Attached files

file filename
8-K - FORM 8-K - HERCULES OFFSHORE, INC.d382080d8k.htm

Exhibit 99.1

Hercules Offshore Announces Second Quarter 2012 Results

HOUSTON, July 27, 2012 — Hercules Offshore, Inc. (Nasdaq: HERO) today reported a loss from continuing operations of $55.1 million, or $0.35 per diluted share, on revenue of $179.0 million for the second quarter 2012, compared with a loss from continuing operations of $14.3 million, or $0.11 per diluted share, on revenue of $170.2 million for the second quarter 2011. As outlined in the Reconciliation of GAAP to Non-GAAP Financial Measures, second quarter 2012 results include the following pre-tax items:

 

   

A non-cash charge of $47.5 million to reflect the impairment of the Hercules 185 and related deferred costs;

 

   

A $6.4 million expense related to the April 2012 debt refinancing; and

 

   

A non-cash charge of $1.4 million and $1.3 million related to the termination of the Company’s prior term loan facility and the early retirement of a portion of the Company’s 3.375% Convertible Senior Notes, respectively.

On an after-tax basis, these items approximated $36.8 million, or $0.23 per diluted share.

John T. Rynd, Chief Executive Officer and President of Hercules Offshore stated, “Our second quarter results, excluding the impairment of the Hercules 185, reflect improvements in revenue and operating income for each segment from first quarter 2012 levels. A continuation of the strong drilling fundamentals in the U.S. Gulf of Mexico has led to a fifth consecutive quarter of revenue growth in our Domestic Offshore segment. Discussions with customers suggest solid jackup rig demand in the U.S. Gulf of Mexico well into 2013. We are also encouraged by the strong bidding activity at the latest Central Gulf of Mexico Lease Sale, which is another positive indicator of future rig demand by E&P companies active in the region.

“International Offshore performance was limited by shipyard downtime largely related to contract specific work and the idling of the Hercules 185. The decision to impair the book value of the Hercules 185 was prompted by our belief that it is unfeasible to repair the damage and return the rig to service. We are working with the customer and insurance underwriters on options for the Hercules 185, and we are hopeful for a timely resolution. While year-to-date results in our international drilling operation have been impacted during this transitional period marked by heavy shipyard projects, our work will establish a strong base to build upon in future years, especially as we seek to expand our drilling presence outside the U.S.”

Offshore

Domestic Offshore revenue for the second quarter 2012 increased by 85.2% to $90.1 million from $48.6 million in the same period in 2011, due to an improvement in dayrates, higher overall utilization, and a full quarter of operations from the acquired Seahawk rigs. Average revenue per rig per day improved by 32.2% to $60,734 for the second quarter 2012 compared to $45,933 in the second quarter 2011, while operating days increased by 40.0% to 1,483 days from 1,059 days in the same periods, respectively. Operating expenses increased to $55.5 million in the second quarter 2012 from $46.2 million in the respective 2011 period, due in part to a full quarter of operations from the Seahawk rigs, higher labor and repair and maintenance expense, as well as a $2.3 million accrual for state sales and use tax, partially offset by $3.0 million of additional asset sale gains in 2012 compared to 2011 and a reduction in workers’ compensation costs. Overall, Domestic Offshore generated operating income of $15.1 million in the second quarter 2012 as compared to an operating loss of $17.2 million in the second quarter 2011.


International Offshore revenue declined to $30.1 million in the second quarter 2012 from $70.0 million in the second quarter 2011. Operating days declined to 329 days in the second quarter 2012 from 564 days in the same prior year period, due to downtime on the Hercules 185, contract expiration on the Hercules 258, and shipyard upgrade work on the Hercules 261 and Hercules 262. Average revenue per rig per day decreased to $91,404 in the second quarter 2012 from $124,197 in the comparable prior year period. The majority of our current contracts for our international rigs were signed during 2011 when market rates were considerably lower than previously contracted rates signed during 2008. Operating expenses declined to $28.8 million in the second quarter 2012 from $36.9 million in the prior year period. Year ago expenses included approximately $8.0 million for expenses related to the permanent importation of Rig 3 into Mexico. International Offshore’s operating loss of $51.6 million in the second quarter 2012 includes a $47.5 million non-cash asset impairment charge related to the Hercules 185, and compares to operating income of $18.2 million in the comparable 2011 period.

