Bill Barrett Corporation Reports Third Quarter 2013 Results, Including Strong Well Results from the DJ Basin
| PR Newswire Association LLC |
- Oil, natural gas and natural gas liquids ("NGL") production of 21.4 billion cubic feet equivalent ("Bcfe")
- Oil production averaging 9,880 barrels per day, or 25% of production
- Average realized price of
$6.81 per Mcfe, reflecting the benefit of growing oil volumes. Oil sales accounted for 56% of pre-hedge sales revenues - Discretionary cash flow of
$74.9 million , or$1.58 per diluted common share - Two new delineation wells in the southern portion of the Company's Northeast Wattenberg,
Denver -Julesburg ("DJ") Basin acreage position. Initial production ("IP") rates from the two wells averaged more than 1,000 barrels of oil equivalent per day ("Boe/d") per well over a peak 24 hours and averaged approximately 500 Boe/d per well over 30 days - Six new pad wells, adjacent to earlier pad drilling in the Northeast Wattenberg area, averaged more than 1,000 Boe/d per well over a peak 24 hours and averaged approximately 600 Boe/d per well over 30 days
- Signed agreement for
$371 million sale of West Tavaputs natural gas assets, expected to close by year-end
Chief Executive Officer and President
OPERATING AND FINANCIAL RESULTS
Oil, natural gas and NGL production totaled 21.4 Bcfe in the third quarter of 2013. As of
Pre-hedge pricing in the third quarter of 2013 was
The table below presents production volumes, sales volumes (see "Disclosure Statements" below) and realized prices historically by quarter. 2013 production reflects the effects of the 2012 asset sale, the change to three-stream reporting, and the change in methodology to report rejected ethane in the NGL stream:
|
3Q12 |
4Q12 |
1Q13 |
2Q13 |
3Q13 |
||||||||||||||||||||
|
Reported Production Volumes 3-Stream: |
||||||||||||||||||||||||
|
Oil (Bbls/d) |
N/A |
N/A |
8,827 |
9,060 |
9,880 |
|||||||||||||||||||
|
Natural gas (MMcf/d) |
N/A |
N/A |
163 |
157 |
141</span> |
|||||||||||||||||||
|
NGLs (Bbls/d) |
N/A |
N/A |
6,469 |
5,979 |
5,438 |
|||||||||||||||||||
|
Reported Production Volumes 2-Stream: |
||||||||||||||||||||||||
|
Oil (Bbls/d) |
7,766 |
9,315 |
N/A |
N/A |
N/A |
|||||||||||||||||||
|
Natural gas, including NGLs (MMcf/d) |
294 |
251 |
N/A |
N/A |
N/A |
|||||||||||||||||||
|
Sales Volumes:1 |
||||||||||||||||||||||||
|
Oil (Bbls/d) |
7,766 |
9,315 |
8,827 |
9,060 |
9,880 |
|||||||||||||||||||
|
Natural gas sold as dry gas (MMcf/d) |
265 |
223 |
163 |
157 |
141 |
|||||||||||||||||||
|
NGLs (Bbls/d) |
10,341 |
8,687 |
6,469 |
5,979 |
5,438 |
|||||||||||||||||||
|
Reported Realized Prices:2 |
||||||||||||||||||||||||
|
Oil (per Bbl) |
$ |
84.08 |
$ |
83.84 |
$ |
81.74 |
$ |
82.11 |
$ |
83.51 |
||||||||||||||
|
Natural gas sold as dry gas (per Mcf) |
N/A |
N/A |
$ |
4.10 |
$ |
3.92 |
$ |
4.30 |
||||||||||||||||
|
Natural gas including benefit of NGL realizations (per Mcf) |
$ |
4.90 |
$ |
5.18 |
N/A |
N/A |
N/A |
|||||||||||||||||
|
NGLs (per Bbl) |
N/A |
N/A |
$ |
25.01 |
$ |
29.90 |
$ |
28.74 |
||||||||||||||||
|
(1) |
(see "Disclosure Statements" below) |
|
|
(2) |
(see footnote 3 under "Selected Operating Highlights" below) |
|
Discretionary cash flow (a non-GAAP measure, see "Discretionary Cash Flow Reconciliation" below) in the third quarter of 2013 was
Net loss in the third quarter of 2013 was
DEBT AND LIQUIDITY
At
OPERATIONS
Production, Wells Spud and Capital Expenditures
The following table lists production, wells spud and total capital expenditures by basin for the three and nine months ended
|
Three Months Ended |
