Welcome!

.NET Authors: Adine Deford, Srinivasan Sundara Rajan, David Fletcher, Pat Romanski, Tad Anderson

News Feed Item

W&T Offshore Reports Fourth Quarter And Full-Year 2012 Financial Results, Operations Update And Year End Proved Reserves

HOUSTON, Feb. 26, 2013 /PRNewswire/ -- W&T Offshore, Inc. (NYSE: WTI) today announces financial and operational results for the fourth quarter and full year 2012, along with an operations update and year end proved reserves.  Some of the highlights include:

  • Increase in proved reserves in 2012 over 2011.  Proved reserves as of December 31, 2012 were 117.5 million barrels of oil equivalent ("MMBoe"), or 705.1 billion cubic feet equivalent ("Bcfe") of natural gas, with 47% crude oil, 13% natural gas liquids ("NGLs"), and 40% natural gas.  Converted 50% of 2011 proved undeveloped reserves to proved developed.  Proved developed crude oil reserves increased 51% over the prior year.
  • PV-10 value(1) of proved reserves at year end was $2.8 billion, with proved developed producing reserves accounting for approximately $1.7 billion.  Year-end proved reserves do not include potential additions from pending results in the East Texas Star Prospect or the recent Big Bend discovery at Mississippi Canyon ("MC") 698.
  • For the fourth quarter of 2012, production volumes averaged 49,007 Boe per day, or 294.0 MMcf of natural gas equivalent per day.  Production volumes were split 37% oil, 12% NGLs and 51% natural gas.  Average realized sales price was $100.31 per barrel for oil, $36.16 per barrel for NGLs and $3.58 per Mcf for natural gas.
  • Drilled four and completed three horizontal wells in the West Texas Permian Basin.  Current production from the Yellow Rose field is 5,150 Boe per day gross, up over 100% from year ago levels.
  • Announced discovery at Mississippi Canyon block 698 Big Bend deepwater exploration well, which reached total depth in mid-November 2012 and logged over 150 feet of high quality oil pay in two Miocene reservoirs.
  • During the fourth quarter we completed 23 wells, including one well offshore in the Gulf of Mexico, two horizontal wells at our Star Prospect in East Texas, and 20 wells (three horizontal and 17 vertical) in the Permian Basin of West Texas.
  • Revenues for the fourth quarter were $237.1 million, with 2012 full year revenues of $874.5 million.   
  • Net income and earnings per share for the fourth quarter and full year of 2012, excluding special items, were $19.7 million and $0.26 per share, and $88.4 million and $1.17 per share, respectively. 
  • Adjusted EBITDA for the fourth quarter was $151.2 million and our adjusted EBITDA margin was 64%.  For the full year, adjusted EBITDA was $542.3 million and the adjusted EBITDA margin was 62%.  Net cash provided by operating activities for 2012 was $385.1 million.  Capital expenditures and other investing activities for 2012 were $657.4 million, and we distributed $82.8 million in dividends on our common stock for the year.  Dividends included our normal dividend of $0.08 per share per quarter and two special dividends.

Tracy W. Krohn, W&T Offshore's Chairman and Chief Executive Officer, stated, "In 2012 we successfully executed our capital plan, which was heavily weighted towards development and complemented with exploration projects to drive organic growth in 2013.  We converted 50% of our 2011 proved undeveloped reserves to a proved developed status and increased our proved developed crude oil reserves by 51% in 2012.  This allowed us to continue to take advantage of the on-going strength in oil prices and the premium we receive for our Gulf Coast production.  Additionally, our high value reserves provide a cushion from potential ceiling test impairment issues.

"Our success at our Yellow Rose project in West Texas contributed to the addition of proved oil reserves in 2012.  As we recently announced, due to the favorable initial results of our horizontal exploration wells, which tested the Wolfcamp formation, and the success of our down-spacing program to 40 acres on our vertical Wolfberry wells, we added significant proved oil reserves.  We are proceeding with an active drilling and development program and have seven horizontal Wolfcamp wells and 20 vertical wells currently planned for 2013.  We believe that our Yellow Rose project has the potential for a significant number of additional horizontal locations to develop crude oil from the Wolfcamp formation and possibly other formations beyond 2013.

"Some of our other 2012 exploration activities were executed in the latter part of the year with encouraging results.  Our Star Prospect in East Texas is progressing well and we had encouraging results there from our fourth horizontal well.  We are moving forward with plans to drill one or more additional exploration wells in our Star Prospect in 2013.  No reserves were booked at year end 2012 for our Star Prospect.  In 2013, our capital budget will be heavily focused on exploration activities both onshore and offshore to drive organic growth, which in turn will allow us to accentuate these activities with acquisitions.  This provides greater flexibility in our growth strategy and will make us less reliant on acquisitions for expansion.

