Exhibit 99.1

 

LOGO    NEWS RELEASE

 

  Contacts:
 

Janet Yang, Finance Manager

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 RESULTS

HOUSTON — August 3, 2010 — W&T Offshore, Inc. (NYSE: WTI) today provides financial and operational results for the second quarter 2010. Some of the highlights for the second quarter 2010 include:

 

   

Earnings per share increased for the second quarter to $0.37 from a loss per share of $0.08 last year and adjusted EPS increased to $0.22 from a loss per share of $0.05 during the second quarter of 2009.

 

   

Revenue increased to $179.7 million and includes $20.1 million from the recoupment of royalties previously paid to the Bureau of Ocean Energy Management under the Deepwater Royalty Relief Act.

 

   

EBITDA increased 49% to $116.2 million and net cash provided by operating activities increased 815% to $157.4 million from the corresponding quarter in 2009.

 

   

The acquisition of the Matterhorn and Virgo fields from Total E&P USA, Inc. was completed on April 30, 2010, adding 65.6 Bcfe to proved reserves.

 

   

Successfully drilled two exploration wells during the second quarter of 2010, resulting in a drilling success rate of 80%, year-to-date.

 

   

Mid-year reserves increased by 15% compared to December 31, 2009.

 

   

Received $99.7 million in tax loss carrybacks from the U.S. Treasury.

 

   

On August 2, 2010 we announced, after the close of the market, an increase in our regular cash quarterly dividend to $0.04 per share from $0.03 per share.

 

- 1 -


On April 30, 2010, the Company completed the acquisition of all of the interest of Total E&P USA, Inc. (“Total”) in three federal offshore lease blocks located in the Gulf of Mexico with an effective date of January 1, 2010. The purchase price of $150 million was adjusted for, among other things, net revenue and operating expenses from the effective date to closing, resulting in an adjusted purchase price of $116.6 million. The impact on our operations from the acquisition of these assets has been included in our financial statements beginning May 1, 2010. This acquisition was funded with cash on hand.

The properties acquired from Total are producing interests with future development potential and include a 100% working interest in Mississippi Canyon block 243 (“Matterhorn”) and a 64% working interest in Viosca Knoll blocks 822 and 823 (“Virgo”). The estimated proved oil and natural gas reserves on the closing date (determined using the unweighted average of first-day-of-the-month commodity prices over the preceding 12-month period) were 10.9 million barrels of oil equivalent (“Boe”), or 65.6 billion cubic feet equivalent (“Bcfe”) of natural gas. The reserves acquired were estimated as 64% oil and 36% natural gas.

Tracy W. Krohn, Chairman and Chief Executive Officer, commented, “Despite the oil spill and related impact on oil and gas projects in the Gulf of Mexico, W&T continues to run its operations on a relatively normal basis. We had a good quarter with the addition of the Matterhorn and Virgo fields to our inventory of producing fields in the Gulf and the upside potential they bring. Production has been better from these two fields than we had originally forecasted and we intend to begin workover and recompletion operations in these two fields shortly. Furthermore, we drilled two successful exploration wells in the Gulf, brought on-line an onshore well that was drilled last year, and began drilling another well onshore in Louisiana as well as an exploration well on the conventional shelf.”

 

- 2 -


“We are mindful that turmoil and challenges often create opportunities and we are working to maintain the flexibility to move quickly should the right opportunities arise. W&T has an excellent safety record in the Gulf of Mexico and a culture to insure that we continue to operate in a prudent and responsible manner.”

Revenues, Net Income/Loss and Earnings Per Share (“EPS”): Net income for the second quarter of 2010 was $27.9 million, or $0.37 per common share, on revenues of $179.7 million, compared to a net loss for the same quarter of 2009 of ($6.0) million, or ($0.08) per share, on revenues of $150.4 million. Net income for the six months ended June 30, 2010 was $70.2 million, or $0.94 per common share, on revenues of $349.3 million, compared to a net loss of ($250.6) million, or ($3.33) per share, on revenues of $267.9 million for the first six months of 2009. Included in revenues for the three and six months ended June 30, 2010 is approximately $20.1 million related to the recoupment of royalties paid to the Bureau of Ocean Energy Management (the “BOEM” and formerly the Minerals Management Service) in prior periods that were found to not be owed under the royalty relief granted under the Outer Continental Shelf Deepwater Royalty Relief Act of 1995. Volumes associated with this adjustment were 2.5 Bcfe.

