Attached files

file filename
8-K - FORM 8-K - Oasis Petroleum Inc.d624414d8k.htm

Exhibit 99.1

Oasis Petroleum Inc. Announces Quarter Ending September 30, 2013 Earnings

Houston, Texas — November 6, 2013 — Oasis Petroleum Inc. (NYSE: OAS) (“Oasis” or the “Company”) today announced financial results for the quarter ended September 30, 2013.

Highlights for the third quarter of 2013 include:

 

    Increased average daily production to 33,064 barrels of oil equivalent per day (“Boepd”), a 36% increase over the third quarter of 2012 and a 10% increase over the second quarter of 2013.

 

    Increased revenue to $305.5 million in the third quarter of 2013, an increase of $120.8 million over the third quarter of 2012 and a sequential increase of $50.9 million over the second quarter of 2013.

 

    Completed and placed on production 38 gross (27.7 net) operated wells in the third quarter of 2013.

 

    Managed capital expenditures to $679.5 million year-to-date ending September 30, 2013, excluding expenditures associated with acquisitions.

 

    Grew Adjusted EBITDA to $219.6 million, an increase of $80.4 million over the third quarter of 2012 and a sequential increase of $34.1 million over the second quarter of 2013. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income and net cash provided by operating activities, see “Non-GAAP Financial Measures” below.

Recent highlights include:

 

    Increased position in Williston Basin to approximately 492,000 net acres and 399 drilling spacing units through four separate acquisitions that closed on or before October 1, 2013.

 

    Grew inventory by 42%, up to 2,874 gross operated locations in the heart of the Williston Basin through acquisitions.

 

    Increased operated rig count to 14, including two rigs added in our acquisitions, to accelerate production growth.

 

    Ordered equipment to build our second Oasis Well Services (“OWS) frac fleet that will begin operations in 2014.

 

    Successful production results from wells producing out of the 2nd and 3rd benches of the Three Forks.

 

    Decreased well cost to $7.5 million, including the savings from OWS.

“Oasis grew production in line with our expectations during the third quarter of 2013, as we executed on our plan to complete additional wells on pads,” said Thomas B. Nusz, Oasis’ Chairman and Chief Executive Officer. “We completed 38 gross operated wells with an average working interest of 73%. Through pad drilling and continued operational efficiencies, we drove down operated well costs on the wells completed in the third quarter of 2013 to approximately $8.0 million, excluding the impact of OWS. OWS reduced capital expenditures for the Company by $13.2 million in the third quarter of 2013, which equates to approximately $0.5 million per net operated well completed. So overall, capital efficiency continues to improve.”

Mr. Nusz added, “Including production from our recent acquisitions, we expect production to range between 42,000 Boepd to 46,000 Boepd in the fourth quarter of 2013. Given our further confidence in the growing resource potential in the Williston Basin, we have increased our current rig count to 14, including the two rigs we picked up in our acquisition in West Williston. With the continued growth in our project inventory, we expect to add another two rigs during 2014 which will further accelerate production growth. With the growth in rig count and continuous improvements in drilling efficiency, we expect to spud approximately 210 gross operated wells in 2014. In order to support our additional activity, we have decided to add a second frac fleet to OWS. We expect to spend approximately $20 million for the equipment in 2014 and to begin work in the late second quarter of 2014. We intend to provide more specifics on our 2014 program in late January 2014.”

“We currently have 13 of our 22 planned infill spacing tests online, many of which are in early stages of production,” said Taylor L. Reid, Oasis’ Chief Operating Officer. “Initial results are encouraging, although we will continue to monitor future production to better assess the impact of communication between wells. We expect to have numerous blocks that will be drilled with four to six wells per horizon drilling into the Middle Bakken and first bench of the Three Forks in our 2014 development program. Additionally, our drilling program will be relatively balanced between the Middle Bakken and Three Forks wells in 2014, including numerous wells targeting the lower benches of the Three Forks.”