"Our acquisition activity in 2012 was extremely active in regards to the opportunities that we examined, but resulted in only one acquisition as we maintained the discipline to adhere to our acquisition criteria.  However, that acquisition included 65 deepwater blocks that hold enormous upside with future drilling and joint venture opportunities.  While we will continue to actively look for strategic acquisition opportunities that have upside, we have developed an inventory of exploration and development projects to provide solid reserve and production growth potential through the drill bit. 

"Our $450 million capital budget for 2013, provides for organic growth and directs 63% of our capital to exploration drilling in 2013.  Our enhanced exploration team working alongside our development group has created a portfolio of projects that are designed to better balance our high cash flow in our offshore projects with onshore reserves that have a longer reserve life and allow for reserves to be booked more quickly.  We are pleased with the progress we are making to expand our operations onshore and to diversify our growth opportunities, and we believe that 2013 will be another solid year for W&T," concluded Mr. Krohn.

Production, Revenues and Price:  Production volumes for 2012 were higher than 2011, but came in lower than initial expectations due to tropical storm activity, significant third-party pipeline outages during the third and fourth quarter of 2012, as well as the sanding up of the MC 243 A-2 well shortly after Hurricane Isaac. 

Revenues for the fourth quarter of 2012 were $237.1 million compared to $261.9 million in the fourth quarter of 2011.  During the fourth quarter of 2012, we sold 1.7 million barrels of oil, 0.5 million barrels of NGLs and 13.7 Bcf of natural gas as compared to 1.6 million barrels of oil, 0.6 million barrels of NGLs and 14.4 Bcf of natural gas for the same period of 2011.  In total, we sold 4.5 million Boe at an unhedged average realized sales price of $52.51 per Boe compared to 4.6 million Boe sold at an unhedged average realized sales price of $57.12 per Boe in the fourth quarter of 2011. 

For the full year 2012, revenues were $874.5 million compared to $971.0 million for 2011. Revenues were lower in 2012 compared to 2011 solely as a result of lower commodity prices, slightly offset by a rise in production volumes.  We sold 6.0 million barrels of oil, 2.1 million barrels of NGLs, and 53.8 Bcf of natural gas for the full year 2012 as compared to 6.1 million barrels of oil, 1.9 million barrels of NGLs, and 53.7 Bcf of natural gas for the full year 2011.  Total sales for 2012 were 17.1 million Boe and our unhedged average realized sales price was $50.93 per Boe.  Total sales for 2011 were 16.9 million Boe and our unhedged average realized sales price was $57.32 per Boe.

Net Income & EPS:  Our operating results for the fourth quarter of 2012 resulted in net income of $16.7 million, or $0.21 per common share, compared to net income of $46.1 million, or $0.61 per common share for the same period in 2011.  Net income for the fourth quarter of 2012, excluding special items, was $19.7 million, or $0.26 per common share.  This compares to $50.1 million, or $0.67 per common share, reported for the fourth quarter of 2011, excluding special items.  See the "Reconciliation of Net Income to Net Income Excluding Special Items" and related earnings per share, excluding special items in the table under "Non-GAAP Financial Information" at the back of this press release for a description of the special items. 

Cash Flow from Operating Activities and Adjusted EBITDA: EBITDA and Adjusted EBITDA are non-GAAP measures and are defined in the "Non-GAAP Financial Measures" section " at the back of this press release.  Adjusted EBITDA for the full year 2012 was $542.3 million, compared to $646.5 million for 2011.  Our Adjusted EBITDA margin was 62% for 2012 compared to 67% in 2011.  Adjusted EBITDA and Adjusted EBITDA margin were lower in 2012 primarily due to lower average realized sales prices.  Net cash provided by operating activities for 2012 was $385.1 million compared to $521.5 million for the same period of the prior year. 

Lease Operating Expenses ("LOE"):  For the fourth quarter of 2012, LOE, which includes base lease operating expenses, insurance, workovers, facilities expenses, and hurricane remediation costs net of insurance claims, was $61.9 million compared to $59.3 million in the fourth quarter of 2011.  Base LOE increased $1.5 million in the quarter due to the acquisition of the properties from Newfield and the expanding well count at our Yellow Rose field, partially offset by higher processing fees received offshore and decreased transition service fees for an acquisition completed in 2011. Workover expenses were up $2.7 million due to a greater number of workovers (as a result of a greater number of wells) at our Yellow Rose field while facilities expenses were lower by $2.6 million as the 2011 period included transition service costs incurred on our Fairway field.  Hurricane repairs were up $1.0 million for costs related to Hurricane Isaac.