Net income for the second quarter of 2010 excluding special items was approximately $16.1 million, or $0.22 per common share. The net loss excluding special items for the corresponding quarter of 2009 was approximately ($4.1) million, or ($0.05) per common share. Net income for the six months ended June 30, 2010 excluding special items was approximately $55.1 million, or $0.74 per common share, compared to a net loss excluding special items of ($106.4) million, or ($1.41) per common share, in the corresponding period of 2009. See the “Reconciliation of Net Income (Loss) to Net Income (Loss) Excluding Special Items” table 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 hereinafter defined in “Non-GAAP Information” later in this press release. Net cash provided by operating activities for the

 

- 3 -


three months ended June 30, 2010 increased 815% to $157.4 million from $17.2 million for the three months ended June 30, 2009. Net cash provided by operating activities for the six months ended June 30, 2010 increased 426% to $244.3 million from $46.4 million for the six months ended June 30, 2009. The increase was mainly a result of $99.8 million in tax reimbursements received from the Treasury related to the Worker, Homeownership, and Business Assistance Act of 2009 that allowed the Company to carry back losses to previously closed years and higher realized prices.

For the quarter ended June 30, 2010, EBITDA was $116.2 million versus $77.9 million during the corresponding quarter of 2009, or a 49% increase. For the six months ended June 30, 2010, EBITDA increased 49% to $241.1 million from $130.0 million during the six months ended June 30, 2009. Second quarter 2010 Adjusted EBITDA was $98.1 million compared to $80.8 million during second quarter 2009, or a 21% increase. Adjusted EBITDA increased 64% to $217.9 million for the six months ended June 30, 2010 from $132.9 million for the comparable period of 2009.

Production and Prices: On a natural gas equivalent (“Bcfe”) basis, we sold 22.8 Bcfe at an average price of $7.87 per Mcfe in the second quarter of 2010, of which 46% was from oil and natural gas liquids, compared to 24.8 Bcfe sold at an average price of $6.06 per Mcfe in the second quarter of 2009, of which 46% was from oil and natural gas liquids. Included in sales volumes for the three months ended June 30, 2010 is 2.5 Bcfe related to the recoupment of royalties paid to the BOEM described above, of which 22% was oil and natural gas liquids. Excluding those additional oil and natural gas sales volumes related to the recoupment of royalties, the sales volume decrease is primarily attributable to decreases resulting from the sale of one of our fields in Louisiana state waters in June 2009, the sale of 36 non-core oil and natural gas fields in the fourth quarter of 2009 and natural reservoir declines, partially offset by an increase associated with the Matterhorn and Virgo fields beginning May 1, 2010.

 

- 4 -


For the six months ended June 30, 2010, we sold 42.8 Bcfe with an average realized price of $8.16 per Mcfe. For the comparable 2009 period, we sold 46.2 Bcfe with an average realized price of $5.79 per Mcfe.

Lease Operating Expenses (“LOE”): LOE for the second quarter of 2010 decreased to $52.5 million, or $2.30 per Mcfe, from $54.1 million, or $2.18 per Mcfe, in the second quarter of 2009. Of the components that make up LOE, base LOE, facility expenses and hurricane remediation costs decreased while insurance and workover costs increased from a year ago. Included in lease operating expenses for the second quarter of 2010 and 2009 are $2.1 million and $5.0 million, respectively, of hurricane remediation costs related to Hurricanes Ike and Gustav that were either not yet approved by our insurance underwriters or were not covered by insurance. Lease operating expenses will be offset in future periods to the extent that costs are approved for payment under our insurance policies. Base LOE is lower due to the property divestitures completed in 2009, partially offset by the costs to operate the Matterhorn and Virgo platforms. The increase in workover costs is related to numerous projects undertaken in 2010 in an effort to stimulate, maintain and/or restore production at various wells. LOE on a per Mcfe basis increased primarily due to lower volumes associated with natural reservoir declines and the 2009 divestitures described above, partially offset by an increase in volumes related to the Matterhorn and Virgo fields and the royalty relief recoupment (both of which reduced the cost per Mcfe).

LOE for the six months ended June 30, 2010 decreased to $87.8 million, or $2.05 per Mcfe, compared to $104.3 million, or $2.26 per Mcfe for the same period in 2009. LOE for the six months ended June 30, 2010 included $4.2 million in net hurricane reimbursements while LOE for the six months ended June 30, 2009 included $15.2 million in net hurricane remediation costs. Excluding these hurricane related items, LOE was higher in the 2010 period primarily due to an increase in workover activity and insurance costs, partially offset by a decrease in base LOE as a result of the divestitures completed in 2009 and lower facilities expenses.

