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 THIRD QUARTER RESULTS

HOUSTON — November 2, 2010 — W&T Offshore, Inc. (NYSE: WTI) today provides financial and operational results for the third quarter 2010. Some of the highlights for the third quarter 2010 include:

 

   

Earnings per share increased for the third quarter to $0.36 from a loss per share of $0.02 in last year’s third quarter and EPS excluding special items increased to $0.43 from a loss per share of $0.04 during the third quarter of 2009.

 

   

Adjusted EBITDA increased 26% to $117.9 million for the quarter.

 

   

Net cash provided by operating activities for the first nine months of 2010 was $392.9 million, an increase of $301.0 million over the nine month period of 2009. For the quarter, net cash provided by operating activities increased 227% to $148.6 million from $45.5 million for the quarter ended September 30, 2009.

 

   

Lease operating expenses decreased 36% to $34.4 million in the third quarter from the prior year period.

 

   

Oil and natural gas liquids were 51% of sales volumes during the quarter, up from 45% during the third quarter of 2009.

 

   

Cash balance at September 30, 2010 was $180.5 million, an increase of $142.3 million since year-end, bringing total current liquidity to $585.7 million.

Tracy W. Krohn, Chairman and Chief Executive Officer, commented, “We had another very good quarter with higher oil production, higher average realized sales prices and much lower lease operating expenses as compared to the last quarter. Our adjusted EPS

 

1


was $0.43 and exceeded both second quarter this year and last year’s third quarter. In addition, we are excited about the results of the Main Pass 108 E-3 well, which we finished drilling shortly after the end of the third quarter. This successful conventional shelf well has discovered over 300 feet of gas condensate in six sands. Furthermore, our liquidity continues to gain strength, positioning us to take advantage of acquisition opportunities that we are seeing more frequently both offshore and onshore. We added to our oil hedge positions recently to allow us better price support when and if a financing requirement arises.”

Revenues, Net Income/Loss and Earnings Per Share (“EPS”): Net income for the third quarter of 2010 was $27.2 million, or $0.36 per common share, on revenues of $169.6 million, compared to a net loss for the same quarter of 2009 of ($1.3) million, or ($0.02) per share, on revenues of $167.0 million. Net income for the nine months ended September 30, 2010 was $97.4 million, or $1.30 per common share, on revenues of $518.8 million, compared to a net loss of ($251.9) million, or ($3.35) per share, on revenues of $434.9 million for the first nine months of 2009. Included in revenues for the three and nine months ended September 30, 2010 are approximately $4.8 million and $24.9 million, respectively, 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. Volumes associated with this adjustment were 0.5 Bcfe and 3.0 Bcfe for the three months and nine months ended September 30, 2010, respectively. Also included in revenues for the three and nine months ended September 30, 2010 is a charge of $4.7 million for royalty relief originally recognized in 2009 on deepwater production transported through our subsea pipeline system that has been partially disallowed by the BOEM. We are contesting this adjustment.

Net income for the third quarter of 2010 excluding special items was approximately $32.0 million, or $0.43 per common share. Excluding special items for the corresponding quarter of 2009, our net loss was approximately ($2.6) million, or ($0.04) per common share. Net income for the nine months ended September 30, 2010 excluding special items was approximately $87.1 million, or $1.17 per common share, compared to

 

2


a net loss excluding special items of ($109.0) million, or ($1.45) 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: Net cash provided by operating activities for the three months ended September 30, 2010 increased 227% to $148.6 million from $45.5 million for the three months ended September 30, 2009. Net cash provided by operating activities for the nine months ended September 30, 2010 increased 328% to $392.9 million from $91.9 million for the nine months ended September 30, 2009. The increase was primarily a result of higher prices, lower expenses and net changes in working capital, which included the receipt of $99.8 million in tax reimbursements and $46.9 million in insurance reimbursements.

EBITDA and Adjusted EBITDA are non-GAAP measures and are hereinafter defined in “Non-GAAP Information” later in this press release. For the quarter ended September 30, 2010, EBITDA was $112.2 million versus $95.4 million during the corresponding quarter of 2009, or an 18% increase. For the nine months ended September 30, 2010, EBITDA increased 57% to $353.3 million from $225.4 million during the nine months ended September 30, 2009. Third quarter 2010 Adjusted EBITDA was $117.9 million compared to $93.4 million during third quarter 2009, or a 26% increase. Adjusted EBITDA increased 45% to $328.6 million for the nine months ended September 30, 2010 from $226.3 million for the comparable period of 2009.