 

1


Operational and Financial Update

Average daily production by project area is listed in the following table:

 

     Quarter Ended:  
     9/30/2013     6/30/2013     9/30/2012  

Average daily production (Boepd)

      

West Williston

     19,259        18,257        16,605   

East Nesson

     11,043        9,312        5,336   

Sanish

     2,762        2,602        2,316   
  

 

 

   

 

 

   

 

 

 

Total

     33,064        30,171        24,257   
  

 

 

   

 

 

   

 

 

 

Percent Oil

     89.3     90.6     93.0

The following table describes the Company’s producing Bakken and Three Forks wells by project area in the Williston Basin as of September 30, 2013:

 

     Bakken/Three Forks Producing Wells  
     West Williston      East Nesson      Sanish      Basin  
     Gross      Net      Gross      Net      Gross      Net      Gross      Net  

Producing on or before 6/30/2013: (1)

                       

Operated

     185         148.5         92         76.9         —           —           277         225.4   

Non-Operated

     55         4.6         95         7.0         290         22.6         440         34.2   

Production started in Q3 2013:

                       

Operated

     16         11.9         22         15.8         —           —           38         27.7   

Non-Operated

     3         0.0         5         0.3         20         1.6         28         1.9   

Total Producing Wells on 9/30/2013:

                       

Operated

     201         160.4         114         92.7         —           —           315         253.1   

Non-Operated

     58         4.6         100         7.3         310         24.2         468         36.1   

 

(1) Well counts include changes that occurred in the current reporting period for wells producing on or before June 30, 2013.

Additionally, the Company also has a backlog of gross operated wells waiting on completion (“WOC”) and wells that were drilling as of September 30, 2013, as shown below:

 

     Gross Operated Wells  
     WOC      Drilling  

West Williston

     22         4   

East Nesson

     15         5   
  

 

 

    

 

 

 

Total

     37         9   
  

 

 

    

 

 

 

The Company’s average price per barrel of oil, without derivative settlements, was $100.75 in the third quarter of 2013, compared to $83.71 in the third quarter of 2012 and $91.15 in the second quarter of 2013. The Company’s average price differential compared to NYMEX West Texas Intermediate (“WTI”) crude oil index prices was 5% in the third quarter of 2013, compared to 9% in the third quarter of 2012 and 3% in the second quarter of 2013. As the premium at coastal markets contracted each month during the third quarter of 2013, the Company’s price differentials relative to WTI increased.

 

2


The Company’s revenues are detailed in the following table:

 

     Quarter Ended:  
     9/30/2013      6/30/2013      9/30/2012  

Revenues ($ in thousands):

        

Oil

   $ 273,663       $ 226,848       $ 173,752   

Bulk oil sale

     —           5,777         —     

Natural gas

     13,289         9,217         4,996   

Well services (OWS)

     17,090         11,461         5,963   

Midstream (OMS)

     1,456         1,279         —     
  

 

 

    

 

 

    

 

 

 

Total revenues

   $ 305,498       $ 254,582       $ 184,711   
  

 

 

    

 

 

    

 

 

 

The Company’s operating expenses are detailed in the following table:

 

     Quarter Ended:  
     9/30/2013      6/30/2013      9/30/2012  

Operating expenses ($ in thousands):

        

Lease operating expenses (LOE)

   $ 21,831       $ 18,266       $ 16,134   

Well services (OWS)

     9,929         6,420         5,420   

Midstream (OMS)

     390         224         —     

Marketing, transportation and gathering expenses (1)

     5,173         4,977         2,744   

Bulk oil purchase

     —           5,777         —     

Non-cash valuation charge

     515         25         —     
  

 

 

    

 

 

    

 

 

 

Total operating expenses

   $ 37,838       $ 35,689       $ 24,298   
  

 

 

    

 

 

    

 

 

 

Operating expenses ($ per Boe):

        

Lease operating expenses (LOE)

   $ 7.18       $ 6.65       $ 7.23   

Marketing, transportation and gathering expenses (1)

   $ 1.70       $ 1.82       $ 1.23   

 

(1) Excludes bulk oil purchase and non-cash valuation charge.

The sequential quarter-over-quarter increase in lease operating expenses (“LOE”) per barrel of oil equivalent (“BOE”) was primarily due to additional workover costs, which includes costs to protect producing wells from wells that are being completed.

The increase in marketing, transportation and gathering expenses from the second quarter of 2013 to the third quarter of 2013 is due to higher operated volumes flowing through third party oil gathering pipelines in the third quarter of 2013. As of September 30, 2013, the Company was flowing approximately 85% of its gross operated oil production through these gathering systems. While transporting volumes through third party oil gathering pipelines increases marketing, transportation and gathering expenses, it improves oil price realizations by reducing transportation costs included in our oil price differential for sales at the wellhead.