 

- 5 -


Depreciation, depletion, amortization and accretion (“DD&A”): DD&A decreased to $76.0 million, or $3.33 per Mcfe, in the second quarter of 2010 from $84.6 million, or $3.41 per Mcfe, in the second quarter of 2009. DD&A decreased primarily as a result of lower production volumes and a lower depreciable base (including the estimate of the cost of asset retirement obligations), partially offset by a $7.2 million increase in DD&A related to the recoupment of royalties and lower oil and natural gas reserves, compared to 2009. The decrease in our depreciable base reflects the property divestitures completed in 2009. DD&A for the six months ended 2010 was $145.2 million, or $3.40 per Mcfe, compared to DD&A of $176.1 million, or $3.81 per Mcfe, for the same period in 2009.

Liquidity: Our cash balance at June 30, 2010 was $72.9 million and our revolver availability was $405.2 million. In April 2010, our borrowing base under the Credit Agreement was reaffirmed by our lenders at $405.5 million. During July 2010, we drew $142.5 million of the revolving portion of our Credit Agreement.

Capital Expenditures and Operations Update: For the three months ended June 30, 2010, capital expenditures for oil and natural gas properties of $166.4 million included $116.6 million for acquisitions, $29.2 million for exploration activities, $8.5 million for development activities and $12.1 million for seismic, capitalized interest and other leasehold costs. Our development and exploration capital expenditures consisted of $36.5 million on the conventional shelf, $0.6 million in the deepwater and $0.6 million on other projects.

For the first six months of 2010, our capital expenditures for oil and natural gas properties were $206.3 million, including $116.6 million for acquisitions, $48.6 million for exploration activities, $25.8 million for development activities and $15.3 million for seismic, capitalized interest and other leasehold costs. Our development and exploration capital expenditures consisted of $67.3 million on the conventional shelf, $4.8 million in the deepwater and $2.3 million on other projects. Cash from operating activities and cash on hand financed our capital expenditures for the three and six months ended June 30, 2010.

 

- 6 -


Drilling Highlights: In the second quarter of 2010, the Company drilled or participated in the drilling of two successful exploration wells.

Commercial Wells

 

Lease Name/Well

  

Category

   Working Interest %  

Main Pass 98 #1

   Exploration/Shelf    100

Main Pass 279 A-6ST

   Exploration/Shelf    89

The Company is currently drilling the Main Pass 108 E-3 (100% W. I.) exploration well on the conventional shelf and another exploratory well in Louisiana (50% W.I.).

Outlook: Guidance for the third quarter and full year 2010 is shown in the table below, which represents the Company’s best estimate of likely future results, and is affected by the factors described below in “Forward-Looking Statements.”

Third Quarter and Full-Year 2010 Production and Revised Cost Guidance:

 

Estimated Production

   Third
Quarter
2010
    Prior Full-Year
2010
    Revised Full-Year
2010
 

Crude oil (MMBbls)

     1.4 –1.7        5.6 –7.6        6.1 – 7.3   

Natural gas (Bcf)

     8.8 –10.8        36.6 – 49.5        38.4 – 46.0   

Total (Bcfe)

     17.4 –21.3        70.3 - 95.1        75.0 – 90.0   

Operating Expenses ($ in millions, except as noted)

   Third
Quarter
2010
    Prior Full-Year
2010
    Revised Full-Year
2010
 

Lease operating expenses

   $ 48 – $58      $ 177 – $216      $ 172 – $211   

Gathering, transportation & production taxes

   $ 4 – $5      $ 18 – $22        Unchanged   

General and administrative

   $ 12 – $14      $ 45 – $49      $ 49 – $54   

Income tax rate

     12.0     12.0     10.3

 

- 7 -


Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Tuesday August 3, 2010 at 9:30 a.m. Eastern Time / 8:30 a.m. Central Time. To participate, dial (480) 629-9723 at least ten 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 Tuesday, August 10, 2010, and may be accessed by calling (303) 590-3030 and using the pass code 4329423.

About W&T Offshore

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 regions, where it has developed significant technical expertise. W&T has grown through acquisitions, exploitation and exploration and currently holds working interests in approximately 72 producing fields in federal and state waters. The majority of the Company’s 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 Form 10-K for the year ended December 31, 2009 (www.sec.gov).