Production and Prices: On a natural gas equivalent (“Bcfe”) basis, we sold 21.6 Bcfe at an average price of $8.02 per Mcfe in the third quarter of 2010, of which 51% was from oil and natural gas liquids. This compares to 25.7 Bcfe sold at an average price of $6.30 per Mcfe in the third quarter of 2009, of which 45% was from oil and natural gas liquids. For the nine months ended September 30, 2010, we sold 64.4 Bcfe with an average realized price of $8.12 per Mcfe. For the comparable 2009 period, we sold 71.9 Bcfe with an average realized price of $5.98 per Mcfe. The sales volume decrease for both the

 

3


quarter and year to date periods is primarily attributable to the downtime experienced at our MP 108 field, which has been impacted by a third-party pipeline outage since early June 2010.

Lease Operating Expenses (“LOE”): LOE for the third quarter of 2010 decreased to $34.4 million, or $1.59 per Mcfe, from $53.8 million, or $2.10 per Mcfe, in the third quarter of 2009. LOE is made up of base LOE, insurance premiums, workovers, facilities maintenance and hurricane remediation costs, net. Base LOE is lower due to the property divestitures that occurred in 2009, partially offset by increases associated with the Matterhorn and Virgo fields we purchased in the second quarter of 2010. Insurance costs are lower with the policy renewal that occurred on June 1, 2010, while workover costs are lower with reduced activity. Facilities maintenance increased with work performed on the new platforms and repairs and refurbishments on other platforms primarily involving sandblasting and painting. Hurricane remediation costs, net, were down approximately $11.1 million due to insurance reimbursements exceeding expenditures on hurricane repairs.

LOE for the nine months ended September 30, 2010 decreased to $122.2 million, or $1.90 per Mcfe, compared to $158.1 million, or $2.20 per Mcfe for the same period in 2009. LOE for the nine months ended September 30, 2010 decreased as hurricane remediation costs, net, a component of LOE, decreased $30.6 million compared to the first nine months of 2009 as insurance reimbursements exceeded costs incurred. LOE was also lower as a result of the property divestitures that occurred in 2009. These decreases in LOE were partially offset by increases associated with the Matterhorn and Virgo fields we purchased in the second quarter of 2010 and increases from Green Canyon 646 (Daniel Boone), which began production in late September 2009.

Depreciation, depletion, amortization and accretion (“DD&A”): DD&A decreased to $75.3 million, or $3.48 per Mcfe, in the third quarter of 2010 from $88.1 million, or $3.43 per Mcfe, in the third quarter of 2009. DD&A decreased primarily as a result of lower production volumes. DD&A for the nine months ended September 30, 2010 was $220.5 million, or $3.42 per Mcfe, compared to DD&A of $264.2 million, or $3.68 per Mcfe, for the same period in 2009.

 

4


 

Liquidity: Our cash balance at September 30, 2010 was $180.5 million. Also, we had no amounts outstanding under our committed revolving loan facility, which was recently reaffirmed by our lenders and has an availability of $405.2 million.

Capital Expenditures and Operations Update: For the three months ended September 30, 2010, our capital expenditures for oil and natural gas properties was $37.7 million, comprised of $20.1 million for exploration activities, $14.7 million for development activities and $2.9 million for seismic, capitalized interest and other leasehold costs. Our development and exploration capital expenditures consisted of $26.5 million on the conventional shelf, $5.5 million onshore, $1.6 million in the deepwater and $1.2 million on other projects.

For the first nine months of 2010, our capital expenditures for oil and natural gas properties were $244.0 million, including $116.6 million for acquisitions, $68.6 million for exploration activities, $40.5 million for development activities and $18.3 million for seismic, capitalized interest and other leasehold costs. Our development and exploration capital expenditures consisted of $93.8 million on the conventional shelf, $5.5 million onshore, $6.4 million in the deepwater and $3.4 million on other projects. Our capital expenditures were funded from cash from operating activities and cash on hand.

Drilling Highlights: In the third quarter of 2010, the Company participated in the drilling of two non-commercial wells, both of which were onshore.