Inland

During the second quarter 2012, Inland generated revenue of $8.2 million compared to revenue of $7.6 million in the second quarter 2011. Average revenue per rig per day increased by 9.7% to $30,753 during the second quarter 2012, from $28,033 during the second quarter 2011. Utilization remained relatively flat at 98.0% during the same periods, respectively. Second quarter 2012 operating expenses of $8.5 million includes a $2.3 million accrual for state sales and use tax. Inland recorded an operating loss of $3.7 million in the second quarter 2012 compared to an operating loss of $2.2 million in the second quarter 2011.

Liftboats

Domestic Liftboats revenue declined 3.7% to $16.2 million in the second quarter 2012 compared to $16.9 million in the second quarter 2011. Average revenue per liftboat per day increased by 6.9%, or over $500 per day, to an average of $8,580 per day. The improvement in pricing was offset by a reduction in the number of marketed vessels and lower utilization. Operating days declined to 1,893 in the second quarter 2012, compared to 2,100 operating days during the second quarter 2011. Second quarter 2012 operating expenses were $11.2 million compared to operating expense of $10.6 million during the comparable period of 2011. Domestic Liftboats recorded operating income of $583,000 in the second quarter 2012 compared to operating income of $1.9 million in the second quarter 2011.

International Liftboats generated revenue of $34.4 million in the second quarter 2012 compared to $27.0 million in the second quarter 2011, as a result of increases in both utilization and dayrates. Operating days increased to 1,379 in the second quarter 2012, from 1,270 operating days in the second quarter 2011. Average revenue per liftboat per day increased to $24,915 in the second quarter 2012 from $21,280 in the same period in 2011. Second quarter 2012 operating expense was $17.1 million, compared to operating expense of $14.6 million during the second quarter 2011, primarily due to incremental costs associated with the mobilization of the Kingfish to the Middle East and higher workers compensation expenses. International Liftboats recorded operating income of $11.9 million in the second quarter 2012 compared to operating income of $6.0 million in the prior year period.

Non-GAAP

Certain non-GAAP performance measures and corresponding reconciliations to GAAP financial measures for the Company have been provided for meaningful comparisons between current results and prior operating periods. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. In order to fully assess the financial operating results, management believes that the adjusted loss from continuing operations figures included in this release are appropriate measures of the continuing and normal operations of the Company. However, these measures should be considered in


addition to, and not as a substitute for, or superior to, income (loss) from continuing operations, operating income (loss), cash flows from operations, or other measures of financial performance prepared in accordance with GAAP. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the table that follows the financial statements. Please see the attached Reconciliation of GAAP to Non-GAAP Financial Measures for a complete description of the adjustments made to Operating Loss, Loss From Continuing Operations and Diluted Loss per Share from Continuing Operations.

Conference Call Information

Hercules Offshore will conduct a conference call at 10:00 a.m. CDT (11:00 a.m. EDT) on July 27, 2012, to discuss its second quarter 2012 financial results. To participate in the call, dial 800-599-9795 (domestic) or 617-786-2905 (international) and reference access code 88431631 approximately 10 minutes prior to the start of the call. The conference call will also be broadcast live via the Internet at http://www.herculesoffshore.com.

A replay of the conference call will be available by telephone on July 27, 2012, beginning at 12:00 p.m. CDT (1:00 p.m. EDT), through August 3, 2012. The phone number for the conference call replay is 888-286-8010 (domestic) or 617-801-6888 (international) with access code 91451546. Additionally, the recorded conference call will be accessible through our Web site at

http://www.herculesoffshore.com for 7 days after the conference call.

