Exhibit 99.1
W&T OFFSHORE REPORTS THIRD QUARTER 2007 FINANCIAL AND OPERATIONAL RESULTS
Provides Revised Production and Expense Guidance for the Fourth Quarter
HOUSTON November 7, 2007 W&T Offshore, Inc. (NYSE: WTI) announced today financial and operational results, including:
| Production for the third quarter of 2007 increased 10% to 314 MMcfe per day compared to the third quarter of 2006 |
| Production during the third quarter of 2007 was 42% oil and liquids |
| Revenues for the third quarter of 2007 increased 20% to $255 million compared to the third quarter of 2006 |
| For the first nine months of 2007, cash flow from operating activities increased 34% to $472.7 million and Adjusted EBITDA increased 31% to $567.6 million compared to the first nine months of 2006 |
| Apparent high bidder on three Outer Continental Shelf (OCS) blocks offered in the Central Gulf of Mexico Lease Sale 205 held October 3, 2007 |
| Increased borrowing availability under amended bank credit agreement from $300 million to $500 million |
Revenues, Net Income and EPS: Net income for the third quarter of 2007 was $36.3 million, or $0.48 per diluted share, on revenue of $255.2 million, compared to net income for the same quarter in 2006 of $66.7 million, or $0.91 per diluted share. Net income for the third quarter of 2007 reflects the impact of a $6.4 million unrealized derivative loss ($4.2 million after-tax), or $0.05 per diluted share, while net income for the third quarter of 2006 included an unrealized derivative gain of $22.7 million. Without the effect of these unrealized derivative gains and losses, net income for the third quarter of 2007 would have been $40.5 million, or $0.53 per diluted share, and net income for the corresponding quarter of 2006 would have been $51.9 million, or $0.71 per diluted share. See Non-GAAP Information later in this release.
1
Net income for the nine months ended September 30, 2007 was $94.9 million, or $1.25 per diluted share ($1.46 per diluted share without the effect of the unrealized derivative loss and the loss on extinguishment of debt), on revenues of $774.3 million, compared to net income of $161.0 million or $2.35 per diluted share ($2.21 per diluted share without the effect of the unrealized derivative gain), on revenues of $536.1 million for the nine months ended September 30, 2006.
Cash Flow from Operating Activities and EBITDA: EBITDA and Adjusted EBITDA are non-GAAP measures and are hereinafter defined in Non-GAAP Information later in this press release. Net cash provided by operating activities for the nine months ended September 30, 2007 increased 34% to $472.7 million from $351.5 million in the first nine months of 2006. The increase was due to significantly higher revenues, partially offset by higher operating expenses. Adjusted EBITDA was $567.6 million for the nine months ended September 30, 2007, compared to $434.1 million for the prior nine-month period in 2006.
Production and Prices: Total production in the third quarter of 2007 was 16.8 billion cubic feet (Bcf) of natural gas sold at an average price of $6.45 per thousand cubic feet (Mcf) and 2.0 million barrels (MMBbls) of oil sold at an average price of $72.72 per barrel (Bbl), or 28.9 billion cubic feet of natural gas equivalent (Bcfe) sold at an average price of $8.83 per thousand cubic feet of natural gas equivalent (Mcfe). This compares to production of 15.4 Bcf of natural gas sold at an average price of $6.58 per Mcf and 1.8 MMBbls of oil sold at an average price of $62.08 per Bbl, or 26.2 Bcfe sold at an average price of $8.14 per Mcfe in the third quarter of 2006.
2
For the nine months ended September 30, 2007, total production was 55.5 Bcf of natural gas sold at an average price of $7.17 per Mcf and 6.1 MMBbls of oil sold at an average price of $61.49 per Bbl, or 92.2 Bcfe sold at an average price of $8.40 per Mcfe. This compares to 37.5 Bcf of natural gas sold at an average price of $7.35 per Mcf and 4.3 MMBbls of oil sold at an average price of $60.48 per Bbl, or 63.3 Bcfe sold at an average price of $8.46 per Mcfe for the same period in 2006.
The increase in volumes is primarily attributable to the properties acquired by merger in the Kerr-McGee transaction, partially offset by properties that experienced natural reservoir declines.