Non-Commercial Wells

 

Lease Name/Well

  

Category

   Working Interest %

Faulk #1 in Vermilion Parish, LA

   Exploration/Onshore    50%

LMB #1 in Chambers County, TX

   Exploration/Onshore    25%

 

5


 

After the close of the third quarter, the Company successfully drilled one exploration well on the conventional shelf:

Commercial Well

 

Lease Name/Well

  

Category

   Working Interest %

Main Pass 108 E-3

   Exploration/Shelf    100%

Outlook: The table below provides our guidance for the fourth quarter and full year 2010 and represents our current estimate of likely future results, and is affected by the factors described below in “Forward-Looking Statements.”

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

 

Estimated Production

   Fourth
Quarter
2010
  Prior Full-
Year
2010
  Revised
Full-Year
2010

Crude oil (MMBbls)

   1.6 – 1.8   6.1 – 7.3   6.8 – 7.1

Natural gas (Bcf)

   10.1 – 11.2   38.4 – 46.0   42.4 – 44.7

Total (Bcfe)

   19.7 – 21.7   75.0 – 90.0   83.0 – 87.3

Operating Expenses ($ in millions, except as noted)

   Fourth
Quarter
2010
  Prior Full-
Year
2010
  Revised
Full-Year
2010

Lease operating expenses

   $42 – $52   $172 – $211   $164 – $174

Gathering, transportation & production taxes

   $4 – $5   $18 – $22   $18 – $19

General and administrative

   $13 – $15   $49 – $54   $51 – $53

Income tax rate

   10.3%   10.3%   7.8%

 

6


 

Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Tuesday November 2, 2010 at 11:00 a.m. Eastern Time / 10:00 a.m. Central Time. To participate, dial (480) 629-9822 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, November 9, 2010. You may access the replay by calling (303) 590-3030 and using the pass code 4376899.

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).

 

7


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income (Loss)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  
     (In thousands, except per share data)  

Revenues (1)

   $ 169,575      $ 167,042      $ 518,827      $ 434,896   
                                

Operating costs and expenses:

        

Lease operating expenses

     34,371        53,820        122,194        158,131   

Gathering, transportation costs and production taxes

     4,883        4,224        13,708        11,864   

Depreciation, depletion and amortization

     69,051        80,139        201,870        235,442   

Asset retirement obligation accretion

     6,264        7,934        18,676        28,761   

Impairment of oil and natural gas properties (2)

     —          —          —          218,871   

General and administrative expenses

     13,389        9,758        38,143        31,925   

Derivative loss (gain)

     4,770        3,845        (8,500     4,697   
                                

Total costs and expenses

     132,728        159,720        386,091        689,691   
                                

Operating income (loss)

     36,847        7,322        132,736        (254,795

Interest expense:

        

Incurred

     10,485        11,096        32,319        35,345   

Capitalized

     (1,345     (1,874     (4,090     (5,378

Loss on extinguishment of debt

     —          —          —          2,926   

Other income

     150        39        632        762   
                                

Income (loss) before income tax expense (benefit)

     27,857        (1,861     105,139        (286,926

Income tax expense (benefit)

     669        (539     7,766        (35,052
                                

Net income (loss)

   $ 27,188      $ (1,322   $ 97,373      $ (251,874
                                

Basic and diluted earnings (loss) per common share

   $ 0.36      $ (0.02   $ 1.30      $ (3.35

Weighted average common shares outstanding

     73,675        74,659        73,668        75,089   

Consolidated Cash Flow Information

        

Net cash provided by operating activities

   $ 148,559      $ 45,458      $ 392,877      $ 91,871   

Investment in oil and natural gas properties

     37,722        36,281        244,016        275,965   

Other Financial Information

        

EBITDA

   $ 112,162      $ 95,395      $ 353,282      $ 225,353   

Adjusted EBITDA

     117,906        93,392        328,560        226,276   

 

(1) Included in revenues for the three and nine months ended September 30, 2010 are approximately $4.8 million and $24.9 million, respectively, 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. Also included in revenues for the three months and nine months ended September 30, 2010 is a charge of $4.7 million. This amount relates to the disallowance by the BOEM of royalty relief for transportation of deepwater production through our subsea pipeline system. We are contesting this position.
(2) 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 nine months ended September 30, 2009 have been adjusted as well. We did not have a ceiling test write-down during the three and nine months ended September 30, 2010.

