Attached files
file | filename |
---|---|
8-K - 8-K - Venoco, Inc. | a12-17814_18k.htm |
Exhibit 99.1
NEWS RELEASE |
FOR IMMEDIATE RELEASE
VENOCO, INC. ANNOUNCES 2nd QUARTER 2012 FINANCIAL
AND OPERATIONAL RESULTS
Production of 1.6 Million BOE or 17,080 BOE/d
Oil Volumes Up 8% Compared to 1Q 2012
New South Ellwood Well Averages 1,718 BO/d in July
DENVER, COLORADO, August 8, 2012 /Marketwire/ Venoco, Inc. (NYSE: VQ) today reported financial and operational results for the second quarter of 2012. The company reported net income for the quarter of $14.5 million on total revenues of $82.5 million.
Adjusted Earnings, which adjusts for unrealized derivative gains and losses and certain one-time charges, were $13.3 million for the quarter down from $38.5 million in the first quarter of 2012. Adjusted EBITDA was $55.8 million in the quarter, down from $87.8 million in the first quarter. Adjusted Earnings and Adjusted EBITDA were positively impacted by the monetization of certain 2012-2015 oil and natural gas hedges in the amount of $41.2 million in the first quarter and $11.0 million in the second quarter. Please see the end of this release for definitions of Adjusted Earnings and Adjusted EBITDA and a reconciliation of those measures to net income/loss.
Highlights include the following:
· Production of 1.6 million barrels of oil equivalent (MMBOE) for the quarter, or 17,080 BOE per day (BOE/d).
· Daily oil volumes up 8% in the second quarter compared to the first quarter of 2012.
· Second of four wells planned at South Ellwood for 2012 completed in late June and averaged 1,718 gross barrels of oil per day during July.
· Adjusted EBITDA of $55.8 million and Adjusted Earnings of $13.3 million.
We continued to grow our oil volumes from our Southern California legacy assets, primarily as a result of drilling at West Montalvo and Sockeye. Late in the second quarter we completed an excellent PUD well at the South Ellwood field that, along with positive results from the next two wells a PUD and a Probable to be drilled at South Ellwood should enable us to continue to grow oil volumes throughout the remainder of the year, said Ed ODonnell, Venocos CEO. Since April 1st we have also benefited from selling the majority of our crude oil based on California postings, which continued to trade at a premium to WTI throughout the second quarter.
Second Quarter Production
Average daily oil volumes were up eight percent in the second quarter of 2012 compared to the first quarter of 2012 and up about fourteen percent from full-year 2011. The companys average daily production of 17,080 BOE/d in the second quarter, however, was down slightly compared to the first quarter of 2012. The two percent overall decrease in production was driven by declines in natural gas volumes from the Sacramento Basin where the company has minimal drilling activity due to continued low natural gas prices. The declines in natural gas revenue were largely offset by increased oil volumes and better oil realizations during the second quarter, which kept full-company revenues just three percent below those in the first quarter.
We have some prolific oil properties and are very pleased to report solid results from our three largest of these properties. Our successful oil development has also provided a significant offset to our forecasted volume declines in natural gas said Mr. ODonnell. We had a solid month of July with net oil volumes averaging about 9,148 barrels per day, up 1,544 barrels per day from our second quarter average. We will, however, continue to guide to the lower end of our production range for 2012, which is slightly higher than 2011 production, Mr. ODonnell added.
The following table details the companys daily production by region (BOE(1)/d):
|
|
Quarter Ended |
|
Six Months Ended |
| ||||||
Region |
|
6/30/11 |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
|
Sacramento Basin |
|
10,217 |
|
9,970 |
|
9,136 |
|
10,403 |
|
9,554 |
|
Southern California |
|
7,343 |
|
7,455 |
|
7,944 |
|
7,284 |
|
7,699 |
|
Total |
|
17,560 |
|
17,425 |
|
17,080 |
|
17,687 |
|
17,253 |
|
(1) Barrel of oil equivalent (BOE) is calculated using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.