Nine Months Ended |
|||||||||
|
Average Net |
Wells |
Capital |
Average Net |
Wells |
Capital |
|||||
|
Basin |
||||||||||
|
|
||||||||||
|
Uinta Oil Program |
48 |
8 |
|
43 |
56 |
|
||||
|
West Tavaputs |
58 |
0 |
(2) |
66 |
0 |
0 |
||||
|
Piceance |
100 |
0 |
0 |
110 |
0 |
5 |
||||
|
|
20 |
22 |
64 |
18 |
34 |
120 |
||||
|
Powder River Deep Oil & Other |
7 |
0 |
3 |
8 |
5 |
45 |
||||
|
Total |
233 |
30 |
|
245 |
95 |
|
||||
|
* Operated wells |
||||||||||
Operating and Drilling Update
The Company anticipates drilling or participating in approximately 177 gross/95 net development wells in 2013, including participation in approximately 50 gross non-operated wells.
The Company is operating four active rigs in the area and is on track to drill approximately 65 gross/45 net operated wells by year-end, of which approximately 50 gross operated wells should be completed by year-end. The 2013 drilling program is focused on delineating the Company's approximate 40,000 net acre Northeast Wattenberg acreage position, testing 80-acre down-spacing, and testing the development potential of the Niobrara B and C benches along with the deeper Codell formation. The 2013 drilling schedule was modified slightly to include drilling a 10-well pad in its core Wattenberg position, deferring spud dates of wells in the western area, as the Company intends to exploit its entire 75,000-plus acre position in the
At
Uinta Oil Program (
Performance from the
The Company continues to test two vertical 80-acre spacing pilot programs in the
At
West Tavaputs - Third quarter net production averaged 58 million cubic feet equivalent per day ("MMcfe/d"). As previously announced, the Company has entered into an agreement to sell this property and the transaction is expected to close by year-end.
At
Gibson Gulch - Third quarter net production averaged 100 MMcfe/d. As previously described, the production reporting of ethane rejected at the processing plant has been moved from the natural gas stream to the NGL stream for the three quarters of 2013. Considering this revised method, Piceance production in the first and second quarters of 2013 was 119 MMcfe/d and 112 MMcfe/d, respectively. Drilling in the area remains suspended as the Company focuses its operations plan on oil development.
At
Powder Deep Oil Program - Third quarter net production averaged approximately 1,140 Boe/d. The Company completed its drilling program in the first half of 2013 with five wells to the Shannon formation, and all of these wells continue to have positive results. During 2013, the Company is actively participating in approximately 15 non-operated wells throughout the area targeting the Shannon, Frontier,
At
ADDITIONAL FINANCIAL INFORMATION
Commodity Hedges Update
It is the Company's strategy to hedge a portion of its production to reduce the risks associated with unpredictable future commodity prices and to provide predictability for a portion of cash flows in order to support the Company's capital expenditure program.
For the remainder of 2013 and 2014, the Company has hedges in place as outlined in the table below. Swap positions for natural gas and NGLs are tied to regional sales points and oil hedge positions are tied to WTI and include:
- For the fourth quarter of 2013, 15.7 Bcfe is hedged, or approximately 70% of production, at a weighted average price of
$8.13 per Mcfe. - For 2014, approximately 46.0 Bcfe is hedged at a weighted average blended price of
$8.80 per Mcfe. - For 2015, approximately 6.9 Bcfe is hedged at a weighted average blended price of
$10.06 per Mcfe.
