Attached files

file filename
8-K - FORM 8-K - EPL OIL & GAS, INC.d391796d8k.htm

Exhibit 99.1

 

LOGO

  News Release   

Energy Partners, Ltd.

 

201 St. Charles Avenue, Suite 3400

New Orleans, Louisiana 70170

(504) 569-1875

 

 

EPL Announces Second Quarter and First Half Results for 2012

Record Oil Production Drives EBITDAX to $71.5 million

Increasing 2012 Oil Production Guidance & Capex Budget

New Orleans, Louisiana, August 2, 2012…Energy Partners, Ltd. (EPL or the Company) (NYSE:EPL) today reported financial and operational results for the second quarter and first half of 2012.

Highlights

 

   

Second quarter 2012 EBITDAX of $71.5 million and net income of $35.4 million ($0.90 per share) (see EBITDAX reconciliation in the tables)

   

18 successful drilling projects completed YTD reflecting a 90% success rate. The successful activities included 8 drillwells and 10 workovers, largely in the Company’s core West Delta, Main Pass, East Bay and South Timbalier areas

   

Oil production averaged 9,768 barrels per day during 2Q12, aided by solid performance from ongoing rig activities. Despite a tropical storm related interruption, production exceeded Company guidance for the quarter

   

Sequential ramp up of production expected in the second half of year leads to increased annual oil production guidance to between 10,000 and 10,500 Bbls per day. Oil production guidance for the third quarter is from 10,000 to 10,500 Bbls per day and the Company currently expects the fourth quarter to average between 10,500 and 11,500 Bbls per day

   

Expanding 2012 capital budget to $217 million from $184 million to accommodate approximately $26 million of additional oil weighted projects and $7 million for MMS OCS Central Lease Sale 216/222 high bids comprising 27,148 acres

   

Ample liquidity, with current cash estimated at $65 million and liquidity (cash on hand plus undrawn availability on the Company’s revolver) of $265 million. Credit metrics remain strong with net debt per barrel of oil equivalent (Boe) at $3.91

Financial Results

Revenue for the second quarter and first half of 2012 was $99.3 million and $198.1 million, respectively. Revenue for the second quarter and first half of 2012 increased 7% and 24% versus prior periods, respectively, resulting from significantly higher oil production averages.

For the second quarter of 2012, EPL reported net income to common stockholders of $35.4 million, or $0.90 per diluted share, compared to net income of $25.0 million, or $0.62 per diluted share for the same period a year ago. Net income for the second quarter of 2012 included $30.5 million of non-cash


Page 2 of 10

 

unrealized gains on derivative instruments and $6.6 million of non-cash costs attributable to property impairments of small gas fields and loss on abandonment activities. Excluding the impact of non-cash items, EPL’s adjusted second quarter net income, a non-GAAP measure, would have been $20.4 million, or $0.52 per diluted share.

For the six months ended June 30, 2012, net income was $36.9 million, or $0.94 per diluted share, compared to net income of $10.5 million, or $0.26 per diluted share for the same period a year ago. Net income for the first half of 2012 included $14.0 million of non-cash unrealized gains on derivative instruments and $9.1 million of non-cash costs primarily attributable to property impairments of small gas fields. Excluding the impact of these items, EPL’s adjusted net income for the first half of 2012, a non-GAAP measure, would have been net income of $33.9 million, or $0.87 per diluted share.

For the second quarter of 2012, EBITDAX was $71.5 million and discretionary cash flow was $68.3 million, or $1.75 per share (see reconciliation of EBITDAX and discretionary cash flow in the tables). Cash flow from operating activities in the second quarter of 2012 was $51.1 million, compared with cash flow from operating activities of $47.4 million in the same quarter a year ago.

For the first half of 2012, EBITDAX and discretionary cash flow totaled $139.2 million and $132.3 million, respectively (see reconciliation of EBITDAX and discretionary cash flow in the tables). Cash flow from operating activities in the first half of 2012 was $108.2 million compared to $62.2 million in 2011.