Production taxes as a percentage of oil and gas revenues were 9.4% in the third quarter of 2013, 9.2% in the third quarter of 2012 and 9.1% in the second quarter of 2013. The Company’s production tax rate increased in the third quarter of 2013 compared to the third quarter of 2012, primarily as a result of adding less Montana wells, which are subject to the lower incentivized production tax rates.

Depreciation, depletion and amortization expenses (“DD&A”) totaled $72.7 million in the third quarter of 2013, $57.7 million in the third quarter of 2012 and $66.8 million in the second quarter of 2013. DD&A was $23.91 per Boe in the third quarter of 2013, $25.85 per Boe in the third quarter of 2012 and $24.33 per Boe in the second quarter of 2013.

General and administrative (“G&A”) expenses totaled $16.7 million in the third quarter of 2013, $13.9 million in the third quarter of 2012 and $16.7 million in the second quarter of 2013. G&A expenses were $5.50 per Boe in the third quarter of 2013, $6.22 per Boe in the third quarter of 2012 and $6.07 per Boe in the second quarter of 2013. Amortization of stock-based compensation, which is included in the aggregate G&A expenses, was $3.0 million, or $1.00 per Boe, in the third quarter of 2013 as compared to $2.7 million, or $1.22 per Boe, in the third quarter of 2012 and $3.1 million, or $1.12 per Boe, in the second quarter of 2013.

 

3


The Company’s derivative activities are detailed in the following table:

 

     Quarter Ended:  
     9/30/2013     6/30/2013      6/30/2012  

Derivative activities (1) ($ in thousands)

       

Derivative settlements

   $ (8,067   $ 1,246       $ 5,249   

Non-cash change in unrealized gain (loss) on derivative instruments

     (31,750     11,345         (27,690
  

 

 

   

 

 

    

 

 

 

Net gain (loss) on derivative instruments

   $ (39,817   $ 12,591       $ (22,441
  

 

 

   

 

 

    

 

 

 

 

(1) The Company’s derivative instruments do not qualify for and were not designated as hedging instruments for accounting purposes.

The Company recorded non-cash charges for the impairment of oil and natural gas properties of $56,000 in the third quarter of 2013 related to unproved property leases that expired or have been forecasted to expire under current drilling plans, as compared to $36,000 in the third quarter of 2012 and $0.2 million in the second quarter of 2013.

Interest expense increased $1.9 million to $22.9 million for the third quarter of 2013 compared to the third quarter of 2012 and increased $1.5 million compared to the second quarter of 2013. The $1.9 million increase from the third quarter of 2012 was the result of additional interest expense from the Company’s issuance of 6.875% senior unsecured notes in September 2013. Capitalized interest totaled $1.4 million for the third quarter of 2013 and $0.9 million for the third quarter of 2012 and $1.1 million in the second quarter of 2013.

Income tax expense was $33.7 million for the three months ended September 30, 2013, resulting in an effective tax rate of 38.2%. The Company’s income tax expense for the three months ended September 30, 2012 was recorded at 38.5% of pre-tax net income. The Company’s effective tax rate is expected to continue to closely approximate the statutory rate applicable to the U.S. and the blended rate for each of the states in which the Company conducts business.

Adjusted EBITDA for the third quarter of 2013 was $219.6 million, an increase of $80.4 million, or 58%, over the third quarter of 2012 of $139.2 million, and an 18% increase from the second quarter of 2013 of $185.5 million. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income and net cash provided by operating activities, see “Non-GAAP Financial Measures” below.

For the third quarter of 2013, the Company reported net income of $54.5 million, or $0.59 per diluted share, as compared to net income of $18.3 million, or $0.20 per diluted share, for the third quarter of 2012. The Company’s third quarter 2013 results were impacted by several non-cash items, including a $31.8 million mark-to-market loss on derivative instruments. Excluding these items and their tax effect, the third quarter 2013 Adjusted Net Income (non-GAAP) was $74.5 million, or $0.80 per diluted share. Excluding similar non-cash items and their tax effect, Adjusted Net Income (non-GAAP) for the third quarter of 2012 was $35.4 million, or $0.38 per diluted share. For a definition of Adjusted Net Income and a reconciliation of net income to Adjusted Net Income, see “Non-GAAP Financial Measures” below.