Second Quarter Costs
Venocos second quarter 2012 lease operating expenses of $12.93 per BOE were down 16% from the first quarter 2012 level which was $15.42 per BOE. Costs in the first quarter of 2012 were higher due primarily to non-recurring maintenance at Platforms Gail and Holly.
The following table details certain of the companys per BOE metrics for the indicated quarter:
|
|
Quarter Ended |
|
Six Months |
| |||||||||||
UNAUDITED (per BOE) |
|
6/30/11 |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
| |||||
Lease Operating Expenses |
|
$ |
13.14 |
|
$ |
15.42 |
|
$ |
12.93 |
|
$ |
13.33 |
|
$ |
14.19 |
|
Property and Production Taxes |
|
0.90 |
|
1.02 |
|
3.41 |
|
0.93 |
|
2.20 |
| |||||
DD&A Expense |
|
13.59 |
|
14.03 |
|
13.65 |
|
13.56 |
|
13.84 |
| |||||
G&A Expense (1) |
|
4.70 |
|
5.37 |
|
5.15 |
|
4.96 |
|
5.26 |
| |||||
(1) Net of amounts capitalized and excluding stock-based compensation costs and costs related to the going-private transaction. See the end of this release for a reconciliation of G&A per BOE.
Capital Investment Second Quarter 2012
Venocos second quarter capital expenditures for exploration, development and other spending were $70 million, including $54 million for drilling and rework activities, $5 million for facilities, and $11 million for land, seismic and capitalized G&A.
The companys second quarter capital expenditures in the Sacramento Basin were $5 million, including approximately $1.5 million incurred performing 45 recompletions. The companys 2012 budget provides for total capital expenditures of $32 million in the basin, of which $15 million was spent during the first half of the year drilling three wells and performing 140 recompletions. The budget contemplates drilling one additional well and performing approximately 60 additional recompletions.
The companys Southern California legacy fields accounted for $40 million or 57% of its second quarter capital expenditures. At the West Montalvo field, two wells spud during the first quarter were completed during the second quarter and drilling began on a new well late in the quarter. Through the first six months of the year, the company has brought five new wells online at West Montalvo (including wells spud last year). At the Sockeye field, the company completed three wells in the quarter. At the South Ellwood field, the company completed two wells during the quarter. The first well completed has averaged 130 gross barrels of oil per day in July while the second well averaged 1,718 gross barrels per day in July.
The companys 2012 capital expenditure budget for legacy Southern California properties is $123 million, of which $70 million was spent during the first half of the year. During the second half of the year, the company plans to complete one additional well at West Montalvo and two wells at South Ellwood.
The company had onshore Monterey capital expenditures of $25 million or 36% of its total second quarter capital expenditures. As part of this activity, the company spud two wells and completed three wells in the Sevier field. Through the first six months of the year, the company has completed five wells in Sevier. The companys 2012 capital expenditure budget for the onshore Monterey shale development is $100 million, of which $46 million was spent during the first half of the year.
2012 Guidance
The following summarizes the companys 2012 guidance:
· Production: 17,750 18,250 BOE/d
· Capital Budget: $255 million
· Lease Operating Expenses: $15.00 $15.50 per BOE
· General & Administrative Expenses: $5.25 $5.50 per BOE
· Production & Property Taxes: $1.65 - $1.70 per BOE (previously $1.00-$1.10 per BOE)
· DD&A: $15.00 $15.50 per BOE
Earnings Conference Call
Venoco will host a conference call to discuss results today, Wednesday, August 8, 2012 at 11:00 p.m. Eastern time (9 a.m. Mountain). The conference call will be webcast and those wanting to listen may do so by using a link on the Investor Relations page of the companys website at http://www.venocoinc.com. Those wanting to participate in the Q & A portion can call (866) 788-0539 and use conference code 44920420. International participants can call (857) 350-1677 and use the same conference code.
A replay of the conference call will be available for one week by calling (888) 286-8010 or, for international callers, (617) 801-6888, and using passcode 60971906. The replay will also be available on the Venoco website for 30 days.