Production and Price Realizations

Oil production for the second quarter of 2012 averaged 9,768 Barrels (Bbls) per day, which was slightly above the upper end of the Company’s guidance range. Second quarter 2012 oil production volumes were 18% higher than in the comparable quarter last year, primarily as a result of oil production growth from the Company’s acquire and exploit strategy. Without the production downtime effects of Tropical Storm Debby, oil production for the second quarter would have likely been approximately 9,850 Bbls per day.

Natural gas production averaged 16.7 million cubic feet (Mmcf) per day in the second quarter of 2012, which was flat compared to gas production in the second quarter of last year. The Company continues to focus on the oil development opportunities within its portfolio that have higher revenue generation capability.

Price realizations, all of which are stated before the impact of derivative instruments, averaged $110.33 per barrel for crude oil and $2.29 per thousand cubic feet (Mcf) of natural gas in the second quarter of 2012, compared to $114.52 per barrel of crude oil and $4.74 per Mcf of natural gas in the same quarter a year ago. The Company’s crude oil pricing is advantaged by receiving Heavy Louisiana Sweet and Light Louisiana Sweet crude oil basis differentials.

Oil production for the first half of 2012 averaged 9,577 Bbls per day, which was 29% higher than the comparable period a year ago. Natural gas production averaged 15.8 Mmcf per day, compared to 20.2 Mmcf per day for the first half of 2011. Price realizations, all of which are stated before the impact of derivative instruments, averaged $112.54 per barrel for crude oil and $2.38 per Mcf of natural gas in the first half of 2012, compared to $108.80 per barrel of crude oil and $4.41 per Mcf of natural gas in the same period a year ago.

 


Page 3 of 10

 

Gary C. Hanna, the Company’s President and CEO commented, “This is a pivotal year for our Company as we continue to implement our organic and acquisition growth strategy. We are focused on the execution of high quality oil projects from our inventory, which has resulted in oil production this past quarter reaching new highs. Based on solid execution of our planned rig activities, we exited June at just over 10,000 Bbls of oil per day. Looking forward into the remainder of this year, we are accelerating high impact projects into 2012 and have raised our capital budget from $184 million to $217 million. This should allow us to organically reach new oil production highs as we exit the year and provide good momentum into 2013. With rig activities continuing for the remainder of the year, we expect to sequentially ramp up production in the third and fourth quarters.”

Operating Expenses

Lease operating expenses (LOE) for the second quarter of 2012 totaled $18.7 million, while general and administrative (G&A) expenses were $5.7 million. Reported G&A expenses include non-cash stock based compensation recorded in the second quarter of 2012 of $1.3 million.

LOE for the first half of 2012 totaled $37.1 million, while G&A expenses were $11.0 million for the same period. Reported G&A expenses for the first half of 2012 include non-cash stock based compensation of $2.3 million.

Liquidity and Capital Resources

As of June 30, 2012, the Company had unrestricted cash on hand of $60.8 million and restricted cash of $6.0 million. The Company’s borrowing base under its $250 million credit facility remains at $200 million. As previously announced, the Company closed on the acquisition of the remaining interests in its South Timbalier 41 field during the second quarter for $32.4 million in cash, subject to customary adjustments to reflect an economic effective date of April 1, 2012. The acquisition was funded with cash on hand. EPL continues to maintain substantial liquidity of $265 million (the undrawn revolver capacity of $200 million combined with current estimated unrestricted cash on hand of $65 million) and its net debt level remains low at $3.91 per Boe, on a proved reserve basis, a non-GAAP measure.

Capital Expenditures and Operations Update

During the first half of 2012, capital expenditures on exploration and development activities totaled approximately $99.7 million. Operational results to date for 2012 include 18 successful projects for a 90% success rate year to date. The successful activities included 8 drillwells and 10 workovers, predominantly within the Company’s West Delta, Main Pass, East Bay and South Timbalier core areas. These high return key oil drillwells to date will support organic reserve additions in 2012 and included three wells in West Delta 27/29 area, one well in South Timbalier 26 field and three wells in the Main Pass 296/311 area.

Based on the success in its programs to date, EPL has expanded its 2012 capital budget to $217 million from $184 million to accommodate additional oil weighted projects of approximately $26 million and for the MMS OCS Central Lease Sale 216/222 high bids comprising 27,148 acres totaling $7 million. Capital spending in 2012 is up materially from 2011, intended to drive both production and organic reserve replacement. The Company expects to spend a total of $126 million in infield development activities, $73 million predominantly in infield exploration activities, $11 million for regional seismic purchases and $7 million for leasehold purchases. Currently the Company has two operated and one non-operated rig executing opportunities within its West Delta and Main Pass fields. EPL expects to continue to have three rigs running during the remainder of the year on various projects.

