Exhibit 99.1

 

LOGO    NEWS RELEASE
   Contacts:
   Manuel Mondragon, Assistant Vice President of Finance
   investorrelations@wtoffshore.com
   713-297-8024
   Ken Dennard / ksdennard@drg-e.com
   Lisa Elliott / lelliott@drg-e.com
   DRG&E / 713-529-6600

W&T OFFSHORE REPORTS SECOND QUARTER 2006 FINANCIAL

AND OPERATIONAL RESULTS

Provides Guidance for the Third Quarter

HOUSTON — August 9, 2006— W&T Offshore, Inc. (NYSE: WTI) announced today financial and operational results for the second quarter 2006.

 

    Earnings were $0.58 per diluted share, or $0.71 without the effect of the derivative loss, in the second quarter 2006 vs. $0.69 in second quarter 2005

 

    W&T was 100% successful in drilling three of three development wells on the conventional shelf

 

    W&T was also successful in six of nine exploration wells, including four on the conventional shelf and two in the deep shelf

Net Income: Net income for the three months ended June 30, 2006 was $38.5 million, or $0.58 per diluted share, on revenue of $165.8 million. Net income reflects the impact of $12.8 million of unrealized loss ($8.4 million after-tax), or $0.13 per diluted share, associated with the change in fair market value of W&T’s open derivative contracts. Without the effect of the unrealized derivative loss, net income for the quarter would have been $46.8 million or $0.71 per diluted share. See “Additional Non-GAAP Information” later in this release. This compares to net income of $45.8 million, or $0.69 per diluted share, on revenues of $149.8 million for the second quarter of 2005. Net income for the six months ended June 30, 2006 was $94.3 million, or $1.43 per diluted share (or $1.50 per diluted share without the effect of the unrealized derivative loss), on revenues of $322.7 million, compared to net income of $85.1 million or $1.29 per diluted share, on revenues of $278.9 million for 2005.

 

- 1 -


Cash Flow from Operations and EBITDA: EBITDA and Adjusted EBITDA are non-GAAP measures and are defined in “Additional Non-GAAP Information” later in this press release. Net cash provided by operating activities decreased 9% to $114.8 million during the second quarter 2006 from $126.1 million during the prior year’s second quarter. The decrease in cash provided by operating activities was primarily attributable to negative working capital changes. Second quarter 2006 Adjusted EBITDA was $137.4 million, compared to $123.0 million during the prior year’s second quarter. Net cash provided by operating activities for the six months ended June 30, 2006 increased 15% to $228.1 million from $198.6 million in the first half of 2005. Adjusted EBITDA was $265.6 million for the six months ended June 30, 2006, compared to $224.5 million for the prior year period. For more complete information regarding EBITDA and Adjusted EBITDA please see “Additional Non-GAAP Information” later in this press release.

Production and Prices: Total production in the second quarter of 2006 was 11.2 billion cubic feet (“Bcf”) of natural gas at an average price of $6.98 per thousand cubic feet (“Mcf”) and 1.4 million barrels (“MMBbls”) of oil at an average price of $61.13 per Bbl, or 19.8 billion cubic feet of natural gas equivalent (“Bcfe”) at an average price of $8.37 per Mcfe. This compares to production of 13.3 Bcf of natural gas at an average price of $7.08 per Mcf and 1.2 MMBbls of oil at an average price of $45.22 per Bbl, or 20.7 Bcfe at an average price of $7.24 per Mcfe in the second quarter of 2005. The natural gas volume decrease is primarily attributable to the deferral of production caused by Hurricanes Katrina and Rita and natural reservoir declines. The oil volume increase is primarily the result of successful drilling efforts. At the end of the second quarter we were producing at 90% of pre-Katrina levels.

For the six months ended June 30, 2006, total production was 22.1 Bcf of natural gas at an average price of $7.88 per Mcf and 2.5 MMBbls of oil at an average price of $59.32 per Bbl, or 37.1 Bcfe at an average price of $8.69 per Mcfe. This compares to 25.6 Bcf

 

- 2 -


of natural gas at an average price of $6.72 per Mcf and 2.4 MMBbls of oil at an average price of $44.47 per Bbl, or 40.0 Bcfe at an average price of $6.97 per Mcfe for the same period in 2005.