About the Company
Venoco is an independent energy company primarily engaged in the acquisition, exploitation and development of oil and natural gas properties primarily in California. Venoco operates three offshore platforms in the Santa Barbara Channel, has non-operated interests in three other platforms, operates several onshore properties in Southern California, and has extensive operations in Northern Californias Sacramento Basin.
Forward-looking Statements
Statements made in this news release relating to Venocos future production, expenses, revenue, price realizations, oil/gas production mix, reserves, capital expenditures and development projects, and all other statements except statements of historical fact, are 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. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, managements assumptions and the companys future performance are both subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements, including, but not limited to, the timing and extent of changes in oil and gas prices, the timing and results of drilling and other development activities, the availability and cost of obtaining drilling equipment and technical personnel, risks
associated with the availability of acceptable transportation arrangements and the possibility of unanticipated operational problems, delays in completing production, treatment and transportation facilities, higher than expected production costs and other expenses, and pipeline curtailments by third parties. The companys activities with respect to the onshore Monterey Shale and other projects are subject to numerous operating, geological and other risks and may not be successful. The companys results in the onshore Monterey Shale will be subject to greater risks than in areas where it has more data and drilling and production experience. Results from the companys onshore Monterey Shale project will depend on, among other things, its ability to identify productive intervals and drilling and completion techniques necessary to achieve commercial production from those intervals. The closing of the transaction contemplated by the previously announced merger agreement with Mr. Marquez is subject to a number of conditions, including a financing condition, and those conditions may not be satisfied. All forward-looking statements are made only as of the date hereof and the company undertakes no obligation to update any such statement. Further information on risks and uncertainties that may affect the Companys operations and financial performance, and the forward-looking statements made herein, is available in the companys filings with the Securities and Exchange Commission, which are incorporated by this reference as though fully set forth herein.
References to reserve estimates other than proved are by their nature more uncertain than estimates of proved reserves, and are subject to substantially greater risk of not actually being realized by the company.
For further information, please contact Mike Edwards, Vice President, (303) 626-8320; http://www.venocoinc.com; E-Mail investor@venocoinc.com.
Source: Venoco, Inc.
/////
OIL AND NATURAL GAS PRODUCTION AND PRICES
|
|
Quarter Ended |
|
% |
|
Quarter Ended |
|
% |
|
Six Months Ended |
|
% |
| ||||||||||||
UNAUDITED |
|
3/31/12 |
|
6/30/12 |
|
Change |
|
6/30/11 |
|
6/30/12 |
|
Change |
|
6/30/11 |
|
6/30/12 |
|
Change |
| ||||||
Production Volume: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oil (MBbls) (1) |
|
641 |
|
692 |
|
8 |
% |
619 |
|
692 |
|
12 |
% |
1,227 |
|
1,333 |