For the full year 2012, LOE was $232.3 million compared to $219.2 million for 2011.  Base lease operating expense rose by $10.3 million, workovers were up $6.8 million, facilities expenses were down $4.9 million, and hurricane repair expenses were up $0.9 million all when compared to 2011 full year numbers.  The increase in base lease operating expense was primarily attributable to new properties acquired during 2011 and 2012.  Increases in workovers were driven mainly by onshore operations reflecting a full year of operations in 2012 (and more wells in the field) versus a partial year in 2011.  Facilities expense was lower due to 2011 reflecting work on several offshore facilities that did not reoccur in 2012.

Depreciation, depletion, amortization and accretion ("DD&A"):  DD&A for the fourth quarter of 2012 was $104.3 million as compared to $86.9 million for the fourth quarter of 2011.  For the full year 2012, DD&A was $356.2 million, up $27.4 million over full year 2011.  The increase in DD&A was due in part to costs capitalized to the full cost pool from both the unevaluated pool and from increases in our ARO estimates.  In addition, we incurred significant development capital expenditures throughout the year that converted proved undeveloped reserves into proved developed producing reserves, but did not lead to an overall increase in proved reserves.  Finally, most of our reserve additions for 2012 occurred late in the year which impacts the quarterly nature of the DD&A calculation. 

The Company has incurred $45.6 million and expects to incur an additional $5 million in costs related to removal of wreck associated with platforms damaged by Hurricane Ike in 2008.   We believe that we have insurance coverage for such amounts and future reimbursements will serve to reduce our full cost pool, which will in turn reduce our DD&A rate and replenish our $50.6 million in cash expenditures.

Capital Expenditures Update:  Our total capital expenditures for 2012 of $684.9 million, comprised of $479.3 million for oil and gas expenditures and $205.6 million for acquisitions.  Capital expenditures exceeded our initial budget for 2012 as we were able to drill wells faster onshore than what we originally anticipated.  Capital expenditures for oil and gas properties consisted of $137.1 million for exploration activities, $310.2 million for development activities, and $32.0 million for seismic, leasehold, and other costs.  Acquisition costs were limited to the $205.6 million paid to acquire certain oil and gas leasehold interests from Newfield Exploration on October 5, 2012.  The acquisition was composed of 78 federal offshore lease blocks in the Gulf of Mexico totaling approximately 432,700 gross acres.  The acreage is comprised of 65 blocks in the deepwater, six of which are producing, ten blocks on the conventional shelf, four of which are producing, and an overriding royalty interest in three deepwater blocks, two of which are producing.  Internal estimates of proved reserves associated with the Newfield Properties as of the acquisition date were approximately 7.0 MMBoe (42.0 Bcfe), comprised of approximately 61% natural gas, 36% oil and 3% NGLs, all of which were classified as proved developed.  The acquisition was  funded from cash on hand and our revolving bank credit facility.   

In November 2012, the borrowing base for our revolving bank credit facility was increased to $725 million from the previous level of $575 million

2013 Capital Expenditure Budget: In a news release on February 12, 2013, we announced our 2013 capital budget of $450 million and provided details of certain 2013 drilling projects.  As reported, approximately 63% of the $450 million budget is expected to be for exploratory drilling to drive organic growth of both reserves and production, with the remaining 37% directed to oil-focused development activities.  We anticipate allocating 63% of the 2013 budget to projects in the Gulf of Mexico, both on the shelf and in the deepwater, and 37% to projects onshore in Texas.

Operations Update:

Below is additional information supplementing the detailed operations update provided on February 12, 2013.

At our East Texas Star Project, our fourth horizontal well, McMahon A 28 #1H, was fracture stimulated and placed on flowback during late December.  The results so far are encouraging and are in line with our expectations for the well.  Prior to committing to a long term development plan, we are planning to drill at least one or more additional wells this year. 

At our Yellow Rose Properties, current production is averaging approximately 4,840 Boe per day gross with a recent one day peak rate of 5,180 Boe per day. Approximately 80% of our Yellow Rose lease acreage is held by production.  This is important as it will allow us to develop the field prudently and take advantage of the best opportunities in the field.

In Terry County we completed two horizontal wells including the State Travis Henson Unit #1H and the Holmes 23-4 Unit #1 H during the fourth quarter.  Based on a review of all of our well results in Terry County and full cycle economics, we have decided not to pursue additional development of the area at this time.

Year-End 2012 Proved Reserves increased over 2011: Proved reserves as of December 31, 2012 were 117.5 MMBoe, or 705.1 Bcfe, with 47% crude oil, 13% NGLs, and 40% natural gas, compared to proved reserves at December 31, 2011 of 116.9 MMBoe or 701.1 Bcfe, with 44% crude oil, 15% NGLs, and 41% natural gas.  The PV-10(1) value of proved reserves at year-end 2012 was $2.8 billion, excluding the effect of estimated asset retirement obligations ("ARO"), compared to the same PV-10 measure at year-end 2011 of $3.1 billion

The PV-10 value of our proved developed reserves at the end of 2012 increased $462 million or 23% when compared to 2011.  We replaced over 100% of our production in 2012, while proved developed oil reserves increased roughly 12 million barrels in 2012 versus 2011.  In addition to the benefit of developing the previously booked PUDs, the Company has been able to classify more of its onshore acreage as held by production.