Average prices exclude the settlement of derivative contracts that do not qualify for hedge accounting. Had the settlement of these derivatives been included, average sales price for natural gas would have been $7.22 per Mcf for the second quarter of 2006 and $8.01 per Mcf for the six months ended June 30, 2006. Average sales price for oil would have been $60.78 per barrel for the second quarter of 2006 and $59.13 per barrel for the six months ended June 30, 2006. On a natural gas equivalent basis, average sales price would have been $8.48 per Mcfe for the second quarter of 2006 and $8.75 per Mcfe for the six months ended June 30, 2006. The Company did not have any derivative contracts in place during the periods ended in 2005.

Lease Operating Expenses (“LOE”): LOE for the second quarter of 2006 decreased to $16.3 million, or $0.82 per Mcfe, from $17.9 million, or $0.86 per Mcfe, in the second quarter of 2005. The decline in LOE was due to fewer workovers and lower maintenance expenses, which were partially offset by an increase in operating costs. LOE for the six months ended June 30, 2006 was $32.1 million or $0.86 per Mcfe, compared to $34.0 million or $0.85 per Mcfe in 2005. LOE for the periods ended in 2006 excludes hurricane remediation costs reclassified to accounts receivable that we believe are reimbursable under our insurance policies.

Depreciation, depletion, amortization and accretion (“DD&A”): DD&A increased to $67.3 million, or $3.40 per Mcfe, in the second quarter of 2006 from $51.9 million, or $2.51 per Mcfe, in the same period of 2005. DD&A for the six months ended 2006 was $116.4 million or $3.14 per Mcfe, compared to DD&A of $93.2 million, or $2.33 per Mcfe, for the same period in 2005 as a result of an increase in our total depletable costs from a larger capital spending program.

 

- 3 -


Capital Expenditures and Operations Update: During the second quarter of 2006, we participated in the drilling of nine exploration wells (gross) in the Gulf of Mexico of which six were successful. We also successfully drilled three development wells during the period. During the second quarter of 2006, we spent $65.1 million for development, $80.4 million for exploration and $6.0 million for other capital items, including acquisitions. For the six months ended June 30, 2006, $127.7 million was spent on development, $132.3 million for exploration and $14.4 million on other capital items, including leasehold acquisitions.

As a result of exploration success the Company has experienced over the last twelve months, capital spending on completion projects has exceeded earlier expectations. Additionally, the full extent of the Company’s exploration program at Green Canyon 82 “Healey” was not included in the original budget. The Company expects the stand-alone budget to be increased by approximately $150 million above the original budget of $400 million.

Drilling Highlights: In the second quarter of 2006, the Company participated in the drilling of twelve wells, nine exploration, and three development. Of the wells drilled in the second quarter of 2006, one was in deepwater, two were on the deep shelf, and nine were on the conventional shelf. Two shelf wells and one deepwater well were considered non-commercial. After the close of the second quarter, three additional exploration discoveries were made, along with one development well, which are indicated by an asterisk (*).

Successful Wells:

 

Field Name/Well

  

Category

   Working Interest %  

Eugene Island 205 C-2ST

   Exploration / Shelf    100 %

West Delta 30 D-3ST

   Exploration / Shelf    100 %

Mobile Bay 823 BB-2

   Exploration / Shelf    100 %

South Timbalier 206 A-10ST*

   Exploration / Shelf    25 %

West Delta 30 D-6ST

   Exploration / Shelf    100 %

Eugene Island 205 C-4ST

   Exploration / Deep Shelf    100 %

Eugene Island 205 C-1ST

   Exploration / Deep Shelf    100 %

Eugene Island 205 C-3ST*

   Exploration / Deep Shelf    100 %

Green Canyon 82 #3*

   Exploration / Deepwater    100 %

East Cameron 321 A-22ST

   Development / Shelf    100 %

East Cameron 321 A-12ST

   Development / Shelf    100 %

East Cameron 321 A-25ST*

   Development / Shelf    100 %

West Delta 30 D-2ST

   Development / Shelf    100 %

 

- 4 -


Non-commercial Wells:

 

Field Name/Well

  

Category

   Working Interest %  

Eugene Island 205 D-4ST

   Exploration / Shelf    100 %

Venice BLD #1

   Exploration / Shelf    100 %

Garden Banks 240 #1

   Exploration / Deepwater    33 %

In the remainder of the year, the Company anticipates drilling three exploration wells on the conventional shelf, one in the deep shelf and up to two in the deepwater. Additionally, we have two development wells scheduled for the second half of 2006.