|
9 |
% | ||||||
Natural Gas (MMcf) |
|
5,668 |
|
5,174 |
|
-9 |
% |
5,874 |
|
5,174 |
|
-12 |
% |
11,846 |
|
10,842 |
|
-8 |
% | ||||||
MBOE |
|
1,586 |
|
1,554 |
|
-2 |
% |
1,598 |
|
1,554 |
|
-3 |
% |
3,201 |
|
3,140 |
|
-2 |
% | ||||||
Daily Average Production Volume: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oil (Bbls/d) |
|
7,044 |
|
7,604 |
|
8 |
% |
6,802 |
|
7,604 |
|
12 |
% |
6,779 |
|
7,324 |
|
8 |
% | ||||||
Natural Gas (Mcf/d) |
|
62,286 |
|
56,857 |
|
-9 |
% |
64,549 |
|
56,857 |
|
-12 |
% |
65,448 |
|
59,571 |
|
-9 |
% | ||||||
BOE/d |
|
17,425 |
|
17,080 |
|
-2 |
% |
17,560 |
|
17,080 |
|
-3 |
% |
17,687 |
|
17,253 |
|
-2 |
% | ||||||
Oil Price per Barrel Produced (in dollars): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Realized price before hedging |
|
$ |
98.66 |
|
$ |
100.38 |
|
2 |
% |
$ |
96.37 |
|
$ |
100.38 |
|
4 |
% |
$ |
91.42 |
|
$ |
99.55 |
|
9 |
% |
Realized hedging gain (loss)(2) |
|
(5.75 |
) |
(9.56 |
) |
66 |
% |
(5.37 |
) |
(9.56 |
) |
78 |
% |
(3.46 |
) |
(7.73 |
) |
123 |
% | ||||||
Net realized price |
|
$ |
92.91 |
|
$ |
90.82 |
|
-2 |
% |
$ |
91.00 |
|
$ |
90.82 |
|
0 |
% |
$ |
87.96 |
|
$ |
91.82 |
|
4 |
% |
Natural Gas Price per Mcf (in dollars): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Realized price before hedging |
|
$ |
2.76 |
|
$ |
2.38 |
|
-14 |
% |
$ |
4.29 |
|
$ |
2.38 |
|
-45 |
% |
$ |
4.16 |
|
$ |
2.58 |
|
-38 |
% |
Realized hedging gain (loss)(2) |
|
0.63 |
|
0.47 |
|
-25 |
% |
0.82 |
|
0.47 |
|
-43 |
% |
0.95 |
|
0.55 |
|
-42 |
% | ||||||
Net realized price |
|
$ |
3.39 |
|
$ |
2.85 |
|
-16 |
% |
$ |
5.11 |
|
$ |
2.85 |
|
-44 |
% |
$ |
5.11 |
|
$ |
3.13 |
|
-39 |
% |
Expense per BOE (in dollars): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Lease operating expenses |
|
$ |
15.42 |
|
$ |
12.93 |
|
-16 |
% |
$ |
13.14 |
|
$ |
12.93 |
|
-2 |
% |
$ |
13.33 |
|
$ |
14.19 |
|
6 |
% |
Production and property taxes |
|
$ |
1.02 |
|
$ |
3.41 |
|
234 |
% |
$ |
0.90 |
|
$ |
3.41 |
|
279 |
% |
$ |
0.93 |
|
$ |
2.20 |
|
137 |
% |
Transportation expenses |
|
$ |
2.78 |
|
$ |
0.17 |
|
-94 |
% |
$ |
1.67 |
|
$ |
0.17 |
|
-90 |
% |
$ |
1.45 |
|
$ |
1.49 |
|
3 |
% |
Depreciation, depletion and amortization |
|
$ |
14.03 |
|
$ |
13.65 |
|
-3 |
% |
$ |
13.59 |
|
$ |
13.65 |
|
0 |
% |
$ |
13.56 |
|
$ |
13.84 |
|
2 |
% |
General and administrative (3) |
|
$ |
7.79 |
|
$ |
6.35 |
|
-18 |
% |
$ |
5.52 |
|
$ |
6.35 |
|
15 |
% |
$ |
5.83 |
|
$ |
7.08 |
|
21 |
% |
Interest expense |
|
$ |
9.91 |
|
$ |
10.22 |
|
3 |
% |
$ |
10.00 |
|
$ |
10.22 |
|
2 |
% |
$ |
8.96 |
|
$ |
10.06 |
|
12 |
% |
(1) Amounts shown are oil production volumes for offshore properties and sales volumes for onshore properties (differences between onshore production and sales volumes are minimal). Revenue accruals are adjusted for actual sales volumes since offshore oil inventories can vary significantly from month to month based on pipeline inventories, oil pipeline sales nominations, and prior to February 2012, the timing of barge deliveries and oil in tanks.
(2) The realized commodity derivative gain (loss) excludes gains from the early settlement of oil and natural gas hedges in the following periods:
· three months ended June 30, 2012 excludes gains of $3.1 million for natural gas and $7.9 million for oil
· three months ended June 30, 2011 excludes gain of $2.0 million for oil
· six months ended June 30, 2012 excludes gains of $44.3 million for natural gas and $7.9 million for oil
· six months ended June 30, 2011 excludes gain of $2.0 million for oil
(3) Net of amounts capitalized.