 

8


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Operating Data

(Unaudited)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2010      2009      2010      2009  

Net sales: (1)

           

Natural gas (MMcf)

     10,558         14,019         32,856         39,924   

Oil (MBbls)

     1,848         1,941         5,257         5,326   

Total natural gas and oil (MBoe) (2)

     3,608         4,277         10,733         11,981   

Total natural gas and oil (MMcfe) (3)

     21,647         25,663         64,398         71,883   

Average daily equivalent sales (MBoe/d)

     39.2         46.5         39.3         43.9   

Average daily equivalent sales (MMcfe/d)

     235.3         278.9         235.9         263.3   

Average realized sales prices (Unhedged):

           

Natural gas ($/Mcf)

   $ 4.47       $ 3.08       $ 4.75       $ 3.98   

Oil ($/Bbl)

     68.35         61.09         69.73         50.82   

Barrel of oil equivalent ($/Boe)

     48.11         37.82         48.69         35.86   

Natural gas equivalent ($/Mcfe)

     8.02         6.30         8.12         5.98   

Average realized sales prices (Hedged): (4)

           

Natural gas ($/Mcf)

   $ 4.58       $ 3.08       $ 4.91       $ 3.98   

Oil ($/Bbl)

     68.35         61.09         69.55         50.82   

Barrel of oil equivalent ($/Boe)

     48.40         37.82         49.09         35.86   

Natural gas equivalent ($/Mcfe)

     8.07         6.30         8.18         5.98   

Average per Boe ($/Boe):

           

Lease operating expenses

   $ 9.53       $ 12.58       $ 11.38       $ 13.20   

Gathering and transportation costs and production taxes

     1.35         0.99         1.28         0.99   

Depreciation, depletion, amortization and accretion

     20.88         20.59         20.55         22.05   

General and administrative expenses

     3.71         2.28         3.55         2.66   

Net cash provided by operating activities

     41.18         10.63         36.60         7.67   

Adjusted EBITDA

     32.68         21.84         30.61         18.89   

Average per Mcfe ($/Mcfe):

           

Lease operating expenses

   $ 1.59       $ 2.10       $ 1.90       $ 2.20   

Gathering and transportation costs and production taxes

     0.22         0.16         0.21         0.17   

Depreciation, depletion, amortization and accretion

     3.48         3.43         3.42         3.68   

General and administrative expenses

     0.62         0.38         0.59         0.44   

Net cash provided by operating activities

     6.86         1.77         6.10         1.28   

Adjusted EBITDA

     5.45         3.64         5.10         3.15   

 

(1) Sales volumes for the three months and nine months ended September 30, 2010 are approximately 0.5 Bcfe and 3.0 Bcfe, respectively, 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.

 

9


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

 

     September 30,
2010
    December 31,
2009
 
     (In thousands, except
share data)
 
Assets     

Current assets:

    

Cash and cash equivalents

   $ 180,511      $ 38,187   

Receivables:

    

Oil and natural gas sales

     51,348        54,978   

Joint interest and other

     21,770        51,312   

Insurance

     11,482        30,543   

Income taxes

     1,305        85,457   
                

Total receivables

     85,905        222,290   

Prepaid expenses and other assets

     31,337        28,777   
                

Total current assets

     297,753        289,254   

Property and equipment – at cost:

    

Oil and natural gas properties and equipment (full cost method, of which $65,950 at

    

September 30, 2010 and $77,301 at December 31, 2009 were excluded from amortization)

     5,027,907        4,732,696   

Furniture, fixtures and other

     15,485        15,080   
                

Total property and equipment

     5,043,392        4,747,776   

Less accumulated depreciation, depletion and amortization

     3,954,851        3,752,980   
                

Net property and equipment

     1,088,541        994,796   

Restricted deposits for asset retirement obligations

     30,633        30,614   

Deferred income taxes

     —          5,117   

Other assets

     6,476        7,052   
                

Total assets

   $ 1,423,403      $ 1,326,833   
                
Liabilities and Shareholders’ Equity     

Current liabilities:

    

Accounts payable

   $ 75,854      $ 115,683   

Undistributed oil and natural gas proceeds

     24,410        32,216   

Asset retirement obligations

     95,970        117,421   

Accrued liabilities

     22,314        13,509   

Deferred income taxes

     3,542        5,117   
                

Total current liabilities

     222,090        283,946   

Long-term debt

     450,000        450,000   

Asset retirement obligations, less current portion

     279,117        231,379   

Deferred income taxes

     2,942        —     

Other liabilities

     16,817        2,558   

Commitments and contingencies

    

