Exhibit 99.1

 

LOGO     

PRESS RELEASE

 

  

 

LOGO

 

 

FOR IMMEDIATE RELEASE

  

CONTACT:

  

Mark Brewer

Investor Relations

investorrelations@wtoffshore.com

713-297-8024

  

Danny Gibbons

SVP & CFO

investorrelations@wtoffshore.com

713-624-7326

 

 

LOGO

W&T OFFSHORE REPORTS SECOND QUARTER 2012 FINANCIAL

AND OPERATIONAL RESULTS

HOUSTON – July 30, 2012 – W&T Offshore, Inc. (NYSE: WTI) today announces financial and operational results for the second quarter of 2012. Some of the highlights include:

 

 

For the second quarter of 2012, production volumes averaged 48,610 barrels of oil equivalent per day, or 292 MMcf of natural gas equivalent per day, representing a 6.8% increase over the same quarter in 2011. Production volumes were split 33% oil, 13% natural gas liquids (“NGLs”) and 54% natural gas. Our average realized sales price was $106.04 per barrel for oil, $44.27 per barrel for NGLs and $2.49 per Mcf for natural gas.

 

 

High bidder on 11 blocks out of a total of 13 bids totaling $2.5 million in the June Central Gulf of Mexico lease sale.

 

 

We completed 21 wells, all of which were successful. Two of the completed wells were in the Gulf of Mexico and 19 were in the Permian Basin of West Texas. The two Gulf of Mexico wells were development wells, with one on the shelf and one in the deepwater. The combined initial production rate on these two wells was 4,830 Boe per day net, approximately 85% of which is oil. In West Texas, three of the wells were exploration wells and 16 were development wells.

 

 

Revenues for the quarter were $215.5 million. Oil sales represented 71% of total revenues while NGLs represented 12% and natural gas represented 17% of total revenues.

 

 

Net income was $53.6 million and earnings per share were $0.70. Excluding special items described below, net income was $21.0 million and earnings per share were $0.28 per share.

 

 

EBITDA for the period was $185.0 million, up 3.8% when compared to the same period of the prior year. Adjusted EBITDA for the quarter was $134.9 million and our adjusted EBITDA margin was 63%. Net cash provided by operating activities for the first half of 2012 was $241.3 million and was used to fund all capital expenditures and dividends ($188.0 million and $11.9 million, respectively) as well as reduce our long-term debt by $37.0 million.

“Cash flow from operating activities continues to be strong with high oil prices and higher production volumes which enhances our liquidity and allows us to fund our drilling and development program with internally generated cash flow,” stated Tracy W. Krohn, Chairman and Chief Executive Officer. “Our ability to generate cash, along with access to a $650 million revolving bank credit facility that is largely undrawn, creates sufficient visibility and flexibility to pursue new growth opportunities through both the drill bit and acquisitions. The acquisition environment continues to be active and we continue to vigorously evaluate opportunities as they arise. We also have attractive oil focused drilling projects this year and are pleased that our Gulf of Mexico oil production continues to benefit from premium oil pricing.”

W&T Offshore, Inc. Nine Greenway Plaza, Suite 300 Houston, Texas 77046 713-626-8525 www.wtoffshore.com


LOGO

 

Revenues, Net Income and EPS: Revenues for the second quarter of 2012 were $215.5 million compared to $252.9 million in the second quarter of 2011. Revenues were lower in the 2012 period, despite higher production volumes, due to lower realized sales prices for all of our products. The impact of lower prices on revenues was approximately $43.8 million, while the benefit of higher production volumes was approximately $6.7 million. Realized oil prices (unhedged) were $106.04 per barrel, down 4.5% compared to the same quarter of the prior year. Our realized oil sales price was above the average daily West Texas Intermediate price of $93.29 per barrel (the Brent price was $108.04 per barrel) due to higher premiums for offshore crude. Our realized natural gas sales price was $2.49 per Mcf representing a decline of 44.0% from the second quarter of 2011. Our realized NGLs sales price was $44.27 per barrel, which was 24.7% lower than the second quarter of 2011.