- more -
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
Quarter Ended |
|
Quarter Ended |
|
Six Months Ended |
| ||||||||||||
UNAUDITED (In thousands) |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
| ||||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oil and natural gas sales |
|
$ |
83,388 |
|
$ |
80,936 |
|
$ |
85,918 |
|
$ |
80,936 |
|
$ |
164,237 |
|
$ |
164,324 |
|
Other |
|
1,975 |
|
1,563 |
|
1,371 |
|
1,563 |
|
2,242 |
|
3,538 |
| ||||||
Total revenues |
|
85,363 |
|
82,499 |
|
87,289 |
|
82,499 |
|
166,479 |
|
167,862 |
| ||||||
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Lease operating expense |
|
24,450 |
|
20,093 |
|
21,000 |
|
20,093 |
|
42,676 |
|
44,543 |
| ||||||
Property and production taxes |
|
1,615 |
|
5,302 |
|
1,439 |
|
5,302 |
|
2,987 |
|
6,917 |
| ||||||
Transportation expense |
|
4,412 |
|
257 |
|
2,670 |
|
257 |
|
4,656 |
|
4,669 |
| ||||||
Depletion, depreciation and amortization |
|
22,254 |
|
21,213 |
|
21,713 |
|
21,213 |
|
43,404 |
|
43,467 |
| ||||||
Accretion of asset retirement obligation |
|
1,391 |
|
1,450 |
|
1,608 |
|
1,450 |
|
3,198 |
|
2,841 |
| ||||||
General and administrative |
|
12,361 |
|
9,869 |
|
8,824 |
|
9,869 |
|
18,653 |
|
22,230 |
| ||||||
Total expenses |
|
66,483 |
|
58,184 |
|
57,254 |
|
58,184 |
|
115,574 |
|
124,667 |
| ||||||
Income from operations |
|
18,880 |
|
24,315 |
|
30,035 |
|
24,315 |
|
50,905 |
|
43,195 |
| ||||||
FINANCING COSTS AND OTHER: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
15,711 |
|
15,880 |
|
15,976 |
|
15,880 |
|
28,673 |
|
31,591 |
| ||||||
Interest rate derivative realized (gains) losses |
|
|
|
|
|
|
|
|
|
41,147 |
|
|
| ||||||
Interest rate derivative unrealized (gains) losses |
|
|
|
|
|
|
|
|
|
(40,064 |
) |
|
| ||||||
Amortization of deferred loan costs |
|
569 |
|
585 |
|
592 |
|
585 |
|
1,123 |
|
1,154 |
| ||||||
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
1,357 |
|
|
| ||||||
Commodity derivative realized (gains) losses |
|
(41,096 |
) |
(6,786 |
) |
(3,507 |
) |
(6,786 |
) |
(8,975 |
) |
(47,882 |
) | ||||||
Commodity derivative unrealized (gains) losses and amortization of derivative premiums |
|
71,634 |
|
90 |
|
(2,049 |
) |
90 |
|
32,546 |
|
71,724 |
| ||||||
Total financing costs and other |
|
46,818 |
|
9,769 |
|
11,012 |
|
9,769 |
|
55,807 |
|
56,587 |
| ||||||
Income (loss) before taxes |
|
(27,938 |
) |
14,546 |
|
19,023 |
|
14,546 |
|
(4,902 |
) |
(13,392 |
) | ||||||
Income tax provision (benefit) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income (loss) |
|
$ |
(27,938 |
) |
$ |
14,546 |
|
$ |
19,023 |
|
$ |
14,546 |
|
$ |
(4,902 |
) |
$ |
(13,392 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic |
|
58,910 |
|
59,106 |
|
58,718 |
|
59,106 |
|
57,446 |
|
59,008 |
| ||||||
Diluted |
|
58,910 |
|
59,170 |
|
58,843 |
|
59,170 |
|
57,446 |
|
59,008 |
|
CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION
UNAUDITED ($ in thousands) |
|
12/31/11 |
|
6/30/12 |
| ||
ASSETS |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
8,165 |
|
$ |
19 |
|
Accounts receivable |
|
30,017 |
|
28,717 |
| ||
Inventories |
|
7,411 |
|
6,884 |
| ||