Shareholders’ equity:

    

Common stock, $0.00001 par value; 118,330,000 shares authorized; 77,507,618 issued and 74,638,445 outstanding at September 30, 2010; 77,579,968 issued and 74,710,795 outstanding at December 31, 2009

     1        1   

Additional paid-in capital

     376,626        373,050   

Retained earnings

     99,977        10,066   

Treasury stock, at cost

     (24,167     (24,167
                

Total shareholders’ equity

     452,437        358,950   
                

Total liabilities and shareholders’ equity

   $ 1,423,403      $ 1,326,833   
                

 

10


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Nine Months Ended
September 30,
 
     2010     2009  
     (In thousands)  

Operating activities:

    

Net income (loss)

   $ 97,373      $ (251,874

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

    

Depreciation, depletion, amortization and accretion

     220,546        267,303   

Impairment of oil and natural gas properties

     —          218,871   

Amortization of debt issuance costs and discount on indebtedness

     1,004        1,503   

Loss on extinguishment of debt

     —          2,817   

Share-based compensation related to restricted stock issuances

     3,576        4,835   

Derivative (gain) loss

     (8,500     4,697   

Cash payments on derivative settlements

     (410     (4,603

Deferred income taxes (benefit)

     6,483        (142

Changes in operating assets and liabilities

     72,805        (152,146

Other

     —          610   
                

Net cash provided by operating activities

     392,877        91,871   
                

Investing activities:

    

Acquisition of property interests

     (116,589     —     

Investment in oil and natural gas properties and equipment

     (127,427     (275,965

Proceeds from sales of oil and natural gas properties and equipment

     1,335        8,368   

Proceeds from insurance

     —          5,174   

Purchases of furniture, fixtures and other

     (405     (649
                

Net cash used in investing activities

     (243,086     (263,072
                

Financing activities:

    

Borrowings of long-term debt

     427,500        205,441   

Repayments of long-term debt

     (427,500     (268,441

Dividends to shareholders

     (7,467     (6,872

Repurchases of common stock

     —          (9,247

Other

     —          114   
                

Net cash used in financing activities

     (7,467     (79,005
                

Increase (decrease) in cash and cash equivalents

     142,324        (250,206

Cash and cash equivalents, beginning of period

     38,187        357,552   
                

Cash and cash equivalents, end of period

   $ 180,511      $ 107,346   
                

 

11


 

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
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  
     (In thousands, except per share amounts)  
     (Unaudited)  

Net income (loss)

   $ 27,188      $ (1,322   $ 97,373      $ (251,874

Royalty relief recoupment, net of DD&A expense

     (3,139     —          (16,003     —     

Transportation allowance for deepwater production

     4,687        (5,266     4,687        (5,266

Unrealized commodity derivative loss (gain)

     5,841        3,263        (4,528     3,263   

Loss on extinguishment of debt

     —          —          —          2,926   

Impairment of oil and natural gas properties

     —          —          —          218,871   

Income tax adjustment for above items at statutory rate

     (2,586     701        5,545        (76,928
                                

Net income (loss) excluding special items

   $ 31,991      $ (2,624   $ 87,074      $ (109,008
                                

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

   $ 0.43      $ (0.04   $ 1.17      $ (1.45
                                

 

12


 

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 commodity derivative contracts, loss on extinguishment of debt, royalty relief recoupment and adjustments related to transportation allowance for deepwater production. 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
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  
     (In thousands)  
     (Unaudited)  

Net income (loss)

   $ 27,188      $ (1,322   $ 97,373      $ (251,874

Income tax expense (benefit)

     669        (539     7,766        (35,052

Net interest expense

     8,990        9,183        27,597        29,205   

Depreciation, depletion, amortization and accretion

     75,315        88,073        220,546        264,203   

Impairment of oil and natural gas properties

     —          —          —          218,871   
                                

EBITDA

     112,162        95,395        353,282        225,353   

Adjustments:

        

Unrealized commodity derivative loss (gain)

     5,841        3,263        (4,528     3,263   

Royalty relief recoupment

     (4,784     —          (24,881     —     

Transportation allowance for deepwater production

     4,687        (5,266     4,687        (5,266

Loss on extinguishment of debt

     —          —          —          2,926   
                                

Adjusted EBITDA

   $ 117,906      $ 93,392      $ 328,560      $ 226,276   
                                

 

13