Net income for the second quarter of 2012 was $53.6 million, or $0.70 per common share, on revenues of $215.5 million, compared to net income of $55.2 million, or $0.73 per common share, on revenues of $252.9 million for the same period in 2011. Primarily due to lower realized sales prices, second quarter 2012 net income decreased compared to second quarter of 2011, partially offset by a $49.9 million derivative gain in the 2012 period. The effective tax rate was almost 39% and differs from the federal statutory rate of 35% primarily due to the recapture of previous deductions for qualified domestic production activities. Net income for the second quarter of 2012, excluding special items, was $21.0 million, or $0.28 per common share. This compares to $53.4 million, or $0.71 per common share, reported for the second quarter of 2011, excluding special items. See the “Reconciliation of Net Income to Net Income Excluding Special Items” and related earnings per share, excluding special items in the table under “Non-GAAP Financial Information” at the back of this press release for a description of the special items.

Cash Flow from Operating Activities and Adjusted EBITDA: EBITDA and Adjusted EBITDA are non-GAAP measures and are defined in the “Non-GAAP Financial Measures” section later in this press release. For the second quarter of 2012, EBITDA was $185.0 million, up from the $178.4 million in the second quarter of 2011. EBITDA margin increased to 86%, up from the 71% in the prior year quarter. The 2011 period included a loss on early extinguishment of debt of $20.7 million. Adjusted EBITDA for the second quarter of 2012 was $134.9 million, a decrease of 23.2% compared to the $175.6 million for the second quarter of 2011. Our Adjusted EBITDA margin was 63% compared to 69% in the second quarter of 2011. Adjusted EBITDA is lower in the 2012 period primarily due to a decrease in our average realized sales price. Net cash provided by operating activities for the first half of 2012 was $241.3 million, up $11.5 million from the $229.8 million for the same period of the prior year.

Production and Prices: During the second quarter of 2012, we sold 1.5 million barrels of oil, 586,000 barrels of NGLs and 14.3 Bcf of natural gas. Our average realized sales price for oil was $106.04 per barrel, $44.27 per barrel for NGLs and $2.49 per Mcf for natural gas. In total, we sold 4.4 MMBoe at an average realized

 

2


LOGO

 

sales price of $48.71 per Boe, compared to 4.1 MMBoe sold at an average realized sales price of $61.01 per Boe in the second quarter of the prior year. Our production was affected by several pipeline outages that occurred during the quarter along with Tropical Storm Debby. The combined impact from the various downtimes was approximately 1.2 Bcfe or 0.2 MMBoe.

Lease Operating Expenses (“LOE”): For the second quarter of 2012, LOE, which includes base lease operating expenses, insurance, workovers, facility expenses, and hurricane remediation costs net of insurance claims, increased to $60.3 million from $48.6 million in the second quarter of 2011. Base LOE increased $8.2 million to $37.3 million primarily due to the Yellow Rose and Fairway acquisitions in May 2011 and August 2011, respectively. Workover costs were up $1.8 million to $7.5 million, insurance premiums were up $1.3 million to $7.9 million and facilities expenses were flat at $7.6 million. The increase in workovers reflects increased activities at our Yellow Rose properties and the higher insurance premiums reflect expanded coverage for our Gulf of Mexico properties.

Depreciation, depletion, amortization and accretion (“DD&A”): Our DD&A rate decreased slightly to $19.43 per Boe in the second quarter of 2012 from $20.14 per Boe in the second quarter of the prior year. On a nominal basis, DD&A increased to $85.9 million in the second quarter of 2012 from $83.4 million in the second quarter of 2011 due to higher production volumes.

General and Administrative Expenses (“G&A”): G&A was $14.6 million for the second quarter of 2012, down 18.8% from the $18.0 million reported in the second quarter of 2011. On a per Boe basis, G&A was $3.31 per Boe for the second quarter of 2012, compared to $4.35 per Boe for the same period in 2011. The decrease in G&A on a nominal basis is primarily due to a decrease in incentive compensation.