Lease Operating Expenses (LOE): LOE for the third quarter of 2007 increased to $51.6 million, or $1.79 per Mcfe, from $35.2 million, or $1.34 per Mcfe, in the third quarter of 2006. LOE for the nine months ended September 30, 2007 was $169.2 million or $1.83 per Mcfe, compared to $68.7 million or $1.08 per Mcfe for the same period in 2006. The increases are attributable to higher operating costs, hurricane repairs, major maintenance expenses, and insurance premiums, partially offset by lower workover expenditures. A significant portion of the increase is attributable to properties acquired by merger in the Kerr-McGee transaction. The Company believes the incurrence of such costs following a large acquisition of properties is not unusual, and the magnitude and timing of additional workover and maintenance expenditures on the properties acquired by merger in the Kerr-McGee transaction may fluctuate as integration of the properties continues. The remainder of the increase in operating costs is primarily attributable to new production and increases in service costs.
During the third quarter of 2007, the Company reclassified certain industry related reimbursements for overhead expenses from lease operating expenses to general and administrative expenses in order to better match the underlying reimbursement with the actual cost recorded. All prior year amounts have been reclassified to conform with the 2007 presentation. The effect of these reclassifications had no impact on net income.
3
Depreciation, Depletion, Amortization and Accretion (DD&A): DD&A increased to $123.1 million, or $4.26 per Mcfe, in the third quarter of 2007 from $85.5 million, or $3.26 per Mcfe, in the same period in 2006. For the nine months ended September 30, 2007 DD&A was $373.4 million or $4.05 per Mcfe, compared to $201.9 million, or $3.19 per Mcfe, for the same period in 2006. The increase primarily reflects higher finding and development costs and increased production volumes.
Capital Expenditures and Operations Update: In the third quarter, the Company successfully drilled one exploration well (see table below). For the nine months ended September 30, 2007, the Company has drilled or participated in the drilling of three exploration wells and two development wells. After the close of the third quarter, the Company drilled one non-commercial well at a cost, net to our interest, of $7.3 million (see table below).
For the nine months ended September 30, 2007, capital expenditures totaled $277.3 million (before dispositions of $3.7 million), of which $162.3 million was spent on development activities, $71.6 million for exploration, $43.4 million for seismic, leasehold costs and other capital items.
During the nine months ended September 30, 2007, development and exploration capital expenditures consisted of $98.7 million in the deepwater, $34.5 million on the deep shelf and $100.7 million on the conventional shelf and other projects.
Successful Well: | ||||
Field Name/Well | Category | Working Interest | ||
South Timbalier 41 B-3ST |
Exploration / Deep Shelf | 40% |
After the Close of the Quarter
Non-commercial Well: | ||||
Field Name/Well | Category | Working Interest | ||
Main Pass 162 A-3 |
Exploration / Shelf | 67% |
4
Outlook: Certain factors affecting these forward-looking statements are listed in this news release. Guidance on performance for the fourth quarter and full year of 2007 is shown in the table below.
Fourth Quarter and Full Year 2007 Production and Revised Cost Guidance:
Estimated Production |
Fourth Quarter |
Full-Year 2007 |
||||
Crude oil (MMBbls) |
1.5 1.9 | 7.7 8.0 | ||||
Natural gas (Bcf) |
19.2 23.2 | 74.7 78.7 | ||||
Total (Bcfe) |
28.8 34.8 | 121.0 127.0 | ||||
Operating Expenses ($ in millions, except as noted) |
Fourth Quarter |
Prior Full-Year 2007 |
Revised Full-Year 2007 | |||
Lease operating expenses |
$48.6 $58.6 | $197.0 $220.0 | $203.0 $213.0 | |||
Lease operating expenses hurricane-related |
$4.2 $6.2 | $18.0 $26.0 | $19.0 $21.0 | |||
Gathering, transportation & production taxes |
$6.4 $8.4 | $24.9 $29.7 | $21.0 $23.0 | |||
General and administrative |
$8.8 $12.8 | $50.0 $55.0 | $38.0 $42.0 | |||
Income tax rate, % deferred |
34%, 10% | 34%, 80% | 34%, 15% |
5
Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Wednesday, November 7, 2007 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate, dial (303) 262-2130 a few minutes before the call begins. The call will also be broadcast live over the Internet from the Companys 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, November 14, 2007, and may be accessed by calling (303) 590-3000 and using the pass code 11099965.
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 and deep shelf region, where it has developed significant technical expertise. W&T has grown through acquisition, exploitation and exploration and now holds working interests in over 200 fields in federal and state waters and a majority of its daily production is derived from wells it operates. 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 other factors discussed in our Annual Report on 10-K for the year ended December 31, 2006 (www.sec.gov).