Dividends: On June 28, 2006, the board of directors declared a cash dividend of $0.03 per common share, which was paid on August 1, 2006 to shareholders of record on July 14, 2006. On May 1, 2006, the Company paid a cash dividend of $0.03 per common share to shareholders of record on April 14, 2006.

Insurance Update: Our estimate of repair costs associated with hurricanes Katrina and Rita has increased to between $90 and $100 million. As of June 30, 2006, the Company has incurred $7.8 million of development costs and $41.1 million of production costs, net to its interest, to remediate damage caused by Hurricanes Katrina and Rita and the Company believes these costs are reimbursable under its insurance policies. W&T reclassified these costs to accounts receivable and continues to file claims with its underwriters for reimbursement. Included in joint interest and other receivables at June 30, 2006 is $43.4 million, which represents the estimated reimbursable hurricane remediation costs incurred in excess of the deductibles. In July 2006, the Company received an initial payment for our first claim related to Hurricane Rita in the amount of $4.9 million. This payment was for reimbursable costs of $10.1 million, less the cumulative annual deductible for 2005 of $5.0 million and a per occurrence deductible of $250,000.

 

- 5 -


Kerr-McGee Transaction Update: The daily production from Kerr-McGee properties is 186 Mmcfe as of July 16, 2006. The Kerr-McGee Transaction is on track to be completed and closed during the third quarter of 2006.

Outlook: Certain factors affecting these forward-looking statements are listed in this news release. Guidance on performance for the third quarter, full year of 2006 is shown in the table below. The guidance is for W&T stand-alone only and does not include the impact of the pending Kerr-McGee Transaction.

 

Estimated Production

   Third Quarter 2006   Full-Year 2006

Crude oil (MMBbls)

   1.5 –1.6   5.8 – 6.1

Natural gas (Bcf)

   11.9 – 12.2   48.2 – 51.1

Total (Bcfe)

   21.1 – 21.6   83.0 – 87.7

Operating Expenses ($ in millions, except as noted)

   Third Quarter 2006   Full-Year 2006

Lease operating expenses

   $22.5 –$24.0   $75.3 –$82.3

Gathering, transportation & production taxes

   $3.7 – $4.4   $15.1 –$16.5

General and administrative

   $8.6 –$10.6   $38.0 –$43.0

Income tax rate, % deferred

   35.0%, 80%   35.0%, 80%

Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Wednesday, August 9, 2006 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate, dial (303) 262-2175 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 Wednesday, August 16, 2006, and may be accessed by calling (303) 590-3000 and using the pass code 11067661.

About W&T Offshore

Founded in 1983, W&T Offshore is an independent oil and natural gas company focused primarily in the Gulf of Mexico, including exploration in the deepwater, where it has developed significant technical expertise. W&T has grown through acquisition, exploitation and exploration and now holds working interests in over 100 fields in federal and state waters and a majority of its daily production is derived from wells it operates.

 

- 6 -


For more information on W&T Offshore, please visit its Web site 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 difficulties associated with closing our pending Kerr-McGee Transaction and the integration and operation of its properties thereafter and other factors discussed in our Annual Report on 10-K for the year ended December 31, 2005 (www.sec.gov).

- Tables to Follow -

 

- 7 -


W&T OFFSHORE, INC.