Additional Information

Headquartered in Houston, Hercules Offshore, Inc. operates a fleet of 42 jackup rigs, 16 barge rigs, 63 liftboats, two submersible rigs, and one platform rig. The Company offers a range of services to oil and gas producers to meet their needs during drilling, well service, platform inspection, maintenance, and decommissioning operations in several key shallow water provinces around the world. Hercules Offshore currently holds 28.0% of share capital in Discovery Offshore, a pure play, ultra-high specification jackup rig company. For more information, please visit our website at http://www.herculesoffshore.com.

The news release contains 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. Such statements are subject to a number of risks, uncertainties and assumptions, including the factors described in Hercules Offshore’s most recent periodic reports and other documents filed with the Securities and Exchange Commission, which are available free of charge at the SEC’s website at http://www.sec.gov or the Company’s website at http://www.herculesoffshore.com. Hercules Offshore cautions you that forward-looking statements are not guarantees of future performance and that actual results or developments may differ materially from those projected or implied in these statements.

Contact Information:

Son P. Vann, CFA

Vice President Investor Relations and Planning

Hercules Offshore, Inc.

713-350-8508


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     June 30,      December 31,  
     2012      2011  
     (Unaudited)         

ASSETS

     

Current Assets:

     

Cash and Cash Equivalents

   $ 175,473       $ 134,351   

Marketable Securities

     30,000         —     

Restricted Cash

     8,011         9,633   

Accounts Receivable, Net

     140,773         153,688   

Prepaids

     36,723         16,352   

Current Deferred Tax Asset

     15,543         15,543   

Other

     20,559         20,435   
  

 

 

    

 

 

 
     427,082         350,002   

Property and Equipment, Net

     1,546,435         1,591,791   

Equity Investment

     34,359         34,735   

Other Assets, Net

     40,641         30,176   
  

 

 

    

 

 

 
   $ 2,048,517       $ 2,006,704   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current Liabilities:

     

Short-term Debt and Current Portion of Long-term Debt

   $ 65,605       $ 22,130   

Accounts Payable

     65,409         49,370   

Accrued Liabilities

     64,958         70,421   

Interest Payable

     17,277         9,899   

Insurance Notes Payable

     24,149         5,218   

Other Current Liabilities

     24,038         18,366   
  

 

 

    

 

 

 
     261,436         175,404   

Long-term Debt, Net of Current Portion

     797,588         818,146   

Deferred Income Taxes

     54,225         83,503   

Other Liabilities

     22,051         21,098   

Commitments and Contingencies

     

Stockholders’ Equity

     913,217         908,553   
  

 

 

    

 

 

 
   $ 2,048,517       $ 2,006,704   
  

 

 

    

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  

Revenue

   $ 178,951      $ 170,201      $ 322,270      $ 329,579   

Costs and Expenses:

        

Operating Expenses

     121,089        114,328        232,326        220,709   

Asset Impairment

     47,523        —          47,523        —     

Depreciation and Amortization

     42,395        43,011        85,373        84,804   

General and Administrative

     6,513        16,820        24,187        29,646   
  

 

 

   

 

 

   

 

 

   

 

 

 
     217,520        174,159        389,409        335,159   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Loss

     (38,569     (3,958     (67,139     (5,580

Other Income (Expense):

        

Interest Expense

     (20,293     (20,140     (39,962     (38,646

Loss on Extinguishment of Debt

     (9,156     —          (9,156     —     

Other, Net

     (921     (1,474     88        (1,668
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (68,939     (25,572     (116,169     (45,894

Income Tax Benefit

     13,868        11,269        22,756        17,948   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from Continuing Operations

     (55,071     (14,303     (93,413     (27,946

Loss from Discontinued Operations, Net of Taxes

     —          (9,127     —          (9,703
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss

   $ (55,071   $ (23,430   $ (93,413   $ (37,649
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted Loss Per Share:

        

Loss from Continuing Operations

   $ (0.35   $ (0.11   $ (0.63   $ (0.23

Loss from Discontinued Operations

     —          (0.07     —          (0.08
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss

   $ (0.35   $ (0.18   $ (0.63   $ (0.31
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted Weighted Average Shares Outstanding

