        21,600  

Accrued expenses and other

     20,549        22,642  
  

 

 

    

 

 

 

Total Current Liabilities

     95,174        76,684  

Long-Term Debt

     455,028        323,706  

Deferred Taxes

     115,759        77,200  

Other Liabilities

     61,248        64,927  
  

 

 

    

 

 

 

Total Liabilities

     727,209        542,517  

Commitments and Contingencies

     

Series C Convertible Preferred Stock

     43,703        53,152  

Stockholders’ Equity

     154,079        154,618  
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 924,991      $ 750,287  
  

 

 

    

 

 

 


Endeavour International Corporation

Condensed Consolidated Statement of Operations

(Unaudited)

(Amounts in thousands, except per share data)

 

     Fourth Quarter     Year Ended  
     December 31,     December 31,  
     2011     2010     2011     2010  

Revenues

   $ 16,632     $ 16,573     $ 60,091     $ 71,675  

Cost of Operations:

        

Operating expenses

     2,779       4,467       17,668       15,347  

Depreciation, depletion and amortization

     7,780       7,604       26,478       28,894  

Impairment of U.S. oil and gas properties

     36,913       —          65,706       7,692  

General and administrative

     3,328       5,542       17,853       18,415  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Expenses

     50,800       17,613       127,705       70,348  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) From Operations

     (34,168     (1,040     (67,614     1,327  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Income (Expense):

        

Derivatives:

        

Realized gains (losses)

     —          —          —          (11,753

Unrealized gains (losses)

     (2,719     814       8,378       12,291  

Interest expense

     (12,688     (12,859     (45,295     (34,592

Gain on sale of reserves in place

     —          87,171       —          87,171  

Interest income and other

     172       19       597       1,299  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Other Income (Expense)

     (15,235     75,145       (36,320     54,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) Before Income Taxes

     (49,403     74,105       (103,934     55,743  

Income Tax Expense (Benefit)

     (4,758     (8,704     27,061       (788
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

     (44,645     82,809       (130,995     56,531  

Preferred Stock Dividends

     455       546       1,974       2,227  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) to Common Stockholders

   $ (45,100   $ 82,263     $ (132,969   $ 54,304  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) per Common Share:

        

Basic

     (1.15     3.34       (3.70     2.34  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     (1.15     2.37       (3.70     1.95  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Number of Common Shares Outstanding:

        

Basic

     39,231       24,647       35,957       23,252  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     39,231       35,956       35,957       28,886  
  

 

 

   

 

 

   

 

 

   

 

 

 


Endeavour International Corporation

Condensed Consolidated Statement of Cash Flows

(Unaudited)

(Amounts in thousands)

 

     Year Ended December 31,  
     2011     2010  

Cash Flows from Operating Activities:

    

Net income (loss)

   $ (130,995   $ 56,531  

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

    

Depreciation, depletion and amortization

     26,478       28,894  

Impairment of oil and gas properties

     65,706       7,692  

Deferred tax expense (benefit)

     21,116       (3,367

Gain on sales

     —          (87,171

Unrealized gains on derivatives

     (8,378     (12,291

Amortization of non-cash compensation

     3,697       3,692  

Amortization of loan costs and discount

     12,637       10,262  

Non-cash interest expense

     12,811       8,764  

Other

     1,517       (2,086

Changes in operating assets and liabilities

     (43,932     6,099  
  

 

 

   

 

 

 

Net Cash Provided by (Used in) Operating Activities

     (39,343     17,019  

Cash Flows From Investing Activities:

    

Capital expenditures

     (165,062     (92,007

Acquisitions

     (33,075     (43,726

Proceeds from sales, net of cash

     —          108,316  

(Increase) decrease in restricted cash

     31,726       (28,897
  

 

 

   

 

 

 

Net Cash Used in Investing Activities

     (166,411     (56,314

Cash Flows From Financing Activities:

    

(Repayments) borrowings under debt agreements

     106,775       109,658  

Proceeds from issuance of common stock

     118,444       30,181  

Dividends paid

     (1,816     (2,070

Other financing

     (10,880     (26,494
  

 

 

   

 

 

 

Net Cash Provided by Financing Activities

     212,523       111,275  

Net Increase in Cash and Cash Equivalents

     6,769       71,980  

Cash and Cash Equivalents, Beginning of Period

     99,267       27,287  
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

   $ 106,036     $ 99,267  
  

 

 