Our proved reserves are summarized below. 



As of December 31, 2012









Total Equivalent Reserves





Classification of Proved Reserves

Oil (MMBbls)


NGLs (MMBbls)


Natural Gas (Bcf)


Oil Equivalent (MMBoe)


Natural Gas Equivalent (Bcfe)


% of total reserves


PV-10 (1)(Millions)

Proved developed producing

24.7


8.9


173.9


62.6


375.4


53%


$ 1,664

Proved developed non-producing

10.7


2.1


69.5


24.3


145.8


21%


777


Total proved developed

35.3


11.0


243.4


86.9


521.2


74%


2,441

Proved undeveloped

19.5


4.2


41.6


30.6


183.9


26%


379


Total proved

54.8


15.2


285.1


117.5


705.1


100%


$ 2,820
















1)

In accordance with guidelines established by the SEC, our proved reserves as of December 31, 2012 were determined to be economically producible under existing economic conditions, which requires the use of the unweighted arithmetic average of the first-day-of-the-month price for oil and gas for the period January 2012 through December 2012.  Also note that the present value of our total proved reserves only, discounted at 10% (referred to as "PV-10") is a non-GAAP financial measure.  See "Non-GAAP Financial Measure" below.  For 2012, proved reserves and PV-10 were calculated using average prices of $98.13 per Bbl for oil, $1.13 per gallon for natural gas liquids and $2.77 per Mcf for natural gas, as adjusted for energy content for natural gas, quality, transportation fees and regional price differentials.  The proved reserves and PV-10 for the 2011 period were calculated using average prices of $97.36 per Bbl for oil, $1.22 per gallon for natural gas liquids and $4.11 per Mcf for natural gas, as adjusted for energy content for natural gas, quality, transportation fees and regional price differentials.

Conference Call Information:  W&T will hold a conference call to discuss our financial and operational results on Wednesday, February 27, 2013, at 10:00 a.m. Eastern Time.  To participate, dial (480) 629-9835 a few minutes before the call begins.  The call will also be broadcast live over the Internet from the Company's website at www.wtoffshore.com.  A replay of the conference call will be available approximately two hours after the end of the call until March 6, 2013, and may be accessed by calling (303) 590-3030 and using the pass code 4590116#.

About W&T Offshore
W&T Offshore, Inc. is an independent oil and natural gas producer with operations offshore in the Gulf of Mexico and onshore in both the Permian Basin of West Texas and in East Texas.  We have grown through acquisitions, exploration and development and currently hold working interests in approximately 72 offshore fields in federal and state waters (69 producing and three fields capable of producing).  W&T currently has under lease over 1.4 million gross acres including over 710,000 gross acres on the Gulf of Mexico Shelf, over 480,000 gross acres in the deepwater and over 221,000 gross acres onshore in Texas. A substantial majority of our daily production is derived from wells we operate offshore.  For more information on W&T Offshore, please visit our website at www.wtoffshore.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. These forward-looking statements reflect our current views with respect to future events, based on what we believe are reasonable assumptions. No assurance can be given, however, that these events will occur. These statements are subject to risks and uncertainties that could cause actual results to differ materially including, among other things, market conditions, oil and gas price volatility, uncertainties inherent in oil and gas production operations and estimating reserves, unexpected future capital expenditures, competition, the success of our risk management activities, governmental regulations, uncertainties and other factors discussed in W&T Offshore's Annual Report on Form 10-K for the year ended December 31, 2011 and subsequent Form 10-Q reports found at www.sec.gov or at our website at www.wtoffshore.com under the Investor Relations section.


CONTACT:

Mark Brewer

Danny Gibbons


Investor Relations

SVP & CFO


[email protected] 

[email protected] 


713-297-8024

713-624-7326

 

 

W&T OFFSHORE, INC. AND SUBSIDIARIES 

Condensed Consolidated Statements of Income (Loss)

(Unaudited)


















Three Months Ended


Twelve Months Ended



December 31,


December 31,



2012



2011


2012



2011



(In thousands, except per share data)


























Revenues 


$

237,146



$

261,899


$

874,491



$

971,047
















Operating costs and expenses:















Lease operating expenses  



61,910




59,305



232,260




219,206

Gathering, transportation costs and production taxes



5,404




5,809



20,718




21,195

Depreciation, depletion, amortization and accretion



104,338




86,869



356,232




328,786

General and administrative expenses 



19,224




20,061



82,017




74,296

Derivative (gain) loss



(467)




8,919



13,954




(1,896)

Total costs and expenses



190,409




180,963



705,181




641,587

Operating income



46,737




80,936



169,310




329,460

Interest expense:















Incurred



19,859




15,480



63,268




52,393

Capitalized



(3,375)




(3,223)



(13,274)




(9,877)

Loss on extinguishment of debt



-




-



-




22,694

Other income



5




62



215




84

Income before income tax expense 



30,258




68,741



119,531




264,334

Income tax expense 



13,588




22,676



47,547




91,517

Net income 


$

16,670



$

46,065


$

71,984



$

172,817































Basic and diluted earnings per common share


$

0.21



$

0.61


$

0.95



$

2.29
















Weighted average common shares outstanding



74,470




74,079



74,354




74,033
















Consolidated Cash Flow Information















Net cash provided by operating activities


$

33,648



$

125,427


$

385,137



$

521,478

Capital expenditures and acquisitions



372,491




99,222



684,863




719,026
















 

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Operating Data

(Unaudited)


















Three Months Ended


Twelve Months Ended



December 31,


December 31,



2012



2011


2012



2011

Net sales volumes: 















Oil  (MBbls) 



1,672




1,578



6,033




6,073

NGL (MBbls) 



549




613



2,129




1,892

Oil and NGLs (MBbls)



2,221




2,191



8,163




7,964

Natural gas (MMcf) 



13,728




14,359



53,825




53,743

Total oil and natural gas (MBoe)(1)



4,509




4,584



17,133




16,921

Total oil and natural gas (MMcfe)(1)



27,052




27,502



102,800




101,528
















Average daily equivalent sales (MBoe/d)



49.0




49.8



46.8




46.4

Average daily equivalent sales (MMcfe/d)



294.0




298.9



280.9




278.2
















Average realized sales prices (Unhedged): 















Oil ($/Bbl)


$

100.31



$

112.01


$

104.35



$

105.92

NGLs ($/Bbl)



36.16




56.55



39.75




55.81

Oil and NGLs ($/Bbl)



84.46




96.49



87.50




94.02

Natural gas ($/Mcf)



3.58




3.51



2.94




4.12

Barrel of oil equivalent ($/Boe)



52.51




57.12



50.93




57.32

Natural gas equivalent ($/Mcfe)



8.75




9.52



8.49




9.55
















Average realized sales prices (Hedged):(2) 















Oil ($/Bbl)


$

99.89



$

111.61


$

103.08



$

104.30

NGLs ($/Bbl)



36.16




56.55



39.75




55.81

Oil and NGLs ($/Bbl)



84.14




96.20



86.56




92.78

Natural gas ($/Mcf)



3.58




3.51



2.94




4.12

Barrel of oil equivalent ($/Boe)



52.36




56.98



50.48




56.74

Natural gas equivalent ($/Mcfe)



8.73




9.50



8.41




9.46
















Average per Boe ($/Boe):















Lease operating expenses 


$

13.73



$

12.94


$

13.56



$

12.95

Gathering and transportation costs and production taxes



1.20




1.27



1.21




1.25

Depreciation, depletion, amortization and accretion



23.14




18.95



20.79




19.43

General and administrative expenses 



4.26




4.38



4.79




4.39

Net cash provided by operating activities



7.46




27.36



22.48




30.82

Adjusted EBITDA



33.53




38.42



31.65




38.20
















Average per Mcfe ($/Mcfe):















Lease operating expenses 


$

2.29



$

2.16


$

2.26



$

2.16

Gathering and transportation costs and production taxes



0.20




0.21



0.20




0.21

Depreciation, depletion, amortization and accretion



3.86




3.16



3.47




3.24

General and administrative expenses 



0.71




0.73



0.80




0.73

Net cash provided by operating activities



1.24




4.56



3.75




5.14

Adjusted EBITDA



5.59




6.40



5.28




6.37
















(1)

Bcfe and MMBoe are determined using the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or NGLs (totals may not compute due to rounding).  The conversion ratio does not assume price equivalency and the price on an equivalent basis for oil, NGLs and natural gas may differ significantly.

(2)

Data for 2012 and 2011 includes the effects of our commodity derivative contracts that did not qualify for hedge accounting.

 

 

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)











December 31,



December 31,



2012



2011



(In thousands, except



 share data)

Assets








Current assets:








Cash and cash equivalents


$

12,245



$

4,512

Receivables:








   Oil and natural gas sales



97,733




98,550

   Joint interest and other



56,439




25,804

   Income taxes



47,884




-

      Total receivables



202,056




124,354

Deferred income taxes



267




2,007

Prepaid expenses and other assets



25,555




30,315

Total current assets



240,123




161,188

Property and equipment – at cost:








Oil and natural gas properties and equipment (full cost method, of which $123,503 at December 31, 2012 and $154,516 at December 31, 2011 were excluded from amortization)