 


Page 4 of 10

 

Hanna continued, “We remain encouraged by the performance of our asset base and our ability to drive organic production and reserve growth through our acquire and exploit strategy. Our technical teams have quickly moved to unlock the upside potential of our expanded drilling portfolio targeting oil reserves and their efforts are continuing to bear fruit.”

P&A and Decommissioning Update

The Company continues to proactively spend on abandonment and decommissioning of its idle infrastructure, which will serve to reduce future maintenance and insurance costs. The Company continues to project that within two to three years it will be largely finished with the abandonment and decommissioning of its current idle infrastructure, which predominantly resides within its East Bay field. The Company spent approximately $19.3 million in the first half of 2012 on plugging and abandonment and other decommissioning activities. The Company has increased its budget from $27 million to $33 million, in part to accelerate jacket removals in the federal portion of its East Bay field. In total the Company plans to abandon approximately 108 wells and remove a total of 45 jackets and 10 platforms for the year. The program is well underway with 92 wells plugged and abandoned and 36 jackets removed to date.

Hedging Update

The Company has continued to layer in additional downside protection in the form of oil swaps and collars for 2013 to protect its cash flow. Currently the Company has a total of 4,075 Bbls of oil per day hedged for the second half of 2012, the majority of which is using Brent oil swaps at an average fixed price of $106.80 per Bbl of oil. For the first half of 2013, EPL has a total of 6,713 Bbls of oil per day hedged, the majority of which is hedged using Brent swaps at a fixed price averaging $103.18 per Bbl. For full year 2013, EPL has a total of 5,444 Bbls of oil hedged, the majority of which is hedged using Brent swaps at a fixed price averaging $103.27 per Bbl.

Share Repurchase Program

In August 2011, the Board of Directors authorized a program for the repurchase of EPL’s outstanding common stock for up to an aggregate cash purchase price of $20.0 million and increased the program to $40.0 million in May 2012. Under the program, the Company has repurchased 1,429,800 shares at an aggregate cash purchase price of approximately $19.5 million, including 410,800 shares purchased for approximately $6.7 million during 2012. Such shares are held in treasury and could be used to provide available shares for possible resale in future public or private offerings and our employee benefit plans. The repurchases have been, and will be, carried out in accordance with certain volume, timing and price constraints imposed by the SEC’s rules applicable to such transactions. The amount, timing and price of purchases otherwise depend on market conditions and other factors.

Third Quarter and Full Year 2012 Guidance

Hanna concluded, “Given our outlook for second half of the year oil production growth, our EBITDAX should range between $270 and $290 million using prevailing oil prices. This range is in line with the estimates we gave earlier this year, and more importantly is 20% higher than last year. The solid performance of our organic asset base has increased our forecasted oil production, which has largely offset the impact of the recent decline in oil prices from historic highs.”

 


Page 5 of 10

 

ESTIMATED EBITDAX RANGES

2012 EBITDAX Estimates Using the Production Guidance and Various Realized Prices (1)

 

    Est. Production Rates
    10,000 Bopd/11 Mmcf/d   10,250 Bopd/13 Mmcf/d   10,500 Bopd/15 Mmcf/d

Realized Prices ($Bbl/$Mcf)

     

$100/$2.50

  $  270   $  275   $  280

$105/$2.50

  $  280   $  285   $  290

$110/$2.50

  $  295   $  300   $  305

(1) All EBITDAX figures are approximate using production and expense guidance and estimated realized hedging impacts

ESTIMATED PRODUCTION & SWAP HEDGE VOLUMES

 

Net Production (per day)    3Q 2012      Full Year 2012  

Oil, including NGLs (Bbls)

     10,000       -      10,500         10,000       -      10,500   

Natural gas (Mcf)

     11,000       -      15,000         11,000       -      15,000   

% Oil, including NGLs (using midpoint of guidance)

      83%          83%   

Swap Contracted Volume

                 