 

- 8 -


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income (Loss)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2010     2009     2010     2009  
     (In thousands, except per share data)  

Revenues (1)

   $ 179,667      $ 150,432      $ 349,252      $ 267,854   
                                

Operating costs and expenses:

        

Lease operating expenses (2)

     52,457        54,080        87,823        104,311   

Gathering, transportation costs and production taxes

     4,009        4,335        8,825        7,640   

Depreciation, depletion and amortization

     69,895        74,515        132,819        155,303   

Asset retirement obligation accretion

     6,127        10,080        12,412        20,827   

Impairment of oil and natural gas properties (3)

     —          —          —          218,871   

General and administrative expenses

     14,375        10,731        24,754        22,167   

Derivative (gain) loss

     (7,374     460        (13,270     852   
                                

Total costs and expenses

     139,489        154,201        253,363        529,971   
                                

Operating income (loss)

     40,178        (3,769     95,889        (262,117

Interest expense:

        

Incurred

     10,914        11,740        21,834        24,249   

Capitalized

     (1,329     (1,722     (2,745     (3,504

Loss on extinguishment of debt

     —          2,926        —          2,926   

Other income

     354        218        482        723   
                                

Income (loss) before income tax expense (benefit)

     30,947        (16,495     77,282        (285,065

Income tax expense (benefit)

     3,077        (10,521     7,097        (34,513
                                

Net income (loss)

   $ 27,870      $ (5,974   $ 70,185      $ (250,552
                                

Basic and diluted earnings (loss) per common share

   $ 0.37      $ (0.08   $ 0.94      $ (3.33

Weighted average common shares outstanding

     73,669        74,642        73,665        75,308   

Consolidated Cash Flow Information

        

Net cash provided by operating activities

   $ 157,358      $ 17,190      $ 244,318      $ 46,413   

Investment in oil and natural gas properties

     166,391        111,320        206,294        239,684   

Other Financial Information

        

EBITDA

   $ 116,200      $ 77,900      $ 241,120      $ 129,958   

Adjusted EBITDA

     98,075        80,826        217,886        132,884   

 

(1) Included in oil revenues for the three and six months ended June 30, 2010 is $20.1 million related to the recoupment of royalties paid to the BOEM in prior periods based on price thresholds that were believed to limit the availability of royalty relief on certain of our properties subject to the Outer Continental Shelf (“OCS”) Deepwater Royalty Relief Act of 1995.
(2) Included in lease operating expenses for the three months ended June 30, 2010 are hurricane remediation costs of $2.1 million related to Hurricanes Ike and Gustav that were either not yet approved for payment under our insurance policies or were not covered by insurance. Included in lease operating expenses for the six months ended June 30, 2010 is a reduction of $4.2 million related to amounts approved for payment under our insurance policies and revisions to previous estimates of hurricane remediation costs incurred in connection with Hurricanes Ike and Gustav. Included in lease operating expenses for the three and six months ended June 30, 2009 are hurricane remediation costs of $5.0 million and $15.2 million, respectively, related to Hurricanes Ike and Gustav that were either not yet approved for payment or were not covered by insurance.
(3) The carrying amount of our oil and natural gas properties was written down by $218.9 million as of March 31, 2009 through application of the full cost ceiling limitation as prescribed by the SEC, primarily as a result of lower natural gas prices at March 31, 2009, as compared to December 31, 2008. The previously reported amount of $205.0 million was subsequently increased by $13.9 million in the fourth quarter of 2009 as a result of further analysis of our March 31, 2009 ceiling test calculation. As such, operating income, net income and our basic and diluted loss per common share for the six months ended June 30, 2009 have been adjusted as well. We did not have a ceiling test write-down during the three and six months ended June 30, 2010.

 

- 9 -


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Operating Data

(Unaudited)

 

     Three Months Ended
June 30,
   Six Months Ended
June 30,
     2010    2009    2010    2009

Net sales: (1)

           

Natural gas (MMcf)

     12,251      13,353      22,298      25,905

Oil (MBbls)

     1,758      1,909      3,409      3,386

Total natural gas and oil (MBoe) (2)

     3,800      4,135      7,125      7,703

Total natural gas and oil (MMcfe) (3)

     22,799      24,808      42,751      46,221

Average daily equivalent sales (MBoe/d)

     41.8      45.4      39.4      42.6

Average daily equivalent sales (MMcfe/d)

     250.5      272.6      236.2      255.4

Average realized sales prices (Unhedged):

           

Natural gas ($/Mcf)

   $ 4.47    $ 3.89    $ 4.88    $ 4.47

Oil ($/Bbl)

     70.97      51.61      70.48      44.93

Barrel of oil equivalent ($/Boe)