6,694,510




5,959,016

Furniture, fixtures and other



21,786




19,500

Total property and equipment



6,716,296




5,978,516

Less accumulated depreciation, depletion and amortization



4,655,841




4,320,410

Net property and equipment



2,060,455




1,658,106

Restricted deposits for asset retirement obligations



28,466




33,462

Other assets



19,943




16,169

Total assets


$

2,348,987



$

1,868,925









Liabilities and Shareholders' Equity








Current liabilities:








Accounts payable


$

123,885



$

75,871

Undistributed oil and natural gas proceeds



37,073




33,732

Asset retirement obligations  



92,630




138,185

Accrued liabilities



20,755




29,705

Income taxes  



266




10,392

Total current liabilities



274,609




287,885

Long-term debt



1,087,611




717,000

Asset retirement obligations, less current portion



291,423




255,695

Deferred income taxes



145,249




58,881

Other liabilities



8,908




4,890

Commitments and contingencies



-




-

Shareholders' equity:








Common stock, $0.00001 par value; 118,330,000 shares authorized; 78,118,803 issued and 75,249,630 outstanding at December 31, 2012;  77,220,706 issued and 74,351,533 outstanding at December 31, 2011

















1




1

Additional paid-in capital



396,186




386,920

Retained earnings



169,167




181,820

Treasury stock, at cost



(24,167)




(24,167)

Total shareholders' equity



541,187




544,574

Total liabilities and shareholders' equity


$

2,348,987



$

1,868,925

















 

 

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

 (Unaudited)











Twelve Months Ended



December 31,



2012



2011



(In thousands)




Operating activities:








Net income  


$

71,984



$

172,817

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








Depreciation, depletion, amortization and accretion 



356,232




328,786

Amortization of debt issuance costs   



2,575




2,010

Loss on extinguishment of debt  



-




22,694

Share-based compensation   



12,398




9,710

Derivative (gain) loss   



13,954




(1,896)

Cash payments on derivative settlements   



(7,664)




(9,873)

Deferred income taxes   



88,109




61,835

Asset retirement obligation settlements   



(112,827)




(59,958)

Changes in operating assets and liabilities 



(39,624)




(4,647)

Net cash provided by operating activities 



385,137




521,478









Investing activities:








Acquisitions of property interests in oil and natural gas properties 



(205,550)




(437,247)

Investment in oil and natural gas properties and equipment 



(479,313)




(281,779)

Proceeds from sales of oil and natural gas properties and equipment 



30,453




15

Purchases of furniture, fixtures and other 



(3,031)




(3,660)

Net cash used in investing activities 



(657,441)




(722,671)









Financing activities:








Issuance of Senior Notes 



318,000




600,000

Repurchase of Senior Notes 



-




(450,000)

Borrowings of long-term debt 



732,000




623,000

Repayments of long-term debt 



(679,000)




(506,000)

Dividends to shareholders 



(82,832)




(58,756)

Repurchase premium and debt issuance costs



(8,510)




(32,288)

Other



379




1,094

Net cash provided by financing activities 



280,037




177,050

Increase (decrease) in cash and cash equivalents 



7,733




(24,143)

Cash and cash equivalents, beginning of period 



4,512




28,655

Cash and cash equivalents, end of period 


$

12,245



$

4,512



















 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Non-GAAP Information


Certain financial information included in our financial results are not measures of financial performance recognized by accounting principles generally accepted in the United States, or GAAP.  These non-GAAP financial measures are "Net Income Excluding Special Items," "EBITDA" and "Adjusted EBITDA."  Adjusted EBITDA margin represents the ratio of Adjusted EBITDA to total revenues.  Our management uses these non-GAAP financial measures in its analysis of our performance.   These disclosures may not be viewed as a substitute for results determined in accordance with GAAP and are not necessarily comparable to non-GAAP performance measures which may be reported by other companies.


Reconciliation of Net Income to Net Income Excluding Special Items


"Net Income Excluding Special Items" does not include the unrealized derivative (gain) loss, litigation accruals, loss on extinguishment of debt, and associated tax effects.  Net Income excluding special items is presented because the timing and amount of these items cannot be reasonably estimated and affect the comparability of operating results from period to period, and current periods to prior periods.