- Tables to Follow -
6
W&T OFFSHORE, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Revenues |
$ | 255,191 | $ | 213,431 | $ | 774,293 | $ | 536,082 | ||||||||
Operating costs and expenses: |
||||||||||||||||
Lease operating expenses |
51,627 | 35,227 | 169,154 | 68,704 | ||||||||||||
Gathering, transportation costs and production taxes |
5,783 | 5,186 | 14,626 | 11,694 | ||||||||||||
Depreciation, depletion and amortization |
117,539 | 82,142 | 356,881 | 194,052 | ||||||||||||
Asset retirement obligation accretion |
5,574 | 3,324 | 16,477 | 7,840 | ||||||||||||
General and administrative expenses |
9,952 | 8,845 | 29,240 | 28,164 | ||||||||||||
Derivative loss (gain) |
2,809 | (27,065 | ) | 15,082 | (21,793 | ) | ||||||||||
Total costs and expenses |
193,284 | 107,659 | 601,460 | 288,661 | ||||||||||||
Operating income |
61,907 | 105,772 | 172,833 | 247,421 | ||||||||||||
Interest expense: |
||||||||||||||||
Incurred |
14,332 | 9,876 | 47,774 | 10,514 | ||||||||||||
Capitalized |
(6,024 | ) | (4,138 | ) | (19,117 | ) | (4,138 | ) | ||||||||
Loss on extinguishment of debt |
| | 2,806 | | ||||||||||||
Other income |
1,567 | 2,111 | 2,508 | 5,505 | ||||||||||||
Income before income taxes |
55,166 | 102,145 | 143,878 | 246,550 | ||||||||||||
Income taxes |
18,826 | 35,444 | 48,988 | 85,553 | ||||||||||||
Net income |
$ | 36,340 | $ | 66,701 | $ | 94,890 | $ | 160,997 | ||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.48 | $ | 0.92 | $ | 1.25 | $ | 2.36 | ||||||||
Diluted |
0.48 | 0.91 | 1.25 | 2.35 | ||||||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
75,787 | 72,882 | 75,787 | 68,300 | ||||||||||||
Diluted |
75,949 | 73,039 | 75,914 | 68,412 | ||||||||||||
Consolidated Cash Flow Information |
||||||||||||||||
Net cash provided by operating activities |
$ | 164,290 | $ | 123,364 | $ | 472,668 | $ | 351,468 | ||||||||
Capital expenditures |
79,452 | 1,177,782 | 277,299 | 1,449,095 | ||||||||||||
Other Financial Information |
||||||||||||||||
Adjusted EBITDA |
$ | 191,389 | $ | 168,524 | $ | 567,551 | $ | 434,089 |
7
W&T OFFSHORE, INC. AND SUBSIDIARIES
Operating Data
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||
Net sales: |
||||||||||||
Natural gas (MMcf) |
16,753 | 15,374 | 55,498 | 37,490 | ||||||||
Oil (MBbls) |
2,022 | 1,809 | 6,116 | 4,307 | ||||||||
Total natural gas and oil (MMcfe) (1) |
28,886 | 26,228 | 92,194 | 63,333 | ||||||||
Average daily equivalent sales (MMcfe/d) |
314.0 | 285.1 | 337.7 | 232.0 | ||||||||
Average realized sales prices: (2) |
||||||||||||
Natural gas ($/Mcf) |
$ | 6.45 | $ | 6.58 | $ | 7.17 | $ | 7.35 | ||||
Oil ($/Bbl) |
72.72 | 62.08 | 61.49 | 60.48 | ||||||||
Natural gas equivalent ($/Mcfe) |
8.83 | 8.14 | 8.40 | 8.46 | ||||||||
Average per Mcfe ($/Mcfe): |
||||||||||||
Lease operating expenses (3) |
$ | 1.79 | $ | 1.34 | $ | 1.83 | $ | 1.08 | ||||
Gathering and transportation costs and production taxes |
0.20 | 0.20 | 0.16 | 0.18 | ||||||||
Depreciation, depletion, amortization and accretion |
4.26 | 3.26 | 4.05 | 3.19 | ||||||||
General and administrative expenses (3) |
0.34 | 0.34 | 0.32 | 0.44 | ||||||||
Net cash provided by operating activities |
5.69 | 4.70 | 5.13 | 5.55 | ||||||||
Adjusted EBITDA |
6.63 | 6.43 | 6.16 | 6.85 |
(1) | One billion cubic feet equivalent (Bcfe), one million cubic feet equivalent (MMcfe) and one thousand cubic feet equivalent (Mcfe) are determined using the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids (totals may not add due to rounding). |
(2) | Average realized prices exclude the effects of commodity derivative contracts that do not qualify for hedge accounting. Had the company included the effects of these derivatives, the average realized sales prices for natural gas would have been $6.69 per Mcf and $6.87 per Mcf for the third quarter of 2007 and 2006, respectively, and $7.27 per Mcf and $7.54 per Mcf for the nine months ended September 30, 2007 and 2006, respectively. The average realized sales prices for oil would have been $72.52 per barrel and $62.00 per barrel for the third quarter of 2007 and 2006, respectively, and $61.64 per barrel and $60.33 per barrel for the nine months ended September 30, 2007 and 2006, respectively. On a natural gas equivalent basis, the average realized sales prices would have been $8.96 per Mcfe and $8.30 per Mcfe for the third quarter of 2007 and 2006, respectively, and $8.47 per Mcfe and $8.57 per Mcfe for the nine months ended September 30, 2007 and 2006, respectively. |