Capital Expenditures

The following table depicts the Company’s exploration and production (“E&P”) capital expenditures (“CapEx”) by project area and total CapEx by category:

 

CapEx ($ in thousands):    1Q 2013      2Q 2013      3Q 2013      YTD 2013  

E&P CapEx by Project Area

           

West Williston

   $ 136,370       $ 85,939       $ 135,363       $ 357,672   

East Nesson

     82,429         92,576         98,288         273,293   

Sanish

     19,943         5,577         9,964         35,484   

Acquisitions (1)

     —           —           127,253         127,253   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total E&P CapEx (2)

     238,742         184,092         370,868         793,702   

OWS

     302         2,559         3,399         6,260   

Other Non E&P (3)

     1,303         2,340         3,107         6,750   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Company CapEx (4)

   $ 240,347       $ 188,991       $ 377,374       $ 806,712   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes East Nesson acquisitions, which closed in September 2013, and the deposit for the West Williston acquisition, which closed in October 2013.
(2) Total E&P CapEx include $15.7 million for OMS, primarily related to pipelines and salt water disposal wells.
(3) Non-E&P CapEx include such items as administrative capital and capitalized interest.
(4) CapEx reflected in the table above differ from the amounts shown in the statement of cash flows in the Company’s condensed consolidated financial statements because amounts reflected in the table above include accrued liabilities for capital expenditures, while the amounts presented in the statement of cash flows are presented on a cash basis.

 

4


Liquidity

On September 30, 2013, Oasis had total cash and cash equivalents of $125.4 million and restricted cash of $986.2 million. The restricted cash resulted from the net aggregate proceeds of the 6.875% senior unsecured notes issued in September 2013, which was held in escrow as of September 30, 2013 pending the closing of the West Williston acquisition. On September 3, 2013, the Company entered into an amendment to its revolving credit facility agreement (the “Amendment”) and completed its semi-annual redetermination of the Company’s borrowing base. Pursuant to the Amendment, the Company’s borrowing base increased from $1,250 million to $1,500 million. As of September 30, 2013, the Company had $160.0 million drawn on the revolver and $5.2 million of outstanding letters of credit issued under its revolving credit facility, resulting in an unused borrowing base capacity of $1,334.8 million. Following the close of the West Williston acquisition, the Company had $600.0 million drawn under the revolver. Pro forma cash and cash equivalents as of September 30, 2013, after giving effect to the West Williston acquisition and borrowing under the revolver, was $145.2 million.

Hedging Activity

The Company has not modified its commodity derivative contracts since its October 1, 2013 press release, which included its current hedging position.

Conference Call Information

Investors, analysts and other interested parties are invited to listen to the conference call:

 

Date:    Thursday, November 7, 2013
Time:    11:00 a.m. Central Time
Dial-in:    877-621-0256
Intl. Dial in:    706-634-0151
Conference ID:    87563083
Website:    www.oasispetroleum.com

A recording of the conference call will be available beginning at 3:00 p.m. Central Time on the day of the call and will be available until Thursday, November 14, 2013 by dialing:

 

Replay dial-in:    855-859-2056
Intl. replay:    404-537-3406
Conference ID:    87563083

The conference call will also be available for replay at www.oasispetroleum.com.

Forward-Looking Statements

This press 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. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including the Company’s drilling program, production, derivative instruments, capital expenditure levels and other guidance included in this press release. These statements are based on certain assumptions made by the Company based on management’s experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include, but are not limited to, changes in oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions, uncertainties in estimating proved reserves and forecasting production results, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Company’s ability to access them, the proximity to and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Company’s business and other important factors that could cause actual results to differ materially from those projected as described in the Company’s reports filed with the SEC.

 

5


Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

About Oasis Petroleum Inc.

Oasis is an independent exploration and production company focused on the acquisition and development of unconventional oil and natural gas resources, primarily operating in the Williston Basin. For more information, please visit the Company’s website at www.oasispetroleum.com.

Contact:

Oasis Petroleum Inc.

Richard Robuck, (281) 404-9600

Director – Finance

 

6


Oasis Petroleum Inc.