Oil (barrels)

      3,080          3,550   

% of Oil swap contracted

     31%       -      29%         36%       -      34%   

% of Boe swap contracted

     26%       -      24%         30%       -      27%   

Average Swap Price Level

      $102.33          $101.69   

 

ESTIMATED EXPENSES (in Millions, unless otherwise noted)

 

                 

Lease Operating (including energy insurance)

   $ 20.5       -    $ 21.5       $ 75.0       -    $ 79.0   

General & Administrative (cash and non-cash)

   $ 5.1       -    $ 5.7       $ 19       -    $ 23   

Taxes, other than on earnings (% of revenue)

     3%       -      5%         3%       -      5%   

Exploration Expense, including seismic costs

   $ 3       -    $ 7       $ 23       -    $ 27   

DD&A ($/Boe)

   $ 22.00       -    $ 26.00       $ 22.00       -    $ 26.00   

Interest Expense (including amortization of discount and deferred financing costs)

   $ 5       -    $ 6       $ 20       -    $ 24   

Conference Call Information

EPL has scheduled a conference call for today, August 2, 2012 at 9:00 A.M. Central Time/10:00 A.M. Eastern Time, to review results for the second quarter and first half of 2012. To participate in the EPL conference call, callers in the United States and Canada can dial (866) 845-8624 and international callers can dial (706) 634-0487. The Conference I.D. for callers is 13718919.

The call will be available for replay beginning two hours after the call is completed through midnight of August 16, 2012. For callers in the United States and Canada, the toll-free number for the replay is (855) 859-2056. For international callers the number is (404) 537-3406. The Conference I.D. for all callers to access the replay is 13718919.

The conference call will be webcast live as well as for on-demand listening at the Company’s web site, www.eplweb.com. Listeners may access the call through the “Events and Webcasts” link in the Investor Relations section of the site. The call will also be available through the CCBN Investor Network.

Description of the Company

Founded in 1998, EPL is an independent oil and natural gas exploration and production company based in New Orleans, Louisiana, and Houston, Texas. The Company’s operations are concentrated in the U.S. Gulf of Mexico shelf, focusing on the state and federal waters offshore Louisiana. For more information, please visit www.eplweb.com.

 


Page 6 of 10

 

Investors/Media

T.J. Thom, Chief Financial Officer

504-799-1902

tthom@eplweb.com

Forward-Looking Statements

This press release may contain forward-looking information and statements regarding EPL. Any statements included in this press release that address activities, events or developments that EPL “expects,” “believes,” “plans,” “projects,” “estimates” or “anticipates” will or may occur in the future are forward-looking statements. We believe these judgments are reasonable, but actual results may differ materially due to a variety of important factors. Among other items, such factors might include: changes in general economic conditions; uncertainties in reserve and production estimates; unanticipated recovery or production problems; hurricane and other weather-related interference with business operations; the effects of delays in completion of, or shut-ins of, gas gathering systems, pipelines and processing facilities; changes in legislative and regulatory requirements concerning safety and the environment as they relate to operations; oil and natural gas prices and competition; the impact of derivative positions; production expenses and expense estimates; cash flow and cash flow estimates; future financial performance; planned and unplanned capital expenditures; drilling and operating risks; our ability to replace oil and gas reserves; risks and liabilities associated with properties acquired in acquisitions; volatility in the financial and credit markets or in oil and natural gas prices; and other matters that are discussed in EPL’s filings with the Securities and Exchange Commission. (http://www.sec.gov/).

 

  ###   12-017

 


Page 7 of 10

 

ENERGY PARTNERS, LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)

(Unaudited)

 

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

Revenues:

               

Oil and natural gas

  $          99,249       $          92,798       $          198,021       $          160,013    

Other

      21           32           45           66    
   

 

 

     

 

 

     

 

 

     

 

 

 
      99,270           92,830           198,066           160,079    
   

 

 

     

 

 

     

 

 

     

 

 

 

Costs and expenses:

               