The following table summarizes hedge positions as of
|
Natural Gas |
NGLs* |
Oil |
||||||||||
|
Period |
Volume |
Price |
Volume |
Price |
Volume |
Price |
||||||
|
4Q13 |
123,424 |
3.72 |
1,068 |
69.47 |
8,764 |
98.01 |
||||||
|
1Q14 |
85,000 |
3.87 |
99 |
42.00 |
9,000 |
94.27 |
||||||
|
2Q14 |
85,000 |
3.87 |
98 |
42.00 |
9,000 |
94.27 |
||||||
|
3Q14 |
85,000 |
3.87 |
97 |
42.00 |
7,600 |
94.62 |
||||||
|
4Q14 |
78,370 |
3.85 |
97 |
42.00 |
7,600 |
94.62 |
||||||
|
*NGL volumes include propane, butanes and natural gasoline. No ethane volumes are hedged. |
2013 Guidance
The Company's updated 2013 guidance (please reference "Forward-Looking Statements" below) is as follows. Guidance ranges are before the effect of the sale of West Tavaputs, which is expected to close by year-end. The Company may update guidance as business conditions warrant.
- Capital expenditures of
$465 million to$485 million , unchanged. - Oil, natural gas and NGL production of 85 to 87 Bcfe, narrowed and adjusted to reflect the effect of reclassifying rejected ethane volumes as NGL volumes. Oil production is expected to increase approximately 30% to 35% in 2013 over 2012, unchanged.
- Lease operating costs of
$69 million to$71 million , increased from$64 million to$67 million , due to increased workover activity as well as non-recurring charges associated with the sale of West Tavaputs, changes in the artificial lift systems in theDJ Basin and weather-related road work in both theUinta and DJ Basins. It also includes one-time charges of$1.4 million associated with the West Tavaputs compressor fire. - Gathering, transportation and processing costs of
$65 million to$68 million , unchanged. - General and administrative expenses, before non-cash stock-based compensation cost, of
$50 million to$52 million , narrowed from$50 million to$54 million .
The Company intends to provide guidance for its 2014 capital and operating plan in late
THIRD QUARTER 2013 RESULTS WEBCAST AND CONFERENCE CALL
As previously announced, a webcast and conference call will be held tomorrow morning to discuss third quarter 2013 results. Please join
QUARTERLY REPORT ON FORM 10-Q
The Company plans to file later today its Quarterly Report on Form 10-Q for the quarter ended
UPCOMING EVENTS
Updated investor presentations are posted to the homepage of the Company's website at www.billbarrettcorp.com prior to investor events. An updated presentation will be posted at
Investor Conferences
Chief Executive Officer and President
DISCLOSURE STATEMENTS
Natural Gas Liquids
Effective
Calculation of Natural Gas Liquids as a Percent of Sales Volumes
Prior to
Forward-Looking Statements
This press release contains forward-looking statements, including statements regarding projected results and future events. In particular, the Company is providing revised "2013 guidance", which contains projections for certain 2013 operational and financial metrics. These forward-looking statements are based on management's judgment as of the date of this press release and include certain risks and uncertainties. Please refer to the Company's Annual Report on Form 10-K for the year ended
Actual results may differ materially from Company projections and other forward-looking statements and can be affected by a variety of factors outside the control of the Company including, among other things: oil, NGL and natural gas price volatility; the ability to complete property sales or other transactions; the ability to receive drilling and other permits and rights-of-way in a timely manner; development drilling and testing results; the potential for production decline rates to be greater than expected; performance of acquired properties and newly drilled wells; costs and availability of third party facilities for gathering, processing, refining and transportation; regulatory approvals, including regulatory restrictions on federal lands; legislative or regulatory changes, including initiatives related to hydraulic fracturing; higher than expected costs and expenses, including the availability and cost of services and materials; unexpected future capital expenditures; economic and competitive conditions; the ability to obtain industry partners to jointly explore certain prospects, and the willingness and ability of those partners to meet capital obligations when requested; declines in the values of our oil and gas properties resulting in impairments; changes in estimates of proved reserves; compliance with environmental and other regulations; derivative and hedging activities; risks associated with operating in one major geographic area; the success of the Company's risk management activities; title to properties; litigation; environmental liabilities; and other factors discussed in the Company's reports filed with the SEC.