   

 

 

 


Endeavour International Corporation

Operating Statistics

(Unaudited)

 

     Fourth Quarter      Year Ended  
     December 31,      December 31,  
     2011      2010      2011      2010  

Sales volume (1)

           

Oil and condensate sales (Mbbls):

           

United Kingdom

     98        116        373        545  

United States

     3        1        7        6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     101        117        380        551  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gas sales (MMcf):

           

United Kingdom

     16        456        94        3,071  

United States

     1,728        937        5,033        2,636  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,744        1,393        5,127        5,707  
  

 

 

    

 

 

    

 

 

    

 

 

 

Oil equivalent sales (MBOE)

           

United Kingdom

     101        192        388        1,057  

United States

     291        157        846        445  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     392        349        1,234        1,502  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total BOE per day

     4,253        3,800        3,382        4,115  
  

 

 

    

 

 

    

 

 

    

 

 

 

Physical production volume (BOE per day):

           

United Kingdom

     925        2,390        1,095        2,904  

United States

     3,158        1,708        2,319        1,221  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4,083        4,098        3,414        4,125  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized Prices (2)

           

Oil and condensate price ($ per Bbl):

           

Before commodity derivatives

   $ 110.93      $ 82.56      $ 109.20      $ 76.39  

Effect of commodity derivatives

     —           —           —           (5.61
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized prices including commodity derivatives

   $ 110.93      $ 82.56      $ 109.20      $ 70.78  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gas price ($ per Mcf):

           

Before commodity derivatives

   $ 3.14      $ 4.94      $ 3.63      $ 5.18  

Effect of commodity derivatives

     —           —           —           0.27  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized prices including commodity derivatives

   $ 3.14      $ 4.94      $ 3.63      $ 5.45  
  

 

 

    

 

 

    

 

 

    

 

 

 

Equivalent oil price ($ per BOE):

           

Before commodity derivatives

   $ 42.51      $ 47.41      $ 48.67      $ 47.72  

Effect of commodity derivatives

     —           —           —           (1.03
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized prices including commodity derivatives

   $ 42.51      $ 47.41      $ 48.67      $ 46.69  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

We record oil revenues using the sales method, i.e. when delivery has occurred. Actual production may differ based on the timing of tanker liftings. We use the entitlements method to account for sales of gas production.

(2)

The average sales prices include gains and losses for derivative contracts we utilize to manage price risk related to our future cash flows.


Endeavour International Corporation

Reconciliation of GAAP to Non-GAAP Measures

(Unaudited)

(Amounts in thousands)

As required under Regulation G of the Securities Exchange Act of 1934, provided below are reconciliations of net income (loss) to the following non-GAAP financial measures: net income, as adjusted and Adjusted EBITDA. We use these non-GAAP measures as key metrics for our management and to demonstrate our ability to internally fund capital expenditures and service debt. The non-GAAP measures are useful in comparisons of oil and gas exploration and production companies as they exclude non-operating fluctuations in assets and liabilities.

 

     Fourth Quarter     Year Ended  
     December 31,     December 31,  
     2011     2010     2011     2010  

Net income (loss)

   $ (44,645   $ 82,809     $ (130,995   $ 56,531  

Impairment of U.S. oil and gas properties (net of tax) (1)

     36,913       —          65,706       7,692  

Unrealized (gain) loss on derivatives (net of tax) (2)

     1,976       (1,750     (10,269     (6,820

Currency impact on deferred taxes

     —          —          —          (51
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) as Adjusted

   $ (5,756   $ 81,059     $ (75,558   $ 57,352  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (44,645   $ 82,809     $ (130,995   $ 56,531  

Unrealized (gain) loss on derivatives

     2,719       (814     (8,378     (12,291

Net interest expense

     12,547       12,813       44,781       34,517  

Depreciation, depletion and amortization

     7,780       7,604       26,478       28,894  

Impairment of U.S. oil and gas properties

     36,913       —          65,706       7,692  

Income tax expense (benefit)

     (4,758     (8,704     27,061       (788

Early termination of commodity derivatives

     —          —          —          10,201  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 10,556     $ 93,708     $ 24,653     $ 124,756  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Since the impairments related to U.S. oil and gas properties, we recognized no tax benefits as there was no assurance that we could generate any U.S. taxable earnings.

(2)

Net of tax benefit (expense) of $743 and $936 and $1,891 and $(5,472), respectively.