Lease operating

      18,661           17,908           37,072           33,239    

Transportation

      99           236           250           371    

Exploration expenditures - seismic and other

      1,052           806           12,723           1,238    

Exploration expenditures - dry hole costs

      1,535           16           4,173           132    

Impairments

      3,394           2,886           5,708           13,674    

Depreciation, depletion and amortization

      27,918           25,522           51,826           46,585    

Accretion of liability for asset retirement obligations

      3,411           3,804           6,559           7,379    

General and administrative

      5,654           4,796           10,998           10,083    

Taxes, other than on earnings

      2,904           3,695           6,645           7,013    

Other

      3,443           1,902           3,618           2,032    
   

 

 

     

 

 

     

 

 

     

 

 

 

Total costs and expenses

      68,071           61,571           139,572           121,746    
   

 

 

     

 

 

     

 

 

     

 

 

 

Income from operations

      31,199           31,259           58,494           38,333    

Other income (expense):

               

Interest income

      50           17           88           27    

Interest expense

      (5,093)          (4,974)          (9,967)          (7,444)   

Gain (loss) on derivative instruments

      30,305           13,831           10,243           (11,694)   

Loss on early extinguishment of debt

                                 (2,377)   
   

 

 

     

 

 

     

 

 

     

 

 

 
      25,262           8,874           364           (21,488)   
   

 

 

     

 

 

     

 

 

     

 

 

 

Income before income taxes

      56,461           40,133           58,858           16,845    

Income tax expense:

               

Current

                        (300)          (17)   

Deferred

      (21,060)          (15,130)          (21,654)          (6,334)   
   

 

 

     

 

 

     

 

 

     

 

 

 

Total income tax expense

      (21,060)          (15,130)          (21,954)          (6,351)   
   

 

 

     

 

 

     

 

 

     

 

 

 

Net income

  $          35,401       $          25,003       $          36,904       $          10,494    
   

 

 

     

 

 

     

 

 

     

 

 

 

Net income, as reported

  $          35,401       $          25,003       $          36,904       $          10,494    

Add back:

               

Unrealized gain due to the change in fair market value of derivative contracts

      (30,500)          (23,297)          (13,958)          (3,063)   

Impairments

      3,394           2,886           5,708           13,674    

Loss on early extinguishment of debt

                                 2,377    

Loss on abandonment activities

      3,233           1,559           3,401           1,731    

Deduct:

               

Income tax adjustment for above items

      8,905           7,107           1,809           (5,549)   
   

 

 

     

 

 

     

 

 

     

 

 

 

Adjusted Non-GAAP net income

  $          20,433       $          13,258       $          33,864       $          19,664    
   

 

 

     

 

 

     

 

 

     

 

 

 

EBITDAX Reconciliation:

               

Net income, as reported

  $          35,401       $          25,003       $          36,904       $          10,494    

Add back:

               

Income taxes

      21,060           15,130           21,954           6,351    

Net interest expense

      5,043           4,957           9,879           7,417    

Depreciation, depletion, amortization and accretion

      31,329           29,326           58,385           53,964    

Impairments

      3,394           2,886           5,708           13,674    

Exploration expenditures and dry hole costs

      2,587           822           16,896           1,370    

Loss on abandonment activities

      3,233           1,559           3,401           1,731    

Loss on extinguishment of debt

                                 2,377    

Less impact of:

               

Unrealized gain due to the change in fair market value of derivative contracts

      (30,500)          (23,297)          (13,958)          (3,063)   
   

 

 

     

 

 

     

 

 

     

 

 

 

EBITDAX

  $          71,547       $          56,386       $          139,169       $          94,315    
   

 

 

     

 

 

     

 

 

     

 

 

 

Weighted average dilutive common shares outstanding

      39,027           40,237           39,132           40,217    

EBITDAX is defined as net income (loss) before income taxes, net interest expense, depreciation, depletion, amortization and accretion, impairments, loss on extinguishment of debt, exploration expenditures and dry hole costs, loss on abandonment activities and cumulative effect of change in accounting principle, and further deducts the unrealized gain or loss on our derivative contracts. We have reported EBITDAX because we believe EBITDAX is a measure commonly reported and widely used in our industry as an indicator of a company’s ability to internally fund exploration and development activities and incur and service debt. EBITDAX is not a calculation based on generally accepted accounting principles (GAAP) in the United States and should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. Investors should carefully consider the specific items included in our computation of EBITDAX. Investors should be cautioned that EBITDAX as reported by us may not be comparable in all instances to EBITDAX as reported by other companies. In addition, EBITDAX does not represent funds available for discretionary use.