ABOUT
|
Selected Operating Highlights (Unaudited) |
||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||||||
|
Production Data: |
||||||||||||||||||
|
Natural gas (MMcf) |
12,988 |
27,010 |
41,959 |
78,417 |
||||||||||||||
|
Oil (MBbls) |
909 |
714 |
2,528 |
1,830 |
||||||||||||||
|
NGLs (MBbls) |
500 |
N/A |
1,627 |
N/A |
||||||||||||||
|
Combined volumes (MMcfe) |
21,442 |
31,294 |
66,889 |
89,397 |
||||||||||||||
|
Daily combined volumes (MMcfe/d) |
233 |
340 |
245 |
326 |
||||||||||||||
|
Average Prices (before the effects of realized hedges): |
||||||||||||||||||
|
Natural gas (per Mcf) |
(1) |
$ |
3.98 |
$ |
3.85 |
$ |
3.92 |
$ |
3.84 |
|||||||||
|
Oil (per Bbl) |
(2) |
90.41 |
77.99 |
83.01 |
81.42 |
|||||||||||||
|
NGLs (per Bbl) |
27.14 |
N/A |
26.34 |
N/A |
||||||||||||||
|
Combined (per Mcfe) |
6.88 |
5.10 |
6.23 |
5.03 |
||||||||||||||
|
Average Realized Prices (after the effects of realized hedges): |
(3) |
|||||||||||||||||
|
Natural gas (per Mcf) |
(1) |
$ |
4.30 |
$ |
4.90 |
$ |
4.10 |
$ |
5.04 |
|||||||||
|
Oil (per Bbl) |
(2) |
83.51 |
84.08 |
82.50 |
85.49 |
|||||||||||||
|
NGLs (per Bbl) |
28.74 |
N/A |
27.79 |
N/A |
||||||||||||||
|
Combined (per Mcfe) |
6.81 |
6.15 |
6.37 |
6.17 |
||||||||||||||
|
Average Costs (per Mcfe): |
||||||||||||||||||
|
Lease operating expense |
$ |
0.85 |
$ |
0.54 |
$ |
0.79 |
$ |
0.61 |
||||||||||
|
Gathering, transportation and processing expense |
(2) |
0.76 |
0.85 |
0.76 |
0.89 |
|||||||||||||
|
Production tax expense |
0.38 |
0.26 |
0.33 |
0.24 |
||||||||||||||
|
Depreciation, depletion and amortization |
3.36 |
2.92 |
3.21 |
2.81 |
||||||||||||||
|
General and administrative expense, excluding non-cash stock-based compensation expense |
(4) |
0.52 |
0.44 |
0.54 |
0.44 |
|||||||||||||
|
(1) |
Natural gas average prices include the effect of NGL revenues for the 2012 period. |
|
(2) |
Average oil prices for the three and nine months ended September 30, 2013 include an approximate |
|
(3) |
Average realized prices shown in the table are net of the effects of all settled commodity hedging transactions related to current period production. This presentation is a non-GAAP measure as it only represents the cash settled portion of our total commodity derivative gain loss in the Unaudited Consolidated Statements of Operations. Management believes the presentation of average prices including the effects of settled commodity derivative gains and losses is useful because the cash settlement portion provides a better understanding of the Company's average prices received for production volumes. We also believe that this disclosure allows for a more accurate comparison to our peers. |
|
(4) |
This separate presentation is a non-GAAP (Generally Accepted Accounting Principles) measure. Management believes the separate presentation of the non-cash component of general and administrative expense is useful because the cash portion provides a better understanding of cash required for general and administrative expenses. Management also believes that this disclosure may allow for a more accurate comparison to the Company's peers, which may have higher or lower costs associated with stock-based grants. |
|
Consolidated Statements of Operations (Unaudited) |
|||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
||||||||||||||
|
(in thousands, except per share amounts) |
|||||||||||||||||
|
Operating and Other Revenues: |
|||||||||||||||||
|
Oil, gas and NGLs |
<p class="prnews_p">(1) |
$ |
149,345 |