Derivative Gains and Losses: During the month of June, crude oil prices declined from the higher levels experienced earlier in the year. As a result, the mark to market loss on our derivative positions that was recorded in the first quarter was completely reversed, and a gain was recognized. The derivative gain in the second quarter was $49.9 million comprised of a $50.2 million unrealized gain, slightly offset by a $0.3 million realized loss. For the first six months of 2012 our commodity derivative gain was $10.2 million compared to a derivative loss of $6.5 million recorded in the first half of 2011. The commodity derivative positions are doing what they are designed to do which is reduce some of the impact of price volatility.

Capital Expenditures Update: For the six months ended June 30, 2012, our capital expenditures for oil and gas properties were $187.3 million and were funded with cash flow from operating activities. Capital expenditures included $101.1 million for onshore activities (split between $33.8 million for exploration and $67.3 million for development activities), $77.8 million for offshore activities (split between $3.1 million for exploration and $74.7 million for development) and $8.4 million for seismic, leasehold and other costs. Through the first six months of 2012 we have drilled and completed 39 wells in total, with 37 wells in West Texas and two wells in the Gulf of Mexico.

 

3


LOGO

 

Our 2012 Capital Budget estimated expenditures of $425.0 million and as indicated above we have spent $187.3 million through the first half of 2012. For the second half of 2012 we expect to spend approximately $70.0 million for onshore activities (split between $47.0 million for exploration and $23.0 million for development activities), $130.0 million for offshore activities (split between $86.0 million for exploration and $44.0 million for development) and $37.0 million for seismic, leasehold and other costs. These amounts could fluctuate up or down based on timing of third party operator decisions, permitting schedules and access to equipment, among other things. See the Operations Update below for a discussion of our planned deepwater well.

Operations Review and Update:

Gulf of Mexico

Wells Completed in Second Quarter 2012

 

Block/Field Name

   Well    WI%      Type    Location    Target    Net Est. Cost      Status

Mississippi Canyon 243 (Matterhorn)

   A-4 ST      100       Dev    Deepwater    Oil in A sand at
~6,700’ tvd
   ~$ 30 million       Found 90’ tvd oil,
on production

Ship Shoal 349/359 (Mahogany)

   A-13      100       Dev    Shelf    Oil in P sand at
~15,000’ tvd
   ~$ 28 million       Found 106’ tvd oil,
on production
Drilling Activity Post Second Quarter            

Block/Field Name

   Well    WI%      Type    Location    Target    Net Est. Cost      Status

Ship Shoal 349/359 (Mahogany)

   A-5 ST      100       Dev    Shelf    Oil in P sand at
14,318’ tvd
   ~$ 11.5 million       Found 42’ tvd oil,
currently completing

West Cameron 73

   #2      30       Expl    Shelf    Cris R section at
18,100’ tvd
   ~$ 6.2 million       Drilling

During the second quarter of 2012, we completed and brought on production two wells in the Gulf of Mexico. The A-4 ST at Matterhorn began producing approximately 3,190 Boe per day net in mid-June and the A-13 at Mahogany began producing approximately 1,640 Boe per day net in late May. Also during the second quarter, we commenced drilling the A-5 ST well at Mahogany and are now currently completing the well. We expect to bring the A-5 ST online later this week with projected initial production rates of approximately 925 Boe per day net to W&T. Following the A-5 ST well at Mahogany we expect to drill the A-9 ST development well to further develop the P sand south of the A-5 ST during the third quarter. Following the A-9 ST well, we anticipate moving to another development drill well for a possible spud date in the fourth quarter followed by completion in early 2013. During the second quarter, we also commenced drilling the WC 73 #2 well. We have a 30% working interest in this non-operated well that targets the Cris R section at 18,100’ TVD. This well is expected to reach total depth during the third quarter.

We also anticipate commencing the drilling of three exploration wells in the Main Pass area with two in the third quarter and one in the fourth quarter. Our planned deepwater exploration well, where we have a 20% working interest, will most likely get started in the third or early fourth quarter of this year. We are waiting on final plans from the operator.