(3) | Certain industry related reimbursements for overhead expenses from joint interest owners have been reclassified from lease operating expenses to general and administrative expenses in order to better match the underlying reimbursement with the actual cost recorded. All prior year amounts have been reclassified to conform with the 2007 presentation. The effect of these reclassifications had no impact on net income. |
8
W&T OFFSHORE, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands)
(Unaudited)
September 30, | December 31, | |||||||
2007 | 2006 | |||||||
Assets | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 187,807 | $ | 39,235 | ||||
Accounts receivable |
135,493 | 149,043 | ||||||
Insurance receivable |
| 75,151 | ||||||
Income taxes receivable |
| 15,705 | ||||||
Total receivables |
135,493 | 239,899 | ||||||
Prepaid expenses and other assets |
42,594 | 49,559 | ||||||
Total current assets |
365,894 | 328,693 | ||||||
Property and equipment at cost: |
||||||||
Oil and gas property and equipment (full cost method, of which $286,535 at September 30, 2007 and $308,231 at December 31, 2006 were excluded from amortization) |
3,575,536 | 3,297,153 | ||||||
Furniture, fixtures and other |
10,711 | 10,948 | ||||||
Total property and equipment |
3,586,247 | 3,308,101 | ||||||
Less accumulated depreciation, depletion and amortization |
1,399,196 | 1,042,315 | ||||||
Net property and equipment |
2,187,051 | 2,265,786 | ||||||
Restricted deposits for asset retirement obligations |
10,463 | 10,680 | ||||||
Other assets |
6,290 | 4,526 | ||||||
Total assets |
$ | 2,569,698 | $ | 2,609,685 | ||||
Liabilities and Shareholders Equity | ||||||||
Current liabilities: |
||||||||
Current maturities of long-term debt |
$ | 3,000 | $ | 271,380 | ||||
Accounts payable |
123,566 | 247,324 | ||||||
Undistributed oil and gas proceeds |
51,829 | 46,933 | ||||||
Asset retirement obligations current portion |
24,762 | 41,718 | ||||||
Accrued liabilities |
27,364 | 28,825 | ||||||
Income taxes |
22,164 | | ||||||
Deferred income taxes current portion |
| 7,896 | ||||||
Total current liabilities |
252,685 | 644,076 | ||||||
Long-term debt, less current maturities net of discount |
652,160 | 413,617 | ||||||
Asset retirement obligations, less current portion |
281,632 | 272,350 | ||||||
Deferred income taxes, less current portion |
242,579 | 232,835 | ||||||
Other liabilities |
5,553 | 3,890 | ||||||
Commitments and contingencies |
||||||||
Shareholders equity: |
||||||||
Common stock, $0.00001 par value; 118,330,000 shares authorized; issued and outstanding 76,227,713 and 75,900,082 shares at September 30, 2007 and December 31, 2006, respectively |
1 | 1 | ||||||
Additional paid-in capital |
366,219 | 361,855 | ||||||
Retained earnings |
769,670 | 681,634 | ||||||
Accumulated other comprehensive loss |
(801 | ) | (573 | ) | ||||
Total shareholders equity |
1,135,089 | 1,042,917 | ||||||
Total liabilities and shareholders equity |
$ | 2,569,698 | $ | 2,609,685 | ||||
9
W&T OFFSHORE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share data)
(Unaudited)
Nine Months Ended September 30, |
||||||||
2007 | 2006 | |||||||
Operating activities: |
||||||||
Net income |
$ | 94,890 | $ | 160,997 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation, depletion, amortization and accretion |
373,358 | 201,892 | ||||||
Amortization of debt issuance costs and discount on indebtedness |
5,840 | 3,238 | ||||||
Loss on extinguishment of debt |
2,806 | | ||||||
Share-based compensation related to restricted stock issuances |