$ |
180,024 |
$ |
424,130 |
$ |
516,556 |
||||||||
|
Other |
(790) |
842 |
5,001 |
3,838 |
|||||||||||||
|
Total operating and other revenues |
148,555 |
180,866 |
429,131 |
520,394 |
|||||||||||||
|
Operating Expenses: |
|||||||||||||||||
|
Lease operating |
18,280 |
17,003 |
53,138 |
54,671 |
|||||||||||||
|
Gathering, transportation and processing |
16,374 |
26,725 |
50,734 |
79,939 |
|||||||||||||
|
Production tax |
8,183 |
8,094 |
21,915 |
21,193 |
|||||||||||||
|
Exploration |
(24) |
3,562 |
212 |
8,063 |
|||||||||||||
|
Impairment, dry hole costs and abandonment |
219,363 |
38,540 |
227,646 |
60,179 |
|||||||||||||
|
Depreciation, depletion and amortization |
72,047 |
91,392 |
214,792 |
251,417 |
|||||||||||||
|
General and administrative |
(2) |
11,083 |
13,912 |
36,278 |
39,026 |
||||||||||||
|
Non-cash stock-based compensation |
(2) |
3,319 |
4,053 |
$ |
11,979 |
$ |
12,415 |
||||||||||
|
Total operating expenses |
348,625 |
203,281 |
616,694 |
526,903 |
|||||||||||||
|
Operating Loss |
(200,070) |
(22,415) |
(187,563) |
(6,509) |
|||||||||||||
|
Other Income and Expense: |
|||||||||||||||||
|
Interest income and other income |
52 |
53 |
123 |
128 |
|||||||||||||
|
Interest expense |
(20,078) |
(24,527) |
(69,346) |
(70,029) |
|||||||||||||
|
Commodity derivative gain (loss) |
(1) |
(25,595) |
(38,340) |
(18,607) |
53,431 |
||||||||||||
|
Gain (loss) on extinguishment of debt |
(21,460) |
— |
(21,460) |
1,601 |
|||||||||||||
|
Total other income and expense |
(67,081) |
(62,814) |
(109,290) |
(14,869) |
|||||||||||||
|
Loss before Income Taxes |
(267,151) |
(85,229) |
(296,853) |
(21,378) |
|||||||||||||
|
Benefit from Income Taxes |
(100,495) |
(32,603) |
(111,319) |
(7,943) |
|||||||||||||
|
Net Loss |
$ |
(166,656) |
$ |
(52,626) |
$ |
(185,534) |
$ |
(13,435) |
|||||||||
|
Net Loss Per Common Share |
|||||||||||||||||
|
Basic |
$ |
(3.51) |
$ |
(1.11) |
$ |
(3.91) |
$ |
(0.28) |
|||||||||
|
Diluted |
$ |
(3.51) |
$ |
(1.11) |
$ |
(3.91) |
$ |
(0.28) |
|||||||||
|
Weighted Average Common Shares Outstanding |
|||||||||||||||||
|
Basic |
47,535 |
47,230 |
47,453 |
47,173 |
|||||||||||||
|
Diluted |
47,535 |
47,230 |
47,453 |
47,173 |
|||||||||||||
|
(1) |
The table below summarizes the realized and unrealized gains and losses the Company recognized related to its oil, natural gas and NGL derivative instruments for the periods indicated: |
|
Three Months Ended |
Nine Months Ended |
||||||||||
|
2013 |
2012 |
2013 |
2012 |
||||||||
|
Included in oil and gas production revenue: |
|||||||||||
|
Certain realized gains on hedges |
$ |
1,899 |
$ |
20,391 |
$ |
5,902 |
$ |
66,654 |
|||
|
Included in commodity derivative gain (loss): |
|||||||||||
|
Realized gain (loss) on derivatives not designated as cash flow hedges |
$ |
(3,255) |
$ |
12,295 |
$ |
2,971 |
$ |
35,014 |
|||
|
Unrealized gain (loss) on derivatives not designated as cash flow hedges |
(22,340) |
(50,635) |
(21,578) |
18,417 |
|||||||
|
Total commodity derivative gain (loss) |
$ |
(25,595) |
$ |
(38,340) |
$ |
(18,607) |
$ |
53,431 |
|||
|
(2) |
This separate presentation is a non-GAAP measure. Management believes the separate presentation of the non-cash component of general and administrative expense is useful because the cash portion provides a better understanding of cash required for general and administrative expenses. Management also believes that this disclosure may allow for a more accurate comparison to the Company's peers, which may have higher or lower costs associated with stock-based grants. |