 


Page 8 of 10

 

ENERGY PARTNERS, LTD.

CONSOLIDATED STATEMENTS OF NET CASH PROVIDED BY

OPERATING ACTIVITIES

(In thousands)

(Unaudited)

 

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

Cash flows from operating activities:

               

Net income

  $          35,401           25,003           36,904           10,494    

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation, depletion and amortization

      27,918           25,522           51,826           46,585    

Accretion of liability for asset retirement obligations

      3,411           3,804           6,559           7,379    

Loss on early extinguishment of debt

      -               -               -               2,377    

Unrealized gain on derivative contracts

      (30,500)          (23,297)          (13,958)          (3,063)   

Non-cash compensation

      1,327           774           2,318           1,276    

Deferred income taxes

      21,060           15,131           21,654           6,334    

Exploration expenditures

      1,536           16           4,173           131    

Impairments

      3,394           2,886           5,708           13,674    

Amortization of deferred financing costs and discount on debt

      504           443           1,004           689    

Other

      3,233           1,559           3,401           1,731    

Changes in operating assets and liabilities:

               

Trade accounts receivable

      3,417           2,884           901           (9,523)   

Other receivables

      -               -               -               1,283    

Prepaid expenses

      (3,291)          (5,712)          1,820           (4,814)   

Other assets

      (74)          (92)          (78)          (13)   

Accounts payable and accrued expenses

      (5,950)          8,771           5,297           5,011    

Asset retirement obligations

      (10,264)          (10,326)          (19,346)          (17,359)   

Other liabilities

      -               (3)          -               (3)   
   

 

 

     

 

 

     

 

 

     

 

 

 

Net cash provided by operating activities

  $          51,122           47,363           108,183           62,189    
   

 

 

     

 

 

     

 

 

     

 

 

 

Reconciliation of discretionary cash flow:

               

Net cash provided by operating activities

      51,122           47,363           108,183           62,189    

Changes in working capital

      16,162           4,478           11,406           25,418    

Non-cash exploration expenditures and impairments

      (4,930)          (2,902)          (9,881)          (13,805)   

Total exploration expenditures, dry hole costs and impairments

      5,981           3,708           22,604           15,044    
   

 

 

     

 

 

     

 

 

     

 

 

 

Discretionary cash flow

  $          68,335       $          52,647       $          132,312       $          88,846    
   

 

 

     

 

 

     

 

 

     

 

 

 

The table above reconciles discretionary cash flow to net cash provided by or used in operating activities. Discretionary cash flow is defined as cash flow from operations before changes in working capital and exploration expenditures. Discretionary cash flow is widely accepted as a financial indicator of an oil and natural gas company’s ability to generate cash which is used to internally fund exploration and development activities, pay dividends and service debt. Discretionary cash flow is presented based on management’s belief that this non-GAAP financial measure is useful information to investors because it is widely used by professional research analysts in the valuation, comparison, rating and investment recommendations of companies within the oil and natural gas exploration and production industry. Many investors use the published research of these analysts in making their investment decisions. Discretionary cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating activities, as defined by GAAP, or as a measure of liquidity, or an alternative to net income. Investors should be cautioned that discretionary cash flow as reported by the Company may not be comparable in all instances to discretionary cash flow as reported by other companies.

 


Page 9 of 10

 

ENERGY PARTNERS, LTD.

SELECTED PRODUCTION, PRICING AND OPERATIONAL STATISTICS

(Unaudited)

 

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

PRODUCTION AND PRICING

              

Net Production (per day):

              

Crude Oil (Bbls)

        9,382          8,082          9,155          7,186    

Natural gas liquids (Bbls)

        386          204          422          245    
     

 

 

    

 

 

    

 

 

    

 

 

 

Oil (Bbls)

        9,768          8,286          9,577          7,431    

Natural gas (Mcf)

        16,658          17,383          15,804          20,174    

Total (Boe)

        12,544          11,183          12,211          10,793    

Average Sales Prices:

              

Crude Oil (per Bbls)