Three Months Ended



Twelve Months Ended



December 31,



December 31,



2012



2011



2012



2011



(In thousands, except per share amounts)



(Unaudited)

















Net income 


$

16,670



$

46,065



$

71,984



$

172,817

Unrealized commodity derivative (gain) loss 



(1,172)




8,284




6,289




(11,770)

Loss on extinguishment of debt



-




-




-




22,694

Litigation accruals 



1,250




-




10,250




-

Income tax adjustment to statutory rate



2,971




(4,283)




(78)




(4,823)

Net income excluding special items


$

19,719



$

50,066



$

88,445



$

178,918

















Basic and diluted earnings per common share, excluding special items


$

0.26



$

0.67



$

1.17



$

2.37

















 

Reconciliation of Net Income to Adjusted EBITDA

We define EBITDA as net income plus income tax expense, net interest expense, depreciation, depletion, amortization, and accretion. Adjusted EBITDA excludes the unrealized gain or loss related to our derivative contracts, loss on extinguishment of debt, and litigation accruals.  We believe the presentation of EBITDA and Adjusted EBITDA provide useful information regarding our ability to service debt and to fund capital expenditures and help our investors understand our operating performance and make it easier to compare our results with those of other companies that have different financing, capital and tax structures.  We believe this presentation is relevant and useful because it helps our investors understand our operating performance and make it easier to compare our results with those of other companies that have different financing, capital and tax structures.  EBITDA and Adjusted EBITDA should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity.  EBITDA and Adjusted EBITDA, as we calculate them, may not be comparable to EBITDA and Adjusted EBITDA measures reported by other companies.  In addition, EBITDA and Adjusted EBITDA do not represent funds available for discretionary use. 

The following table presents a reconciliation of our consolidated net income to consolidated EBITDA and Adjusted EBITDA.





Three Months Ended



Twelve Months Ended




December 31,


December 31,




2012



2011



2012



2011




(In thousands)



(Unaudited)


















Net income 


$

16,670



$

46,065



$

71,984



$

172,817


Income tax expense 



13,588




22,676




47,547




91,517


Net interest expense 



16,479




12,195




49,979




42,432


Depreciation, depletion, amortization and accretion



104,338




86,869




356,232




328,786


EBITDA



151,075




167,805




525,742




635,552



















Adjustments:

















Unrealized commodity derivative (gain) loss 



(1,172)




8,284




6,289




(11,770)


Loss on extinguishment of debt



-




-




-




22,694


Litigation accruals 



1,250




-




10,250




-


Adjusted EBITDA


$

151,153



$

176,089



$

542,281



$

646,476




































Adjusted EBITDA Margin



64%




67%




62%




67%



















 

 

SOURCE W&T Offshore, Inc.

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
“In the past year we've seen a lot of stabilization of WebRTC. You can now use it in production with a far greater degree of certainty. A lot of the real developments in the past year have been in things like the data channel, which will enable a whole new type of application," explained Peter Dunkley, Technical Director at Acision, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
The BPM world is going through some evolution or changes where traditional business process management solutions really have nowhere to go in terms of development of the road map. In this demo at 15th Cloud Expo, Kyle Hansen, Director of Professional Services at AgilePoint, shows AgilePoint’s unique approach to dealing with this market circumstance by developing a rapid application composition or development framework.
The major cloud platforms defy a simple, side-by-side analysis. Each of the major IaaS public-cloud platforms offers their own unique strengths and functionality. Options for on-site private cloud are diverse as well, and must be designed and deployed while taking existing legacy architecture and infrastructure into account. Then the reality is that most enterprises are embarking on a hybrid cloud strategy and programs. In this Power Panel at 15th Cloud Expo (http://www.CloudComputingExpo.com), moderated by Ashar Baig, Research Director, Cloud, at Gigaom Research, Nate Gordon, Director of T...
"BSQUARE is in the business of selling software solutions for smart connected devices. It's obvious that IoT has moved from being a technology to being a fundamental part of business, and in the last 18 months people have said let's figure out how to do it and let's put some focus on it, " explained Dave Wagstaff, VP & Chief Architect, at BSQUARE Corporation, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4-6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Windstream, a leading provider of advanced network and cloud communications, has been named “Silver Sponsor” of SYS-CON's 16th International Cloud Expo®, which will take place on June 9–11, 2015, at the Javits Center in New York, NY. Windstream (Nasdaq: WIN), a FORTUNE 500 and S&P 500 company, is a leading provider of advanced network communications, including cloud computing and managed services, to businesses nationwide. The company also offers broadband, phone and digital TV services to consumers primarily in rural areas.
The Internet of Things is not new. Historically, smart businesses have used its basic concept of leveraging data to drive better decision making and have capitalized on those insights to realize additional revenue opportunities. So, what has changed to make the Internet of Things one of the hottest topics in tech? In his session at @ThingsExpo, Chris Gray, Director, Embedded and Internet of Things, discussed the underlying factors that are driving the economics of intelligent systems. Discover how hardware commoditization, the ubiquitous nature of connectivity, and the emergence of Big Data a...

ARMONK, N.Y., Nov. 20, 2014 /PRNewswire/ --  IBM (NYSE: IBM) today announced that it is bringing a greater level of control, security and flexibility to cloud-based application development and delivery with a single-tenant version of Bluemix, IBM's platform-as-a-service. The new platform enables developers to build ap...