     47.23      36.38      48.99      34.77

Natural gas equivalent ($/Mcfe)

     7.87      6.06      8.16      5.79

Average realized sales prices (Hedged): (4)

           

Natural gas ($/Mcf)

   $ 4.65    $ 3.89    $ 5.06    $ 4.47

Oil ($/Bbl)

     70.90      51.61      70.21      44.93

Barrel of oil equivalent ($/Boe)

     47.79      36.38      49.43      34.77

Natural gas equivalent ($/Mcfe)

     7.97      6.06      8.24      5.79

Average per Boe ($/Boe):

           

Lease operating expenses

   $ 13.81    $ 13.08    $ 12.33    $ 13.54

Gathering and transportation costs and production taxes

     1.06      1.05      1.24      0.99

Depreciation, depletion, amortization and accretion

     20.01      20.46      20.38      22.86

General and administrative expenses

     3.78      2.60      3.47      2.88

Net cash provided by operating activities

     41.41      4.16      34.29      6.02

Adjusted EBITDA

     25.81      19.55      30.58      17.25

Average per Mcfe ($/Mcfe):

           

Lease operating expenses

   $ 2.30    $ 2.18    $ 2.05    $ 2.26

Gathering and transportation costs and production taxes

     0.18      0.17      0.21      0.17

Depreciation, depletion, amortization and accretion

     3.33      3.41      3.40      3.81

General and administrative expenses

     0.63      0.43      0.58      0.48

Net cash provided by operating activities

     6.90      0.69      5.71      1.00

Adjusted EBITDA

     4.30      3.26      5.10      2.88

 

(1) Included in natural gas and oil sales volumes for the three and six months ended June 30, 2010 is approximately 2.5 Bcfe related to the recoupment of royalties paid to the BOEM in prior periods as noted above.
(2) One million barrels of oil equivalent (MMBoe), one thousand barrels of oil equivalent (Mboe) and one barrel of oil equivalent (Boe) are determined using the ratio of one Bbl of crude oil, condensate or natural gas liquids to six Mcf of natural gas (totals may not add due to rounding).
(3) 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).
(4) Data for 2010 includes the effects of our commodity derivative contracts that did not qualify for hedge accounting.

 

- 10 -


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

 

     June 30,
2010
    December 31,
2009
 
    

(In thousands, except

share data)

 
Assets     

Current assets:

    

Cash and cash equivalents

   $ 72,898      $ 38,187   

Receivables:

    

Oil and natural gas sales

     66,717        54,978   

Joint interest and other

     29,381        51,312   

Insurance

     13,848        30,543   

Income taxes

     —          85,457   
                

Total receivables

     109,946        222,290   

Prepaid expenses and other assets

     40,723        28,777   
                

Total current assets

     223,567        289,254   

Property and equipment – at cost:

    

Oil and natural gas properties and equipment (full cost method, of which $64,605 at June 30, 2010 and $77,301 at December 31, 2009 were excluded from amortization)

     4,943,283        4,732,696   

Furniture, fixtures and other

     15,248        15,080   
                

Total property and equipment

     4,958,531        4,747,776   

Less accumulated depreciation, depletion and amortization

     3,885,800        3,752,980   
                

Net property and equipment

     1,072,731        994,796   

Restricted deposits for asset retirement obligations

     31,281        30,614   

Deferred income taxes

     5,975        5,117   

Other assets

     7,896        7,052   
                

Total assets

   $ 1,341,450      $ 1,326,833   
                
Liabilities and Shareholders’ Equity     

Current liabilities:

    

Accounts payable

   $ 55,041      $ 115,683   

Undistributed oil and natural gas proceeds

     25,127        32,216   

Asset retirement obligations

     99,474        117,421   

Accrued liabilities

     9,982        13,509   

Income taxes

     6,055        —     

Deferred income taxes

     8,921        5,117   
                

Total current liabilities

     204,600        283,946   

Long-term debt

     450,000        450,000   

Asset retirement obligations, less current portion

     245,339        231,379   

Other liabilities

     14,912        2,558   

Commitments and contingencies

    

Shareholders’ equity:

    

Common stock, $0.00001 par value; 118,330,000 shares authorized; 77,555,011 issued and 74,685,838 outstanding at June 30, 2010; 77,579,968 issued and 74,710,795 outstanding at December 31, 2009