Consolidated Statements of Income

(In thousands, except per share amounts)

(Unaudited)

 

    

Three Months Ended

June 30,

  

Six Months Ended

June 30,

 
     2006    2005    2006    2005  

Revenues:

           

Oil and natural gas

   $ 165,714    $ 149,665    $ 322,566    $ 278,389  

Other

     82      114      84      462  
                             

Total revenues

     165,796      149,779      322,650      278,851  

Expenses:

           

Lease operating

     16,284      17,874      32,064      34,027  

Gathering, transportation costs and production taxes

     5,252      3,139      6,508      7,635  

Depreciation, depletion, and amortization

     65,072      49,607      111,910      88,564  

Asset retirement obligation accretion

     2,262      2,314      4,516      4,626  

General and administrative

     9,072      5,754      20,732      12,663  

Commodity derivative loss

     10,548      —        5,272      —    
                             

Total operating expenses

     108,490      78,688      181,002      147,515  
                             

Income from operations

     57,306      71,091      141,648      131,336  

Net interest income (expense)

     1,434      108      2,756      (113 )
                             

Income before income taxes

     58,740      71,199      144,404      131,223  

Income tax expense

     20,275      25,417      50,108      46,159  
                             

Net income

   $ 38,465    $ 45,782    $ 94,296    $ 85,064  
                             

Earnings per common share:

           

Basic

   $ 0.58    $ 0.69    $ 1.43    $ 1.33  
                             

Diluted

   $ 0.58    $ 0.69    $ 1.43    $ 1.29  
                             

Weighted average shares outstanding:

           

Basic

     65,971      65,970      65,971      63,977  
                             

Diluted

     66,138      65,970      66,060      65,967  
                             

Consolidated Cash Flow Information

           

Net cash provided by operating activities

   $ 114,798    $ 126,123    $ 228,104    $ 198,551  
                             

Capital expenditures

   $ 151,483    $ 91,071    $ 274,376    $ 147,110  
                             

Other Financial Information

           

Adjusted EBITDA

   $ 137,406    $ 123,012    $ 265,564    $ 224,526  
                             

 

- 8 -


W&T OFFSHORE, INC.

Operating Data

(Unaudited)

 

    

Three Months Ended

June 30,

  

Six Months Ended

June 30,

     2006    2005    2006    2005

Net sales:

           

Natural gas (MMcf)

     11,212      13,276      22,116      25,652

Oil (MBbls)

     1,431      1,232      2,498      2,386

Total natural gas and oil (MMcfe)

     19,798      20,667      37,105      39,966

Average daily equivalent sales (MMcfe/d)

     218      227      205      221

Average realized sales prices:

           

Natural gas ($/Mcf)

   $ 6.98    $ 7.08    $ 7.88    $ 6.72

Oil ($/Bbl)

     61.13      45.22      59.32      44.47

Natural gas equivalent ($Mcfe)

     8.37      7.24      8.69      6.97

Average per Mcfe data ($/Mcfe):

           

Lease operating expenses

   $ 0.82    $ 0.86    $ 0.86    $ 0.85

Gathering, transportation cost and production taxes

     0.27      0.15      0.18      0.19

Depreciation, depletion, amortization and accretion

     3.40      2.51      3.14      2.33

General and administrative

     0.46      0.28      0.56      0.32

Net cash provided by operating activities

     5.80      6.10      6.15      4.97

Adjusted EBITDA

     6.94      5.95      7.16      5.62

 

- 9 -


W&T OFFSHORE, INC.

Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     June 30,
2006
   December 31,
2005
Assets      

Current assets:

     

Cash

   $ 97,309    $ 187,698

Accounts receivable

     120,604      83,623

Prepaid expenses and other

     40,659      12,503
             

Total current assets

     258,572      283,824

Property and equipment - at cost

     1,762,866      1,486,865

Less accumulated depreciation, depletion and amortization

     829,494      717,583
             

Net property and equipment

     933,372      769,282

Other assets

     14,876      11,414
             

Total assets

   $ 1,206,820    $ 1,064,520
             
Liabilities and Shareholders’ Equity      

Current liabilities:

     

Accounts payable

   $ 177,959    $ 143,049

Asset retirement obligations

     32,967      39,653

Accrued liabilities and other

     48,888      48,990
             

Total current liabilities

     259,814      231,692

Long-term debt

     —        40,000

Asset retirement obligations, less current portion

     115,893      112,621

Deferred income taxes

     185,482      134,395

Other liabilities

     10,189      2,429

Shareholders’ equity:

     