Condensed Consolidated Balance Sheet

(Unaudited)

 

     9/30/2013     12/31/2012  
     (In thousands, except share data)  
ASSETS     

Current assets

    

Cash and cash equivalents

   $ 125,440      $ 213,447   

Restricted cash

     986,210        —     

Short-term investments

     —          25,891   

Accounts receivable — oil and gas revenues

     155,068        110,341   

Accounts receivable — joint interest partners

     120,058        99,194   

Inventory

     18,358        20,707   

Prepaid expenses

     7,440        1,770   

Advances to joint interest partners

     1,170        1,985   

Derivative instruments

     374        19,016   

Deferred income taxes

     8,683        —     

Other current assets

     473        335   
  

 

 

   

 

 

 

Total current assets

     1,423,274        492,686   
  

 

 

   

 

 

 

Property, plant and equipment

    

Oil and gas properties (successful efforts method)

     3,044,515        2,348,128   

Other property and equipment

     157,926        49,732   

Less: accumulated depreciation, depletion, amortization and impairment

     (589,173     (391,260
  

 

 

   

 

 

 

Total property, plant and equipment, net

     2,613,268        2,006,600   
  

 

 

   

 

 

 

Derivative instruments

     3,405        4,981   

Deferred costs and other assets

     43,436        24,527   

Total assets

   $ 4,083,383      $ 2,528,794   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities

    

Accounts payable

   $ 39,468      $ 12,491   

Advances from joint interest partners

     13,211        21,176   

Revenues and production taxes payable

     133,083        71,553   

Accrued liabilities

     198,493        189,863   

Accrued interest payable

     22,873        30,096   

Derivative instruments

     17,060        1,048   

Deferred income taxes

     —          4,558   
  

 

 

   

 

 

 

Total current liabilities

     424,188        330,785   
  

 

 

   

 

 

 

Long-term debt

     2,360,000        1,200,000   

Asset retirement obligations

     26,999        22,956   

Derivative instruments

     852        380   

Deferred income taxes

     293,156        177,671   

Other liabilities

     2,310        1,997   
  

 

 

   

 

 

 

Total liabilities

     3,107,505        1,733,789   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value; 300,000,000 shares authorized; 93,854,867 issued and 93,690,494 outstanding at September 30, 2013; 93,432,712 issued and 93,303,298 outstanding at December 31, 2012

     926        925   

Treasury stock, at cost; 164,373 and 129,414 shares at September 30, 2013 and December 31, 2012, respectively

     (5,220     (3,796

Additional paid-in-capital

     666,770        657,943   

Retained earnings

     313,402        139,933   
  

 

 

   

 

 

 

Total stockholders’ equity

     975,878        795,005   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,083,383      $ 2,528,794   
  

 

 

   

 

 

 

 

7


Oasis Petroleum Inc.

Condensed Consolidated Statement of Operations

(Unaudited)

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2013     2012     2013     2012  
     (In thousands, except per share data)  

Revenues

        

Oil and gas revenues

   $ 286,952      $ 178,748      $ 770,445      $ 461,857   

Well services and midstream revenues

     18,546        5,963        37,939        10,484   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     305,498        184,711        808,384        472,341   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Lease operating expenses

     21,831        16,134        59,586        37,979   

Well services and midstream operating expenses

     10,319        5,420        19,877        7,104   

Marketing, transportation and gathering expenses

     5,688        2,744        19,856        7,283   

Production taxes

     26,823        16,433        70,309        43,419   

Depreciation, depletion and amortization

     72,728        57,684        205,779        140,783   

Exploration expenses

     463        336        2,712        3,171   

Impairment of oil and gas properties

     56        36        762        2,607   

General and administrative expenses

     16,728        13,886        47,238        39,622   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     154,636        112,673        426,119        281,968   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     150,862        72,038        382,265        190,373   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Net gain (loss) on derivative instruments

     (39,817     (22,441     (41,838     33,568   

Interest expense, net of capitalized interest

     (22,854     (20,979     (65,429     (48,952

Other income

     23        1,147        1,097        2,521   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (62,648     (42,273     (106,170     (12,863
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     88,214        29,765        276,095        177,510   

Income tax expense

     33,715        11,451        102,626        66,712   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 54,499      $ 18,314      $ 173,469      $ 110,798   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share:

        

Basic

   $ 0.59      $ 0.20      $ 1.88      $ 1.20   

Diluted

   $ 0.59      $ 0.20      $ 1.87      $ 1.20   

Weighted average shares outstanding:

        

Basic

     92,449        92,186        92,408        92,164   

Diluted

     92,836        92,416        92,838        92,343   

 

8


Oasis Petroleum Inc.