     158,515        131,208        148,861        123,057   


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Six Months Ended June 30,  
     2012     2011  

Cash Flows from Operating Activities:

    

Net Loss

   $ (93,413   $ (37,649

Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities:

    

Depreciation and Amortization

     85,373        86,460   

Stock-Based Compensation Expense

     3,274        2,748   

Deferred Income Taxes

     (30,308     (36,332

Benefit for Doubtful Accounts Receivable

     (7,625     (4,200

Amortization of Deferred Financing Fees

     1,727        1,871   

Amortization of Original Issue Discount

     2,249        2,170   

Gain on Insurance Settlement

     (3,400     —     

(Gain) Loss on Disposal of Assets and Businesses, Net

     (5,507     11,002   

Non-Cash Portion of Loss on Extinguishment of Debt

     2,738        —     

Asset Impairment

     47,523        —     

Other

     (94     996   

Net Change in Operating Assets and Liabilities

     22,079        10,809   
  

 

 

   

 

 

 

Net Cash Provided by Operating Activities

     24,616        37,875   

Cash Flows from Investing Activities:

    

Acquisition of Assets

     (40,000     (25,000

Investment in Marketable Securities, Net

     (30,000     —     

Additions of Property and Equipment

     (47,478     (25,821

Deferred Drydocking Expenditures

     (7,285     (8,661

Cash Paid for Equity Investment

     —          (21,894

Insurance Proceeds Received

     20,639        —     

Proceeds from Sale of Assets and Businesses, Net

     10,405        38,917   

Decrease in Restricted Cash

     1,622        1,532   
  

 

 

   

 

 

 

Net Cash Used in Investing Activities

     (92,097     (40,927

Cash Flows from Financing Activities:

    

Long-term Debt Borrowings

     500,000        —     

Long-term Debt Repayments

     (452,909     (16,231

Redemption of 3.375% Convertible Senior Notes

     (27,606     —     

Common Stock Issuance

     96,696        —     

Payment of Debt Issuance Costs

     (7,717     (2,109

Other

     139        2,500   
  

 

 

   

 

 

 

Net Cash Provided by (Used in) Financing Activities

     108,603        (15,840
  

 

 

   

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

     41,122        (18,892

Cash and Cash Equivalents at Beginning of Period

     134,351        136,666   
  

 

 

   

 

 

 

Cash and Cash Equivalents at End of Period

   $ 175,473      $ 117,774   
  

 

 

   

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING DATA

(Dollars in thousands, except per day amounts)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  

Domestic Offshore:

        

Number of rigs (as of end of period)

     35        44        35        44   

Revenue

   $ 90,068      $ 48,643      $ 172,386      $ 82,442   

Operating expenses

     55,532        46,204        115,403        87,206   

Depreciation and amortization expense

     18,253        16,861        36,271        31,943   

General and administrative expenses

     1,185        2,745        3,837        5,590   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 15,098      $ (17,167   $ 16,875      $ (42,297
  

 

 

   

 

 

   

 

 

   

 

 

 

International Offshore:

        

Number of rigs (as of end of period)

     10        9        10        9   

Revenue

   $ 30,072      $ 70,047      $ 48,120      $ 147,166   

Operating expenses

     28,750        36,877        52,877        70,705   

Asset impairment

     47,523        —          47,523        —     

Depreciation and amortization expense

     12,386        13,256        24,727        26,556   

General and administrative expenses

     (6,953     1,707        (4,524     (976
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ (51,634   $ 18,207      $ (72,483   $ 50,881   
  

 

 

   

 

 

   

 

 

   

 

 

 

Inland:

        

Number of barges (as of end of period)

     17        17        17        17   

Revenue

   $ 8,211      $ 7,625      $ 12,544      $ 13,127   

Operating expenses

     8,535        6,128        14,214        13,158   

Depreciation and amortization expense

     3,208        3,407        6,417        8,028   

General and administrative expenses

     133        283        176        513   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