SYS-CON Events announced today that IDenticard will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. IDenticard™ is the security division of Brady Corp (NYSE: BRC), a $1.5 billion manufacturer of identification products. We have small-company values with the strength and stability of a major corporation. IDenticard offers local sales, support and service to our customers across the United States and Canada. Our partner network encompasses some 300 of the world's leading systems integrators and security s...
DevOps Summit 2015 New York, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that it is now accepting Keynote Proposals. The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to wait for long development cycles that produce software that is obsolete at launch. DevOps may be disruptive, but it is essential.
"People are a lot more knowledgeable about APIs now. There are two types of people who work with APIs - IT people who want to use APIs for something internal and the product managers who want to do something outside APIs for people to connect to them," explained Roberto Medrano, Executive Vice President at SOA Software, in this SYS-CON.tv interview at Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
Nigeria has the largest economy in Africa, at more than US$500 billion, and ranks 23rd in the world. A recent re-evaluation of Nigeria's true economic size doubled the previous estimate, and brought it well ahead of South Africa, which is a member (unlike Nigeria) of the G20 club for political as well as economic reasons. Nigeria's economy can be said to be quite diverse from one point of view, but heavily dependent on oil and gas at the same time. Oil and natural gas account for about 15% of Nigera's overall economy, but traditionally represent more than 90% of the country's exports and as...
The Internet of Things is a misnomer. That implies that everything is on the Internet, and that simply should not be - especially for things that are blurring the line between medical devices that stimulate like a pacemaker and quantified self-sensors like a pedometer or pulse tracker. The mesh of things that we manage must be segmented into zones of trust for sensing data, transmitting data, receiving command and control administrative changes, and peer-to-peer mesh messaging. In his session at @ThingsExpo, Ryan Bagnulo, Solution Architect / Software Engineer at SOA Software, focused on desi...
"At our booth we are showing how to provide trust in the Internet of Things. Trust is where everything starts to become secure and trustworthy. Now with the scaling of the Internet of Things it becomes an interesting question – I've heard numbers from 200 billion devices next year up to a trillion in the next 10 to 15 years," explained Johannes Lintzen, Vice President of Sales at Utimaco, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
"For over 25 years we have been working with a lot of enterprise customers and we have seen how companies create applications. And now that we have moved to cloud computing, mobile, social and the Internet of Things, we see that the market needs a new way of creating applications," stated Jesse Shiah, CEO, President and Co-Founder of AgilePoint Inc., in this SYS-CON.tv interview at 15th Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Gridstore™, the leader in hyper-converged infrastructure purpose-built to optimize Microsoft workloads, will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Gridstore™ is the leader in hyper-converged infrastructure purpose-built for Microsoft workloads and designed to accelerate applications in virtualized environments. Gridstore’s hyper-converged infrastructure is the industry’s first all flash version of HyperConverged Appliances that include both compute and storag...
Today’s enterprise is being driven by disruptive competitive and human capital requirements to provide enterprise application access through not only desktops, but also mobile devices. To retrofit existing programs across all these devices using traditional programming methods is very costly and time consuming – often prohibitively so. In his session at @ThingsExpo, Jesse Shiah, CEO, President, and Co-Founder of AgilePoint Inc., discussed how you can create applications that run on all mobile devices as well as laptops and desktops using a visual drag-and-drop application – and eForms-buildi...
We certainly live in interesting technological times. And no more interesting than the current competing IoT standards for connectivity. Various standards bodies, approaches, and ecosystems are vying for mindshare and positioning for a competitive edge. It is clear that when the dust settles, we will have new protocols, evolved protocols, that will change the way we interact with devices and infrastructure. We will also have evolved web protocols, like HTTP/2, that will be changing the very core of our infrastructures. At the same time, we have old approaches made new again like micro-services...
Code Halos - aka "digital fingerprints" - are the key organizing principle to understand a) how dumb things become smart and b) how to monetize this dynamic. In his session at @ThingsExpo, Robert Brown, AVP, Center for the Future of Work at Cognizant Technology Solutions, outlined research, analysis and recommendations from his recently published book on this phenomena on the way leading edge organizations like GE and Disney are unlocking the Internet of Things opportunity and what steps your organization should be taking to position itself for the next platform of digital competition.
The 3rd International Internet of @ThingsExpo, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that its Call for Papers is now open. The Internet of Things (IoT) is the biggest idea since the creation of the Worldwide Web more than 20 years ago.
As the Internet of Things unfolds, mobile and wearable devices are blurring the line between physical and digital, integrating ever more closely with our interests, our routines, our daily lives. Contextual computing and smart, sensor-equipped spaces bring the potential to walk through a world that recognizes us and responds accordingly. We become continuous transmitters and receivers of data. In his session at @ThingsExpo, Andrew Bolwell, Director of Innovation for HP's Printing and Personal Systems Group, discussed how key attributes of mobile technology – touch input, sensors, social, and ...