|
Consolidated Condensed Balance Sheets (Unaudited) |
||||||||||
|
As of |
As of |
|||||||||
|
|
|
|||||||||
|
(in thousands)
|
||||||||||
|
Assets: |
||||||||||
|
Cash and cash equivalents |
$ |
60,530 |
$ |
79,445 |
||||||
|
Other current assets |
(1) |
108,521 |
148,894 |
|||||||
|
Property and equipment, net |
2,533,145 |
2,611,337 |
||||||||
|
Other noncurrent assets |
(1) |
24,065 |
29,773 |
|||||||
|
Total assets |
$ |
2,726,261 |
$ |
2,869,449 |
||||||
|
Liabilities and Stockholders' Equity: |
||||||||||
|
Current liabilities |
(1) |
$ |
206,237 |
213,133 |
||||||
|
Notes payable to bank |
390,000 |
— |
||||||||
|
Lease financing obligation |
39,899 |
88,519 |
||||||||
|
Senior notes |
800,000 |
1,042,791 |
||||||||
|
Convertible senior notes |
25,344 |
25,344 |
||||||||
|
Other long-term liabilities |
(1) |
257,783 |
316,887 |
|||||||
|
Stockholders' equity |
1,006,998 |
1,182,775 |
||||||||
|
Total liabilities and stockholders' equity |
$ |
2,726,261 |
$ |
2,869,449 |
||||||
|
(1) |
At September 30, 2013, the estimated fair value of all of the Company's commodity derivative instruments was a net asset of |
|
Consolidated Statements of Cash Flows (Unaudited) |
||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||||||
|
(in thousands) |
||||||||||||||||||
|
Operating Activities: |
||||||||||||||||||
|
Net loss |
$ |
(166,656) |
$ |
(52,626) |
$ |
(185,534) |
$ |
(13,435) |
||||||||||
|
Adjustments to reconcile to net cash provided by operations: |
||||||||||||||||||
|
Depreciation, depletion and amortization |
72,047 |
91,392 |
214,792 |
251,417 |
||||||||||||||
|
Impairment, dry hole costs and abandonment expense |
219,363 |
38,540 |
227,646 |
60,179 |
||||||||||||||
|
Total commodity derivative gain (loss) |
25,595 |
38,340 |
18,607 |
(53,431) |
||||||||||||||
|
Settlements of commodity derivatives |
(3,255) |
12,295 |
2,971 |
35,014 |
||||||||||||||
|
Deferred income taxes |
(99,212) |
(32,329) |
(110,036) |
(7,669) |
||||||||||||||
|
Stock compensation and other non-cash charges |
3,392 |
5,008 |
12,681 |
14,249 |
||||||||||||||
|
Amortization of debt discounts and deferred financing costs |
1,069 |
1,708 |
4,535 |
6,710 |
||||||||||||||
|
(Gain) loss on extinguishment of debt |
21,460 |
— |
21,460 |
(1,601) |
||||||||||||||
|
(Gain) loss on sale of properties |
1,091 |
(108) |
(3,102) |
(108) |
||||||||||||||
|
Change in assets and liabilities: |
||||||||||||||||||
|
Accounts receivable |
(4,163) |
(13,661) |
12,343 |
4,475 |
||||||||||||||
|
Prepayments and other current assets |
(110) |
7,581 |
1,475 |
1,515 |
||||||||||||||
|
Accounts payable, accrued and other liabilities |
(1,058) |
4,040 |
(24,801) |
(4,813) |
||||||||||||||
|
Amounts payable to oil & gas property owners |
(3,227) |
5,950 |
6,510 |
567 |
||||||||||||||
|
Production taxes payable |
6,937 |
5,229 |
(3,245) |
(2,466) |
||||||||||||||
|
Net cash provided by operating activities |
$ |
73,273 |
$ |
111,359 |
$ |
196,302 |
$ |
290,603 |
||||||||||
|
Investing Activities: |
||||||||||||||||||
|
Additions to oil and gas properties, including acquisitions |
(118,945) |
(291,486) |
(335,597) |
(751,545) |
||||||||||||||
|
Additions of furniture, equipment and other |
(319) |
(1,278) |
(1,506) |
(5,519) |
||||||||||||||
|
Proceeds from sale of properties and other investing activities |
(3,302)</span> |
(43) |
784 |
91 |
||||||||||||||
|
Net cash used in investing activities |
$ |
(122,566) |
$ |
(292,807) |
$ |
(336,319) |