   $ (3,665   $ (2,193   $ (8,263   $ (8,572
  

 

 

   

 

 

   

 

 

   

 

 

 

Domestic Liftboats:

        

Number of liftboats (as of end of period)

     39        41        39        41   

Revenue

   $ 16,242      $ 16,860      $ 26,673      $ 27,491   

Operating expenses

     11,150        10,554        19,630        20,418   

Depreciation and amortization expense

     3,853        3,860        7,640        7,501   

General and administrative expenses

     656        536        1,142        1,031   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 583      $ 1,910      $ (1,739   $ (1,459
  

 

 

   

 

 

   

 

 

   

 

 

 

International Liftboats:

        

Number of liftboats (as of end of period)

     24        24        24        24   

Revenue

   $ 34,358      $ 27,026      $ 62,547      $ 59,353   

Operating expenses

     17,122        14,565        30,202        29,222   

Depreciation and amortization expense

     4,063        4,976        9,053        9,474   

General and administrative expenses

     1,233        1,525        2,783        3,096   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 11,940      $ 5,960      $ 20,509      $ 17,561   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Company:

        

Revenue

   $ 178,951      $ 170,201      $ 322,270      $ 329,579   

Operating expenses

     121,089        114,328        232,326        220,709   

Asset impairment

     47,523        —          47,523        —     

Depreciation and amortization expense

     42,395        43,011        85,373        84,804   

General and administrative expenses

     6,513        16,820        24,187        29,646   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (38,569     (3,958     (67,139     (5,580

Interest expense

     (20,293     (20,140     (39,962     (38,646

Loss on extinguishment of debt

     (9,156     —          (9,156     —     

Other, net

     (921     (1,474     88        (1,668
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (68,939     (25,572     (116,169     (45,894

Income tax benefit

     13,868        11,269        22,756        17,948   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (55,071     (14,303     (93,413     (27,946

Loss from discontinued operations, net of taxes

     —          (9,127     —          (9,703
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (55,071   $ (23,430   $ (93,413   $ (37,649
  

 

 

   

 

 

   

 

 

   

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING DATA - (Continued)

(Dollars in thousands, except per day amounts)

(Unaudited)

 

     Three Months Ended June 30, 2012  
     Operating Days      Available Days      Utilization (1)     Average
Revenue
per Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     1,483         1,638         90.5   $ 60,734       $ 33,902   

International Offshore

     329         637         51.6     91,404         45,133   

 

Inland

     267         273         97.8     30,753         31,264   

Domestic Liftboats

     1,893         2,959         64.0     8,580         3,768   

 

International Liftboats

     1,379         1,826         75.5     24,915         9,377   
     Three Months Ended June 30, 2011  
     Operating Days      Available Days      Utilization (1)     Average
Revenue
per Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     1,059         1,453         72.9   $ 45,933       $ 31,799   

International Offshore

     564         728         77.5     124,197         50,655   

 

Inland

     272         273         99.6     28,033         22,447   

Domestic Liftboats

     2,100         3,215         65.3     8,029         3,283   

 

International Liftboats

     1,270         2,093         60.7     21,280         6,959   
     Six Months Ended June 30, 2012  
     Operating Days      Available Days      Utilization (1)     Average
Revenue
per Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     2,954         3,276         90.2   $ 58,357       $ 35,227   

International Offshore

     576         1,274         45.2     83,542         41,505   

 

Inland

     404         546         74.0     31,050         26,033   

Domestic Liftboats

     3,235         6,053         53.4     8,245         3,243   

 

International Liftboats

     2,581         3,662         70.5     24,234         8,247   
     Six Months Ended June 30, 2011  
     Operating Days      Available Days      Utilization (1)     Average
Revenue
per Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     1,847         2,443         75.6   $ 44,636       $ 35,696   

International Offshore

     1,146         1,448         79.1     128,417         48,829   

 

Inland

     477         543         87.8     27,520         24,232   

Domestic Liftboats

     3,430         6,635         51.7     8,015         3,077   

 

International Liftboats

     2,665         4,163         64.0     22,271         7,019   

 