Other current assets |
|
4,296 |
|
2,677 |
| ||
Commodity derivatives |
|
47,768 |
|
4,806 |
| ||
Total current assets |
|
97,657 |
|
43,103 |
| ||
Net property, plant and equipment |
|
810,465 |
|
874,297 |
| ||
Total other assets |
|
21,622 |
|
20,413 |
| ||
TOTAL ASSETS |
|
$ |
929,744 |
|
$ |
937,813 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Accounts payable and accrued liabilities |
|
$ |
53,098 |
|
$ |
52,159 |
|
Interest payable |
|
21,854 |
|
21,311 |
| ||
Commodity derivatives |
|
2,490 |
|
10,555 |
| ||
Total current liabilities |
|
77,442 |
|
84,025 |
| ||
LONG-TERM DEBT |
|
686,958 |
|
689,329 |
| ||
COMMODITY DERIVATIVES |
|
308 |
|
7,552 |
| ||
ASSET RETIREMENT OBLIGATIONS |
|
92,008 |
|
92,568 |
| ||
Total liabilities |
|
856,716 |
|
873,474 |
| ||
Total stockholders equity |
|
73,028 |
|
64,339 |
| ||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
|
$ |
929,744 |
|
$ |
937,813 |
|
GAAP RECONCILIATIONS
Adjusted Earnings and Adjusted EBITDA
In addition to net income (loss) determined in accordance with GAAP, we have provided in this release our Adjusted Earnings and Adjusted EBITDA for recent periods. Both Adjusted Earnings and Adjusted EBITDA are non-GAAP financial measures that we use as supplemental measures of our performance.
We define Adjusted Earnings as net income (loss) before the effects of the items listed in the table below. We calculate the tax effect of reconciling items by re-performing our period-end tax calculation excluding the reconciling items from earnings. The difference between this calculation and the tax expense/benefit recorded for the period results in the tax effect disclosed below. We believe that Adjusted Earnings facilitates comparisons to earnings forecasts prepared by stock analysts and other third parties. Such forecasts generally exclude the effects of items that are difficult to predict or to measure in advance and are not directly related to our ongoing operations. Adjusted Earnings should not be considered a substitute for net income (loss) as reported in accordance with GAAP.
We define Adjusted EBITDA as net income (loss) before the effects of the items listed in the table below. Because the use of Adjusted EBITDA facilitates comparisons of our historical operating performance on a more consistent basis, we use this measure for business planning and analysis purposes, in assessing acquisition opportunities and in determining how potential external financing sources are likely to evaluate our business.
We present Adjusted Earnings and Adjusted EBITDA because we consider them to be important supplemental measures of our performance. Neither Adjusted Earnings nor Adjusted EBITDA is a measurement of our financial performance under GAAP and neither should be considered as an alternative to net income (loss), operating income or any other performance measure derived in accordance with GAAP, as an alternative to cash flow from operating activities or as a measure of our liquidity. You should not assume that the Adjusted Earnings or Adjusted EBITDA amounts shown are comparable to similarly named measures disclosed by other companies.