Selected Financial and Operational Statistics

(Unaudited)

 

     Three Months Ended September 30,      Nine Months Ended September 30,  
     2013      2012      2013      2012  

Operating results ($ in thousands):

           

Revenues

           

Oil

   $ 273,663       $ 173,752       $ 737,963       $ 443,686   

Natural gas

     13,289         4,996         32,482         18,171   

Well services and midstream

     18,546         5,963         37,939         10,484   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     305,498         184,711         808,384         472,341   
  

 

 

    

 

 

    

 

 

    

 

 

 

Production data:

           

Oil (MBbls)

     2,716         2,076         7,687         5,232   

Natural gas (MMcf)

     1,954         937         4,883         2,740   

Oil equivalents (MBoe)

     3,042         2,232         8,501         5,688   

Average daily production (Boe/d)

     33,064         24,257         31,140         20,761   

Average sales prices:

           

Oil, without derivative settlements (per Bbl) (1)

   $ 100.75       $ 83.71       $ 95.24       $ 84.52   

Oil, with derivative settlements (per Bbl) (1) (2)

     97.78         86.24         94.58         85.05   

Natural gas (per Mcf) (3)

     6.80         5.33         6.65         6.63   

Costs and expenses (per Boe of production):

           

Lease operating expenses (4)

   $ 7.18       $ 7.23       $ 7.01       $ 6.68   

Marketing, transportation and gathering expenses (5)

     1.70         1.23         1.59         1.04   

Production taxes

     8.82         7.36         8.27         7.63   

Depreciation, depletion and amortization

     23.91         25.85         24.21         24.75   

General and administrative expenses

     5.50         6.22         5.56         6.97   

 

(1) Average sales prices for oil are calculated using total oil revenues, excluding bulk oil sales, divided by oil production. Bulk oil sales totaled $5.8 million for the nine months ended September 30, 2013 and $1.5 million for the nine months ended September 30, 2012.
(2) Realized prices include realized gains or losses on cash settlements for commodity derivatives, which do not qualify for and were not designated as hedging instruments for accounting purposes.
(3) Natural gas prices include the value for natural gas and natural gas liquids.
(4) For the three and nine months ended September 30, 2012, lease operating expenses include midstream income and operating expenses, which are included in well services and midstream revenues and well services and midstream operating expenses, respectively, for the three and nine months ended September 30, 2013.
(5) Excludes bulk oil purchase and non-cash valuation charge.

 

9


Oasis Petroleum Inc.

Condensed Consolidated Statement of Cash Flows

(Unaudited)

 

     Nine Months Ended September 30,  
     2013     2012  
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 173,469      $ 110,798   

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

    

Depreciation, depletion and amortization

     205,779        140,783   

Impairment of oil and gas properties

     762        2,607   

Deferred income taxes

     102,244        66,648   

Derivative instruments

     41,838        (33,568

Stock-based compensation expenses

     8,411        6,627   

Debt discount amortization and other

     2,693        2,038   

Working capital and other changes:

    

Change in accounts receivable

     (67,487     (69,163

Change in inventory

     (8,820     (26,790

Change in prepaid expenses

     (5,175     (2,009

Change in other current assets

     (138     413   

Change in other assets

     (63     (119

Change in accounts payable and accrued liabilities

     82,246        79,079   

Change in other current liabilities

     —          4,784   

Change in other liabilities

     922        —     
  

 

 

   

 

 

 

Net cash provided by operating activities

     536,681        282,128   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capital expenditures

     (654,175     (777,516

Acquisition of oil and gas properties

     (133,061     —     

Restricted cash

     (986,210     —     

Derivative settlements

     (5,135     2,784   

Purchases of short-term investments

     —          (126,213

Redemptions of short-term investments

     25,000        19,994   

Advances from joint interest partners

     (7,965     17,508   
  

 

 

   

 

 

 

Net cash used in investing activities

     (1,761,546     (863,443
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from credit facility