 

4


LOGO

 

Onshore

Wells Completed in Second Quarter 2012

 

Project & Area

   WI%      Well Type      # of Wells      Target    Net Est. Cost      Status
Permian Basin                  

Yellow Rose

     100         Exploration         3 vertical       4,500’ of section in
the Wolfberry
   ~$ 2 mil each       Drilled on 80 acre spacing,
on production

Yellow Rose

     100         Development         12 vertical       4,500’ of section in
the Wolfberry
   ~$ 2 mil each       Drilled on 80 acre spacing,

on production

Terry County North

     36         Exploration         3 vertical       Wolfberry at 12,000’    ~$ 2.3 mil each       Drilled & completed

Terry County Wellkat Crown

     90         Exploration         1 vertical       Wolfberry at 12,000’    ~$ 2.3 mil each       Drilled & completed

 

Drilling Activity Post the Second Quarter   

Project & Area

   WI%      Well Type      # of Wells      Target    Status

Permian Basin

              

Yellow Rose

     100         Development         3 vertical       4,500’ of section in the
Wolfberry
   Drilled to ~ 11,350’ tvd

Yellow Rose - Horizontal

     100         Exploration         1 horizontal       Upper Wolfcamp with a
5,600’ lateral
   Drilled and currently
completing

East Texas

              

Star Prospect

     97         Exploration         1 horizontal       James Lime at ~14,000’    Second well of 4 well
delineation program

Our Yellow Rose prospect is in the West Texas counties of Andrews, Martin, Dawson and Gaines. During the second quarter, we completed 15 wells in our Yellow Rose Field. In June, we commenced drilling our first horizontal test well targeting the Wolfcamp trend. The well was drilled with a 5,600’ lateral and we are currently conducting a 20 stage frac on this horizontal well. Current production from our Yellow Rose Field is approximately 3,200 Boe per day gross (2,465 Boe per day net) with seven wells awaiting completion. For the remainder of the year, we expect to continue our multi-rig program. Our rig line-up could change depending on our ultimate evaluation of our horizontal well program.

In Terry County, just north of our Yellow Rose prospect, we have an acreage position of approximately 9,500 acres. We are currently in the exploration and delineation phase of this prospect. During the second quarter we completed and began flowback on four vertical wells, bringing the total wells completed on this acreage to 14 vertical wells. The wells are in various stages of production and flowback. In the second half of 2012, we plan to drill two horizontal wells. After we evaluate the results of these wells, we expect to be able to provide our future development plans for this acreage.

In East Texas at our Star Prospect, we drilled and completed the Sinclair 399 #1 horizontal well and the well is currently in flowback. This well is part of a four well exploration program on our 143,000 net acres targeting the oil rich James Lime formation. We recently filed a permit to drill the Black Stone Colwell A-8

 

5


LOGO

 

in San Augustine County. The well is expected to TD at 9,000’ along with a lateral of around 6,200’. We will follow that well with a fourth well. We anticipate that the results of these four wells should provide sufficient data to delineate the project and determine future development plans. We have a 97% working interest in these wells and still estimate average well costs to run approximately $7.3 million, net. Our targeted initial production rates for these wells are 833 Boe per day. We reiterate that zero reserves have been booked for any of this acreage.

During the quarter we completed 7 workovers and 2 recompletes offshore and 56 workovers and 4 recompletes onshore. The combined cost was $8.7 million and initial production from the projects was 11.9 MMcfe per day or 2.0 MBoe per day. We continue to believe that these activities help maintain our production and maximize returns. We will continue with our recompletion program throughout the remainder of the year.

Outlook: The guidance for full year 2012 represents the Company’s best estimate of the range of likely future results, and is affected by the factors described below in “Forward-Looking Statements.” Our guidance for the full year 2012 is unchanged from our prior guidance and is shown in the table below. Production guidance includes the planned build up from our capital budget of $425.0 million for 2012.