|
|
Quarter Ended |
|
Six Months Ended |
| |||||||||||
UNAUDITED ($ in thousands) |
|
6/30/11 |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
| |||||
Adjusted Earnings Reconciliation |
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income |
|
$ |
19,023 |
|
$ |
(27,938 |
) |
$ |
14,546 |
|
$ |
(4,902 |
) |
$ |
(13,392 |
) |
Plus: |
|
|
|
|
|
|
|
|
|
|
| |||||
Unrealized commodity (gains) losses |
|
(4,039 |
) |
63,839 |
|
(2,134 |
) |
28,566 |
|
61,705 |
| |||||
Unrealized interest rate derivative (gains) losses |
|
|
|
|
|
|
|
(40,064 |
) |
|
| |||||
Going private related costs |
|
|
|
2,628 |
|
852 |
|
|
|
3,480 |
| |||||
Loss on extinguishment of debt |
|
|
|
|
|
|
|
1,357 |
|
|
| |||||
Settlement of interest rate swap contracts |
|
|
|
|
|
|
|
38,065 |
|
|
| |||||
Tax effects |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted Earnings |
|
$ |
14,984 |
|
$ |
38,529 |
|
$ |
13,264 |
|
$ |
23,022 |
|
$ |
51,793 |
|
|
|
Quarter Ended |
|
Six Months Ended |
| |||||||||||
UNAUDITED ($ in thousands) |
|
6/30/11 |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
| |||||
Adjusted EBITDA Reconciliation |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
|
$ |
19,023 |
|
$ |
(27,938 |
) |
$ |
14,546 |
|
$ |
(4,902 |
) |
$ |
(13,392 |
) |
Interest expense |
|
15,976 |
|
15,711 |
|
15,880 |
|
28,673 |
|
31,591 |
| |||||
Interest rate derivative (gains) losses - realized |
|
|
|
|
|
|
|
41,147 |
|
|
| |||||
DD&A |
|
21,713 |
|
22,254 |
|
21,213 |
|
43,404 |
|
43,467 |
| |||||
Accretion of asset retirement obligation |
|
1,608 |
|
1,391 |
|
1,450 |
|
3,198 |
|
2,841 |
| |||||
Amortization of deferred loan costs |
|
592 |
|
569 |
|
585 |
|
1,123 |
|
1,154 |
| |||||
Loss on extinguishment of debt |
|
|
|
|
|
|
|
1,357 |
|
|
| |||||
Share-based payments |
|
1,579 |
|
1,540 |
|
1,208 |
|
3,403 |
|
2,748 |
| |||||
Going private related costs |
|
|
|
2,628 |
|
852 |
|
|
|
3,480 |
| |||||
Amortization of derivative premiums |
|
1,990 |
|
7,795 |
|
2,224 |
|
3,980 |
|
10,019 |
| |||||
Unrealized commodity derivative (gains) losses |
|
(4,039 |
) |
63,839 |
|
(2,134 |
) |
28,566 |
|
61,705 |
| |||||
Unrealized interest rate derivative (gains) losses |
|
|
|
|
|
|
|
(40,064 |
) |
|
| |||||
Adjusted EBITDA |
|
$ |
58,442 |
|
$ |
87,789 |
|
$ |
55,824 |
|
$ |
109,885 |
|
$ |
143,613 |
|
We also provide per BOE G&A expenses excluding costs associated with the going-private transaction, and share-based compensation charges. We believe that these non-GAAP measures are useful in that the items excluded do not represent cash expenses directly related to our ongoing operations. These non-GAAP measures should not be viewed as an alternative to per BOE G&A expenses as determined in accordance with GAAP.
|
|
Quarter Ended |
|
Six Months Ended |
| |||||||||||
UNAUDITED ($ in thousands, except per BOE amounts) |
|
6/30/11 |
|
3/31/12 |
|
6/30/12 |
|
6/30/11 |
|
6/30/12 |
| |||||
G&A per BOE Reconciliation |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
G&A expense |
|
$ |
8,824 |
|
$ |
12,361 |
|
$ |
9,869 |
|
$ |
18,653 |
|
$ |
22,230 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
| |||||
Share-based compensation expense |
|
(1,319 |
) |
(1,220 |
) |
(1,018 |
) |
(2,773 |
) |
(2,238 |
) | |||||
Going private related costs |
|
|
|
(2,628 |
) |
(852 |
) |
|
|
(3,480 |
) | |||||
G&A Expense Excluding Share-Based Comp Going Private Costs |
|
7,505 |
|
8,513 |
|
7,999 |
|
15,880 |
|
16,512 |
| |||||
MBOE |
|
1,598 |
|
1,586 |
|
1,554 |
|
3,201 |
|
3,140 |
| |||||
G&A Expense per BOE Excluding Share-Based Comp and Going Private Costs |
|
$ |
4.70 |
|
$ |
5.37 |
|
$ |
5.15 |
|
$ |
4.96 |
|
$ |
5.26 |
|
- end -