   $           110.33          114.52          112.54          108.80    

Natural gas liquids (per Bbls)

        45.02          58.06          47.56          53.77    

Oil (per Bbls)

        107.75          113.14          109.68          106.98    

Natural gas (per Mcf)

        2.29          4.74          2.38          4.41    

Average (per Boe)

        86.94          91.19          89.10          81.90    

Oil and Natural Gas Revenues (in thousands):

              

Crude Oil

   $           94,198          84,231          187,517          141,502    

Natural gas liquids

        1,581          1,076          3,659          2,390    
     

 

 

    

 

 

    

 

 

    

 

 

 

Oil

        95,779          85,307          191,176          143,892    

Natural gas

        3,470          7,491          6,845          16,121    
     

 

 

    

 

 

    

 

 

    

 

 

 

Total

        99,249          92,798          198,021          160,013    

Impact of derivatives settled during the period (1):

              

Oil (per Bbl)

   $           (0.23)         (12.55)         (2.14)         (10.97)   

Natural gas (per Mcf)

        0.01          -              -              -        

OPERATIONAL STATISTICS

              

Average Costs (per Boe):

              

Lease operating expense

   $           16.35          17.60          16.68          17.01    

Depreciation, depletion and amortization

        24.46          25.08          23.32          23.85    

Accretion expense

        2.99          3.74          2.95          3.78    

Taxes, other than on earnings

        2.54          3.63          2.99          3.59    

General and administrative

        4.95          4.71          4.95          5.16    

(1) The derivative amounts represent the realized portion of gains or losses on derivative contracts settled during the period which are included in Other income (expense) in the consolidated statements of operations.

 


Page 10 of 10

 

ENERGY PARTNERS, LTD.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

            June 30,
2012
            December 31,
2011
 

ASSETS

           

Current assets:

           

Cash and cash equivalents

   $           60,847        $           80,128    

Trade accounts receivable - net

        32,620             31,817    

Fair value of commodity derivative instruments

        10,736             587    

Prepaid expenses

        9,226             11,046    
     

 

 

       

 

 

 

Total current assets

        113,429             123,578    

Property and equipment

        1,220,695             1,082,248    

Less accumulated depreciation, depletion, amortization and impairments

        (362,644)            (305,110)   
     

 

 

       

 

 

 

Net property and equipment

        858,051             777,138    

Restricted cash

        6,023             6,023    

Other assets

        3,155             3,029    

Fair value of commodity derivative instruments

        3,790               

Deferred financing costs — net of accumulated amortization

        4,812             5,452    
     

 

 

       

 

 

 
   $           989,260        $           915,220    
     

 

 

       

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

           

Current liabilities:

           

Accounts payable

   $           24,911        $           25,393    

Accrued expenses

        78,990             58,538    

Asset retirement obligations

        32,698             25,578    

Fair value of commodity derivative instruments

        620             1,056    

Deferred tax liabilities

        6,771             2,823    
     

 

 

       

 

 

 

Total current liabilities

        143,990             113,388    

Long-term debt

        204,750             204,390    

Asset retirement obligations

        67,219             73,769    

Deferred tax liabilities

        49,481             31,775    

Fair value of commodity derivative instruments

        607             190    

Other

        1,179             663    
     

 

 

       

 

 

 
        467,226             424,175    

Commitments and contingencies

           

Stockholders’ equity:

           

Preferred stock, $0.001 par value per share. Authorized 1,000,000 shares; no shares issued and outstanding at June 30, 2012 and December 31, 2011

                     

Common stock, $0.001 par value per share. Authorized 75,000,000 shares; shares issued 40,558,925 and 40,326,451 at June 30, 2012 and December 31, 2011, respectively; shares outstanding 39,103,674 and 39,404,106 at June 30, 2012 and December 31, 2011, respectively

        40             40    

Additional paid-in capital

        507,657             505,235    

Treasury stock, at cost, 1,455,251 and 922,345 shares at June 30, 2012 and December 31, 2011, respectively

        (19,698)            (11,361)   

Retained earnings (accumulated deficit)

        34,035             (2,869)   
     

 

 

       

 

 

 

Total stockholders’ equity

        522,034             491,045    
     

 

 

       

 

 

 
   $           989,260        $           915,220