Common stock

     1      1

Additional paid-in capital

     54,062      52,332

Retained earnings

     581,379      491,050
             

Total shareholders’ equity

     635,442      543,383
             

Total liabilities and shareholders’ equity

   $ 1,206,820    $ 1,064,520
             

 

- 10 -


W&T OFFSHORE, INC.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

    

Six Months Ended

June 30,

 
     2006     2005  

Operating activities:

    

Net income

   $ 94,296     $ 85,064  

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

    

Depreciation, depletion, amortization and accretion

     116,426       93,190  

Amortization of debt issuance costs

     159       183  

Share-based compensation

     1,731       385  

Commodity derivative loss

     7,490       —    

Deferred income taxes

     51,087       18,714  

Changes in operating assets and liabilities

     (43,085 )     1,015  
                

Net cash provided by operating activities

     228,104       198,551  

Investing activities:

    

Investment in oil and gas property and equipment

     (271,313 )     (146,985 )

Purchases of furniture, fixtures and other

     (3,063 )     (115 )

Change in restricted deposits

     (153 )     (108 )
                

Net cash used in investing activities

     (274,529 )     (147,208 )

Financing activities:

    

Repayments of borrowings of long-term debt

     (40,000 )     (35,000 )

Dividends to shareholders

     (3,964 )     (1,319 )

Debt issuance costs

     —         (889 )
                

Net cash used in financing activities

     (43,964 )     (37,208 )
                

(Decrease) increase in cash and cash equivalents

     (90,389 )     14,135  

Cash and cash equivalents, beginning of period

     187,698       64,975  
                

Cash and cash equivalents, end of period

   $ 97,309     $ 79,110  
                

 

- 11 -


W&T OFFSHORE, INC.

Additional 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 “Adjusted Net Income”, “EBITDA”, and “Adjusted EBITDA”. Our management uses these non-GAAP 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 Adjusted Net Income

“Adjusted Net Income” does not include the unrealized derivative loss and associated tax effects. Adjusted Net Income 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 period to prior periods.

 

    

Three Months Ended

June 30,

  

Six Months Ended

June 30,

     2006     2005    2006     2005
     (In thousands, except per share amounts)
     (Unaudited)

Net income

   $ 38,465     $ 45,782    $ 94,296     $ 85,064

Plus: Unrealized commodity derivative loss

     12,766       —        7,490       —  

Plus: Income tax adjustment for above item

     (4,404 )     —        (2,599 )     —  
                             

Adjusted Net Income

   $ 46,827     $ 45,782    $ 99,187     $ 85,064
                             

Adjusted Net Income per share-diluted without the effect of the above items

   $ 0.71     $ 0.69    $ 1.50     $ 1.29
                             

Reconciliation of Net Income to EBITDA and Adjusted EBITDA

EBITDA is defined as net income plus income tax expense, net interest (income) expense, depreciation, depletion, amortization and accretion and non-cash expenses associated with unrealized changes in the fair market value of open derivative contracts. Although not prescribed under GAAP, we believe the presentation of EBITDA is relevant and useful because it helps our investors understand our operating performance and makes it easier to compare our results with those of other companies that have different financing, capital or tax structures. 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, as we calculate it, may not be comparable to EBITDA measures reported by other companies. In addition, EBITDA does not represent funds available for discretionary use. “Adjusted EBITDA” excludes the unrealized gain or loss related to open derivative contracts. Adjusted EBITDA excludes certain items that management believes affect the comparability of operating results.

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

 

    

Three Months Ended

June 30,

   

Six Months Ended

June 30,

     2006     2005     2006     2005
     (In thousands, except per share amounts)
     (Unaudited)

Net income

   $ 38,465     $ 45,782     $ 94,296     $ 85,064

Income tax expense

     20,275       25,417       50,108       46,159

Net interest (income) expense

     (1,434 )     (108 )     (2,756 )     113

Depreciation, depletion, amortization and accretion

     67,334       51,921       116,426       93,190
                              

EBITDA

     124,640       123,012       258,074       224,526

Adjustments:

        

Non-cash change in unrealized commodity derivatives (before tax)

     12,766       —         7,490       —  
                              

Adjusted EBITDA

   $ 137,406     $ 123,012     $ 265,564     $ 224,526
                              

 

- 12 -