$ |
(756,973) |
||||||||||
|
Financing Activities: |
||||||||||||||||||
|
Proceeds from debt |
310,000 |
260,826 |
390,000 |
785,826 |
||||||||||||||
|
Principal and redemption premium payments on debt |
(264,624) |
(76,007) |
(269,125) |
(343,163) |
||||||||||||||
|
Deferred financing costs and other |
(78) |
(277) |
(1,426) |
(10,363) |
||||||||||||||
|
Proceeds from stock option exercises |
1,650 |
|
1,653 |
672 |
||||||||||||||
|
Net cash provided by financing activities |
$ |
46,948 |
$ |
184,547 |
$ |
121,102 |
$ |
432,972 |
||||||||||
|
Increase (Decrease) in Cash and Cash Equivalents |
(2,345) |
3,099 |
(18,915) |
(33,398) |
||||||||||||||
|
Beginning Cash and Cash Equivalents |
62,875 |
20,834 |
79,445 |
57,331 |
||||||||||||||
|
Ending Cash and Cash Equivalents |
$ |
60,530 |
$ |
23,933 |
$ |
60,530 |
$ |
23,933 |
||||||||||
|
Reconciliation of Discretionary Cash Flow & Adjusted Net Income (Loss) (Unaudited) |
||||||||||||||||
|
Discretionary Cash Flow Reconciliation |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
Net Loss |
$ |
(166,656) |
$ |
(52,626) |
$ |
(185,534) |
$ |
(13,435) |
||||||||
|
Adjustments to reconcile to discretionary cash flow: |
||||||||||||||||
|
Depreciation, depletion and amortization |
72,047 |
91,392 |
214,792 |
251,417 |
||||||||||||
|
Impairment, dry hole and abandonment expense |
219,363 |
38,540 |
227,646 |
60,179 |
||||||||||||
|
Exploration expense |
(24) |
3,562 |
212 |
8,063 |
||||||||||||
|
Total commodity derivative gain (loss) |
25,595 |
38,340 |
18,607 |
(53,431) |
||||||||||||
|
Settlements of commodity derivatives |
(3,255) |
12,295 |
2,971 |
35,014 |
||||||||||||
|
Deferred income taxes |
(99,212) |
(32,329) |
(110,036) |
(7,669) |
||||||||||||
|
Stock compensation and other non-cash charges |
3,392 |
5,008 |
12,681 |
14,249 |
||||||||||||
|
Amortization of debt discounts and deferred financing costs |
1,069 |
1,708 |
4,535 |
6,710 |
||||||||||||
|
Loss (gain) on extinguishment of debt |
21,460 |
— |
21,460 |
(1,601) |
||||||||||||
|
Loss (gain) on sale of properties |
1,091 |
(108) |
(3,102) |
(108) |
||||||||||||
|
Discretionary |
$ |
74,870 |
$ |
105,782 |
$ |
204,232 |
$ |
299,388 |
||||||||
|
Per share, diluted |
$ |
1.58 |
$ |
2.24 |
$ |
4.30 |
$ |
6.35 |
||||||||
|
Per Mcfe |
$ |
3.49 |
$ |
3.38 |
$ |
3.05 |
$ |
3.35 |
||||||||
|
Adjusted Net Income (Loss) Reconciliation |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||||
|
(in thousands except per share amounts) |
||||||||||||||||
|
Net Loss |
$ |
(166,656) |
$ |
(52,626) |
$ |
(185,534) |
$ |
(13,435) |
||||||||
|
Adjustments to net loss: |
||||||||||||||||
|
Total commodity derivative gain (loss) |
25,595 |
38,340 |
18,607 |
(53,431) |
||||||||||||
|
Settlements of commodity derivatives |
(3,255) |
12,295 |
2,971 |
35,014 |
||||||||||||
|
Impairment expense |
216,564 |
18,772 |
216,564 |
37,109 |
||||||||||||
|
Loss (gain) on sale of properties |
1,091 |
(108) |
(3,102) |
(108) |
||||||||||||
|
One-time items: |
||||||||||||||||
|
Expenses relating to compressor station fire |
192 |
— |
1,367 |
— |
||||||||||||
|
Loss (gain) on extinguishment of debt |
21,460 |
— |
21,460 |
(1,601) |
||||||||||||
|
Subtotal Adjustments |
261,647 |
69,299 |
257,867 |
16,983 |
||||||||||||
|
Effective tax rate |
38% |
38% |
38% |
37% |
||||||||||||
|
Tax effected adjustments |
162,221 |
42,965 |
159,878 |
10,699 |
||||||||||||
|
Adjusted Net Loss |
$ |
(4,435) |
$ |
(9,661) |
$ |
(25,656) |
$ |
(2,736) |
||||||||
|
Per share, diluted |