2,491 | 2,177 | ||||||
Unrealized derivative loss (gain) |
21,360 | (15,224 | ) | |||||
Deferred income taxes |
92 | 65,977 | ||||||
Other |
746 | | ||||||
Changes in operating assets and liabilities: |
||||||||
Oil and gas receivables |
20,429 | (34,599 | ) | |||||
Joint interest and other receivables |
(7,240 | ) | 3,617 | |||||
Insurance receivables |
75,151 | (36,449 | ) | |||||
Income taxes |
37,869 | 19,575 | ||||||
Prepaid expenses and other assets |
(1,199 | ) | (39,306 | ) | ||||
Asset retirement obligations |
(28,890 | ) | (20,781 | ) | ||||
Accounts payable and accrued liabilities |
(125,024 | ) | 40,354 | |||||
Other liabilities |
(11 | ) | | |||||
Net cash provided by operating activities |
472,668 | 351,468 | ||||||
Investing activities: |
||||||||
Acquisition of Kerr-McGee properties |
| (1,061,769 | ) | |||||
Investment in oil and gas property and equipment, net |
(273,638 | ) | (387,326 | ) | ||||
Purchases of furniture, fixtures and other, net |
(348 | ) | (6,985 | ) | ||||
Net cash used in investing activities |
(273,986 | ) | (1,456,080 | ) | ||||
Financing activities: |
||||||||
Issuance of Senior Notes |
450,000 | | ||||||
Borrowings of other long-term debt |
458,000 | 819,732 | ||||||
Repayments of long-term debt |
(945,750 | ) | (191,000 | ) | ||||
Proceeds from equity offering, net of costs |
| 306,980 | ||||||
Dividends to shareholders |
(6,850 | ) | (5,947 | ) | ||||
Debt issuance costs and other |
(5,510 | ) | (780 | ) | ||||
Net cash (used in) provided by financing activities |
(50,110 | ) | 928,985 | |||||
Increase (decrease) in cash and cash equivalents |
148,572 | (175,627 | ) | |||||
Cash and cash equivalents, beginning of period |
39,235 | 187,698 | ||||||
Cash and cash equivalents, end of period |
$ | 187,807 | $ | 12,071 | ||||
10
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 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 (gain) loss and the loss on extinguishment of debt 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 current periods to prior periods.
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Net Income |
$ | 36,340 | $ | 66,701 | $ | 94,890 | $ | 160,997 | ||||||||
Loss on extinguishment of debt |
| | 2,806 | | ||||||||||||
Unrealized derivative loss (gain) |
6,369 | (22,714 | ) | 21,360 | (15,224 | ) | ||||||||||
Income tax adjustment for above items |
(2,173 | ) | 7,882 | (8,228 | ) | 5,283 | ||||||||||
Adjusted net income |
$ | 40,536 | $ | 51,869 | $ | 110,828 | $ | 151,056 | ||||||||
Adjusted earnings per share-diluted |
$ | 0.53 | $ | 0.71 | $ | 1.46 | $ | 2.21 | ||||||||
We define EBITDA as net income plus income tax expense, net interest expense (income), and depreciation, depletion, amortization and accretion. 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. Adjusted EBITDA excludes the loss on extinguishment of debt and the unrealized gain or loss related to our open derivative contracts. Although not prescribed under generally accepted accounting principles, we believe the presentation of EBITDA and Adjusted EBITDA are relevant and useful because they 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. 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 September 30, |
Nine Months Ended September 30, |
|||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||
(In thousands) | ||||||||||||||
(Unaudited) | ||||||||||||||
Net Income |
$ | 36,340 | $ | 66,701 | $ | 94,890 | $ | 160,997 | ||||||
Income taxes |
18,826 | 35,444 | 48,988 | 85,553 | ||||||||||
Net interest expense |
6,741 | 3,627 | 26,149 | 871 | ||||||||||
Depreciation, depletion, amortization and accretion |
123,113 | 85,466 | 373,358 | 201,892 | ||||||||||
EBITDA |
185,020 | 191,238 | 543,385 | 449,313 | ||||||||||
Adjustments: |
||||||||||||||
Loss on extinguishment of debt |
| | 2,806 | | ||||||||||
Unrealized derivative loss (gain) |
6,369 | (22,714 | ) | 21,360 | (15,224 | ) | ||||||||
Adjusted EBITDA |
$ | 191,389 | $ | 168,524 | $ | 567,551 | $ | 434,089 | ||||||
11