     160,000        —     

Proceeds from issuance of senior notes

     1,000,000        400,000   

Purchases of treasury stock

     (1,424     (1,299

Debt issuance costs

     (21,718     (7,955
  

 

 

   

 

 

 

Net cash provided by financing activities

     1,136,858        390,746   
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (88,007     (190,569

Cash and cash equivalents:

    

Beginning of period

     213,447        470,872   
  

 

 

   

 

 

 

End of period

   $ 125,440      $ 280,303   
  

 

 

   

 

 

 

Supplemental non-cash transactions:

    

Change in accrued capital expenditures

   $ 10,530      $ 71,572   

Change in asset retirement obligations

     4,173        7,774   

 

10


Non-GAAP Financial Measures

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as earnings before interest expense, income taxes, depreciation, depletion, amortization, exploration expenses and other similar non-cash charges. Adjusted EBITDA is not a measure of net income or cash flows as determined by United States generally accepted accounting principles, or GAAP.

The following tables present a reconciliation of the non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measures of net income and net cash provided by operating activities, respectively.

Adjusted EBITDA Reconciliations

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2013     2012     2013     2012  

Adjusted EBITDA reconciliation to Net Income ($ in thousands):

        

Net income

   $ 54,499      $ 18,314      $ 173,469      $ 110,798   

Net (gain) loss on derivative instruments

     39,817        22,441        41,838        (33,568

Derivative settlements

     (8,067     5,249        (5,135     2,784   

Interest expense

     22,854        20,979        65,429        48,952   

Depreciation, depletion and amortization

     72,728        57,684        205,779        140,783   

Impairment of oil and gas properties

     56        36        762        2,607   

Exploration expenses

     463        336        2,712        3,171   

Stock-based compensation expenses

     3,040        2,729        8,411        6,627   

Income tax expense

     33,715        11,451        102,626        66,712   

Other non-cash adjustments

     515        —          589        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 219,620      $ 139,219      $ 596,480      $ 348,866   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA reconciliation to Net Cash Provided by Operating Activities ($ in thousands):

        

Net cash provided by operating activities

   $ 178,874      $ 110,268      $ 536,681      $ 282,128   

Derivative settlements

     (8,067     5,249        (5,135     2,784   

Interest expense

     22,854        20,979        65,429        48,952   

Exploration expenses

     463        336        2,712        3,171   

Debt discount amortization and other

     (940     (773     (2,693     (2,038

Current tax expense

     (555     (36     382        64   

Changes in working capital

     26,476        3,196        (1,485     13,805   

Other non-cash adjustments

     515        —          589        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 219,620      $ 139,219      $ 596,480      $ 348,866   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted Net Income as net income after adjusting first for (1) the impact of certain non-cash items, including changes in unrealized gains and losses on derivative instruments, impairment of oil and gas properties, and other similar non-cash charges, and then (2) the non-cash items’ impact on taxes based on the Company’s effective tax rates in the same period. Adjusted Net Income is not a measure of net income as determined by GAAP.

 

11


The following table provides a reconciliation of net income (GAAP) to Adjusted Net Income (non-GAAP):

Adjusted Net Income Reconciliation

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2013     2012     2013     2012  
     (In thousands, except per share amounts)  

Net income

   $ 54,499      $ 18,314      $ 173,469      $ 110,798   

Net (gain) loss on derivative instruments

     39,817        22,441        41,838        (33,568

Derivative settlements

     (8,067     5,249        (5,135     2,784   

Impairment of oil and gas properties

     56        36        762        2,607   

Other non-cash adjustments

     515        —          589        —     

Tax impact (1)

     (12,329     (10,667     (14,237     10,590   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 74,491      $ 35,373      $ 197,286      $ 93,211   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per share:

        

Basic

   $ 0.81      $ 0.38      $ 2.13      $ 1.01   

Diluted

   $ 0.80      $ 0.38      $ 2.13      $ 1.01   

Weighted average shares outstanding:

        

Basic

     92,449        92,186        92,408        92,164   

Diluted

     92,836        92,416        92,838        92,343   

Effective Tax Rate

     38.2     38.5     37.2     37.6

 

(1) The tax impact is computed utilizing the Company’s effective tax rate on the adjustments for certain non-cash items.

 

12