 

Estimated Production

   Full-Year
2012

Oil and NGLs (MMBbls)

   7.9 – 8.8

Natural gas (Bcf)

   53.7 – 60.0

Total (Bcfe)

   101.1 – 112.9

Total (MMBoe)

   16.9 – 18.8

Operating Expenses ($ in millions)

   Full-Year
2012

Lease operating expenses

   $215 – $237

Gathering, transportation & production taxes

   $25 – $35

General and administrative

   $75 – $85

Income tax rate

   38%

Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Tuesday, July 31, 2012, at 10:00 a.m. Eastern Time. To participate, dial (480) 629-9645 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 August 7, 2012, and may be accessed by calling (303) 590-3030 and using the pass code 4549376#.

 

6


LOGO

 

About W&T Offshore

W&T Offshore, Inc. is an independent oil and natural gas producer focused primarily in the Gulf of Mexico and Texas. We have grown through acquisitions, exploration and development and currently hold working interests in approximately 60 producing offshore fields in federal and state waters. During 2011, we expanded onshore into West Texas and East Texas where we are actively pursuing exploration and development activities. A substantial majority of our daily production is derived from wells we operate offshore. For more information on W&T Offshore, please visit our website at www.wtoffshore.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements reflect our current views with respect to future events, based on what we believe are reasonable assumptions. No assurance can be given, however, that these events will occur. These statements are subject to risks and uncertainties that could cause actual results to differ materially including, among other things, market conditions, oil and gas price volatility, uncertainties inherent in oil and gas production operations and estimating reserves, unexpected future capital expenditures, competition, the success of our risk management activities, governmental regulations, uncertainties and other factors discussed in W&T Offshore’s Annual Report on Form 10-K for the year ended December 31, 2011 and subsequent Form 10-Q reports found at www.sec.gov or at our website at www.wtoffshore.com under the Investor Relations section.

 

7


LOGO

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

 

      Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  
     (In thousands, except per share data)  

Revenues

   $ 215,513      $ 252,922      $ 451,399      $ 463,777   

Operating costs and expenses:

        

Lease operating expenses

     60,276        48,597        116,938        101,002   

Gathering, transportation costs and production taxes

     5,445        4,642        11,151        9,483   

Depreciation, depletion, amortization and accretion

     85,941        83,370        174,432        157,462   

General and administrative expenses

     14,623        18,002        44,102        36,131   

Derivative (gain) loss

     (49,872     (17,332     (10,238     6,508   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     116,413        137,279        336,385        310,586   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     99,100        115,643        115,014        153,191   

Interest expense:

        

Incurred

     14,706        12,047        28,612        22,176   

Capitalized

     (3,326     (2,079     (6,517     (3,491

Loss on extinguishment of debt

     —          20,663        —          20,663   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

     87,720        85,012        92,919        113,843   

Income tax expense

     34,153        29,837        36,134        40,019   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 53,567      $ 55,175      $ 56,785      $ 73,824   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted earnings per common share

   $ 0.70      $ 0.73      $ 0.75      $ 0.98   

Weighted average common shares outstanding

     74,318        74,020        74,309        74,012   

Consolidated Cash Flow Information

        

Net cash provided by operating activities

   $ 113,168      $ 157,120      $ 241,325      $ 229,845   

Capital expenditures and acquisitions

     102,658        442,849        187,284        482,777   

 

8


LOGO

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Operating Data

(Unaudited)

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Net sales volumes:

           

Oil (MBbls)

     1,451         1,525         2,991         2,970   

NGL (MBbls)

     586         420         1,130         778   

Oil and NGLs (MBbls)

     2,037         1,945         4,120         3,748   

Natural gas (MMcf)

     14,320         13,174         28,696         25,052   

Total oil and natural gas (MBoe) (1)

     4,423         4,140         8,903         7,924   

Total oil and natural gas (MMcfe) (1)

     26,541         24,843         53,418         47,542   

Average daily equivalent sales (MBoe/d)

     48.6         45.5         48.9         43.8   

Average daily equivalent sales (MMcfe/d)

     291.7         273.0         293.5         262.7   

Average realized sales prices (Unhedged):

           

Oil ($/Bbl)

   $ 106.04       $ 111.00       $ 108.28       $ 104.63   

NGLs ($/Bbl)

     44.27         58.81         46.31         54.82   

Oil and NGLs ($/Bbl)

     88.27         99.72         91.29         94.29   

Natural gas ($/Mcf)