     1        1   

Additional paid-in capital

     374,993        373,050   

Retained earnings

     75,772        10,066   

Treasury stock, at cost

     (24,167     (24,167
                

Total shareholders’ equity

     426,599        358,950   
                

Total liabilities and shareholders’ equity

   $ 1,341,450      $ 1,326,833   
                

 

- 11 -


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Six Months Ended
June 30,
 
     2010     2009  
     (In thousands)  

Operating activities:

    

Net income (loss)

   $ 70,185      $ (250,552

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Depreciation, depletion, amortization and accretion

     145,231        179,230   

Impairment of oil and natural gas properties

     —          218,871   

Amortization of debt issuance costs and discount on indebtedness

     669        1,176   

Loss on extinguishment of debt

     —          2,817   

Share-based compensation related to restricted stock issuances

     1,943        3,116   

Derivative (gain) loss

     (13,270     852   

Cash payments on derivative settlements

     (442     (2,871

Deferred income taxes

     2,945        (158

Changes in operating assets and liabilities

     37,057        (106,526

Other

     —          458   
                

Net cash provided by operating activities

     244,318        46,413   
                

Investing activities:

    

Acquisition of property interests

     (116,589     —     

Investment in oil and natural gas properties and equipment

     (89,705     (239,684

Proceeds from sales of oil and natural gas properties and equipment

     1,335        8,368   

Proceeds from insurance

     —          5,260   

Purchases of furniture, fixtures and other

     (167     (479
                

Net cash used in investing activities

     (205,126     (226,535
                

Financing activities:

    

Borrowings of long-term debt

     285,000        205,441   

Repayments of long-term debt

     (285,000     (268,441

Dividends to shareholders

     (4,481     (4,581

Repurchases of common stock

     —          (9,247

Other

     —          131   
                

Net cash used in financing activities

     (4,481     (76,697
                

Increase (decrease) in cash and cash equivalents

     34,711        (256,819

Cash and cash equivalents, beginning of period

     38,187        357,552   
                

Cash and cash equivalents, end of period

   $ 72,898      $ 100,733   
                

 

- 12 -


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 (Loss) Excluding Special Items,” “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 (Loss) to Net Income (Loss) Excluding Special Items

“Net Income (Loss) Excluding Special Items” does not include the unrealized derivative (gain) loss, the impairment of oil and natural gas properties and associated tax effects. Net Income (Loss) 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
June 30,
    Six Months Ended
June 30,
 
     2010     2009     2010     2009  
     (In thousands, except per share amounts)  
     (Unaudited)  

Net income (loss)

   $ 27,870      $ (5,974   $ 70,185      $ (250,552

Royalty relief recoupment, net of DD&A expense

     (12,864     —          (12,864     —     

Unrealized commodity derivative gain

     (5,261     —          (10,370     —     

Loss on extinguishment of debt

     —          2,926        —          2,926   

Impairment of oil and natural gas properties

     —          —          —          218,871   

Income tax adjustment for above items at statutory rate

     6,344        (1,024     8,132        (77,629
                                

Net income (loss) excluding special items

   $ 16,089      $ (4,072   $ 55,083      $ (106,384
                                

Basic and diluted earnings (loss) per common share, excluding special items

   $ 0.22      $ (0.05   $ 0.74      $ (1.41
                                

 

- 13 -


Reconciliation of Net Income to Adjusted EBITDA

We define EBITDA as net income (loss) plus income tax expense (benefit), net interest expense, depreciation, depletion, amortization and accretion and impairment of oil and natural gas properties. Adjusted EBITDA excludes the unrealized gain or loss related to our derivative contracts. Although not prescribed under generally accepted accounting principles, 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. 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
June 30,
    Six Months Ended
June 30,
 
     2010     2009     2010     2009  
     (In thousands)  
     (Unaudited)  

Net income (loss)

   $ 27,870      $ (5,974   $ 70,185      $ (250,552

Income tax expense (benefit)

     3,077        (10,521     7,097        (34,513

Net interest expense

     9,231        9,800        18,607        20,022   

Depreciation, depletion, amortization and accretion

     76,022        84,595        145,231        176,130   

Impairment of oil and natural gas properties

     —          —          —          218,871   
                                

EBITDA

     116,200        77,900        241,120        129,958   

Adjustments:

        

Unrealized commodity derivative gain

     (5,261     —          (10,370     —     

Royalty relief recoupment, net of DD&A expense

     (12,864     —          (12,864     —     

Loss on extinguishment of debt

     —          2,926        —          2,926   
                                

Adjusted EBITDA

   $ 98,075      $ 80,826      $ 217,886      $ 132,884   
                                

 

- 14 -