$ |
(0.09) |
$ |
(0.20) |
$ |
(0.54) |
$ |
(0.06) |
||||||||
|
Per Mcfe |
$ |
(0.21) |
$ |
(0.31) |
$ |
(0.38) |
$ |
(0.03) |
||||||||
|
Discretionary cash flow and adjusted net income (loss) are non-GAAP measures. These measures are presented because management believes that they provide useful additional information to investors for analysis of the Company's ability to internally generate funds for exploration, development and acquisitions as well as adjusting net income (loss) for unusual items to allow for a more consistent comparison from period to period. In addition, the Company believes that these measures are widely used by professional research analysts and others in the valuation, comparison and investment recommendations of companies in the oil and gas exploration and production industry, and that many investors use the published research of industry research analysts in making investment decisions. |
|
These measures should not be considered in isolation or as a substitute for net income, income from operations, net cash provided by operating activities or other income, profitability, cash flow or liquidity measures prepared in accordance with GAAP. Because discretionary cash flow and adjusted net income exclude some, but not necessarily all, items that affect net income (loss) and may vary among companies, the amounts presented may not be comparable to similarly titled measures of other companies. |
SOURCE
| Wordcount: | 5655 |



Advisor News
- Trump targets ‘retirement gap’ with new executive order
- Younger investors are engaged and advisors must adapt
- Plugging the hidden budget leaks of retirement
- Hagens Berman: Retired First Responders Sue Washington State over Rights to $3.3B Pension Funds Threatened by Lawmakers
- Financially support your adult children without risking your future
More Advisor NewsAnnuity News
- A new opportunity for advisors: Younger indexed annuity buyers
- Most employers support embedding guaranteed lifetime income options into DC Plans
- InspereX Partners with AuguStar Retirement for Strategic Expansion into Annuity Market
- FACC and DOL enter stipulation to dismiss 2020 guidance lawsuit
- Zinnia’s Zahara policy admin system adds FIA chassis to product library
More Annuity NewsHealth/Employee Benefits News
- NC Senate aims to curb Medicaid costs and allow more insight into hospital charges
- Findings in the Area of Managed Care and Specialty Pharmacy Reported from University of Utah (Socioeconomic, Demographic, and Medication Class Determinants of Medication Adherence: a Retrospective Cohort Study): Drugs and Therapies – Managed Care and Specialty Pharmacy
- New Public Health Study Findings Have Been Reported by Researchers at Louisiana State University Health Sciences Center School of Public Health (Capacity of Medicaid Providers to Implement and Sustain Evidence-Based Practices for Behavioral …): Health and Medicine – Public Health
- Rob Sand unveils water quality, public health plan
- Rob Sand unveils water quality, public health plan
More Health/Employee Benefits NewsLife Insurance News
- Convertible market dynamics and the portfolio implications for insurers
- Finalists announced for Lincoln's 2026 Best Places to Work
- Investors Heritage Promotes Anna Reynolds to Senior Vice President and General Counsel
- AM Best Affirms Credit Ratings of Old Republic International Corporation’s Subsidiaries
- Government seeks dismissal of Dean Vagnozzi’s lawsuit against SEC
More Life Insurance News