(1) Utilization is defined as the total number of days our rigs or liftboats, as applicable, were under contract, known as operating days, in the period as a percentage of the total number of available days in the period. Days during which our rigs and liftboats were undergoing major refurbishments, upgrades or construction, and days during which our rigs and liftboats are cold stacked, are not counted as available days. Days during which our liftboats are in the shipyard undergoing drydocking or inspection are considered available days for the purposes of calculating utilization.
(2) Average revenue per rig or liftboat per day is defined as revenue earned by our rigs or liftboats, as applicable, in the period divided by the total number of operating days for our rigs or liftboats, as applicable, in the period.
(3) Average operating expense per rig or liftboat per day is defined as operating expenses, excluding depreciation and amortization, incurred by our rigs or liftboats, as applicable, in the period divided by the total number of available days in the period. We use available days to calculate average operating expense per rig or liftboat per day rather than operating days, which are used to calculate average revenue per rig or liftboat per day, because we incur operating expenses on our rigs and liftboats even when they are not under contract and earning a dayrate. In addition, the operating expenses we incur on our rigs and liftboats per day when they are not under contract are typically lower than the per day expenses we incur when they are under contract.


Hercules Offshore, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures

(Unaudited)

(In thousands, except per share data)

We report our financial results in accordance with generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP performance measures and ratios may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods. Non-GAAP financial measures we may present from time to time are operating income, income from continuing operations or diluted earnings per share excluding certain charges or amounts. These adjusted income amounts are not a measure of financial performance under GAAP. Accordingly, they should not be considered as a substitute for operating income, income from continuing operations, net income, earnings per share or other income data prepared in accordance with GAAP. See the table below for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three and six months ended June 30, 2012. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the following table:

 

     Three Months
Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2012  

Operating Income (Loss):

    

GAAP Operating Loss

   $ (38,569   $ (67,139

Adjustment

     47,523 (a)      47,523 (a) 
  

 

 

   

 

 

 

Non-GAAP Operating Income (Loss)

   $ 8,954      $ (19,616
  

 

 

   

 

 

 

Other Expense:

    

GAAP Other Expense

   $ (30,370   $ (49,030

Adjustment

     9,156 (b)      9,156 (b) 
  

 

 

   

 

 

 

Non-GAAP Other Expense

   $ (21,214   $ (39,874
  

 

 

   

 

 

 

Benefit (Provision) for Income Taxes:

    

GAAP Benefit for Income Taxes

   $ 13,868      $ 22,756   

Tax Impact of Adjustment

     (19,838     (19,838
  

 

 

   

 

 

 

Non-GAAP Benefit (Provision) for Income Taxes

   $ (5,970   $ 2,918   
  

 

 

   

 

 

 

Loss from Continuing Operations:

    

GAAP Loss from Continuing Operations

   $ (55,071   $ (93,413

Total Adjustment, Net of Tax

     36,841        36,841   
  

 

 

   

 

 

 

Non-GAAP Loss from Continuing Operations

   $ (18,230   $ (56,572
  

 

 

   

 

 

 

Diluted Loss per Share from Continuing Operations:

    

GAAP Diluted Loss per Share from Continuing Operations

   $ (0.35   $ (0.63

Adjustment per Share

     0.23        0.25   
  

 

 

   

 

 

 

Non-GAAP Diluted Loss per Share from Continuing Operations

   $ (0.12   $ (0.38
  

 

 

   

 

 

 

 

(a) This amount represents a non-cash charge of $47.5 million related to the impairment of the Hercules 185 and related unamortized deferred costs. On an after-tax basis, this adjustment approximated $30.9 million.
(b) This amount represents (i) a charge of $6.4 million related to our debt refinancing in April 2012; (ii) a non-cash charge of $1.4 million related to the write-off of unamortized issuance costs in connection with the April 2012 termination of our prior term loan and (iii) a $1.3 million loss on the retirement of a portion of our 3.375% convertible senior notes. On an after-tax basis, these adjustments approximated $6.0 million.