     2.49         4.45         2.58         4.37   

Barrel of oil equivalent ($/Boe)

     48.71         61.01         50.57         58.43   

Natural gas equivalent ($/Mcfe)

     8.12         10.17         8.43         9.74   

Average realized sales prices (Hedged): (2)

           

Oil ($/Bbl)

   $ 105.84       $ 107.00       $ 106.24       $ 101.82   

NGLs ($/Bbl)

     44.27         58.81         46.31         54.82   

Oil and NGLs ($/Bbl)

     88.13         96.59         89.81         92.07   

Natural gas ($/Mcf)

     2.49         4.45         2.58         4.37   

Barrel of oil equivalent ($/Boe)

     48.64         59.54         49.89         57.38   

Natural gas equivalent ($/Mcfe)

     8.11         9.92         8.31         9.56   

Average per Boe ($/Boe):

           

Lease operating expenses

   $ 13.63       $ 11.74       $ 13.13       $ 12.75   

Gathering and transportation costs and production taxes

     1.23         1.12         1.25         1.20   

Depreciation, depletion, amortization and accretion

     19.43         20.14         19.59         19.87   

General and administrative expenses

     3.31         4.35         4.95         4.56   

Net cash provided by operating activities

     25.58         37.95         27.11         29.01   

Adjusted EBITDA

     30.49         42.41         31.61         38.98   

Average per Mcfe ($/Mcfe):

           

Lease operating expenses

   $ 2.27       $ 1.96       $ 2.19       $ 2.12   

Gathering and transportation costs and production taxes

     0.21         0.19         0.21         0.20   

Depreciation, depletion, amortization and accretion

     3.24         3.36         3.27         3.31   

General and administrative expenses

     0.55         0.72         0.83         0.76   

Net cash provided by operating activities

     4.26         6.32         4.52         4.83   

Adjusted EBITDA

     5.08         7.07         5.27         6.50   

 

(1)

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

(2)

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

 

9


LOGO

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

 

     June 30,     December 31,  
     2012     2011  
    

(In thousands, except

share data)

 
Assets     

Current assets:

    

Cash and cash equivalents

   $ 8,553      $ 4,512   

Receivables:

    

Oil and natural gas sales

     72,429        98,550   

Joint interest and other

     21,410        25,804   

Income taxes

     12,033        —     
  

 

 

   

 

 

 

Total receivables

     105,872        124,354   

Deferred income taxes

     —          2,007   

Restricted cash and cash equivalents

     30,763        —     

Prepaid expenses and other assets

     54,110        30,315   
  

 

 

   

 

 

 

Total current assets

     199,298        161,188   

Property and equipment – at cost:

    

Oil and natural gas properties and equipment (full cost method, of which $155,403 at June 30, 2012 and $154,516 at December 31, 2011 were excluded from amortization)

     6,090,065        5,959,016   

Furniture, fixtures and other

     20,169        19,500   
  

 

 

   

 

 

 

Total property and equipment

     6,110,234        5,978,516   

Less accumulated depreciation, depletion and amortization

     4,484,496        4,320,410   
  

 

 

   

 

 

 

Net property and equipment

     1,625,738        1,658,106   

Restricted deposits for asset retirement obligations

     28,514        33,462   

Other assets

     19,268        16,169   
  

 

 

   

 

 

 

Total assets

   $ 1,872,818      $ 1,868,925   
  

 

 

   

 

 

 
Liabilities and Shareholders’ Equity     

Current liabilities:

    

Accounts payable

   $ 86,215      $ 75,871   

Undistributed oil and natural gas proceeds

     35,248        33,732   

Asset retirement obligations

     99,211        138,185   

Accrued liabilities

     15,980        29,705   

Income taxes

     363        10,392   

Deferred income taxes - current portion

     13,081        —     
  

 

 

   

 

 

 

Total current liabilities

     250,098        287,885   

Long-term debt

     680,000        717,000   

Asset retirement obligations, less current portion

     249,790        255,695   

Deferred income taxes

     91,912        58,881   

Other liabilities

     5,851        4,890   

Commitments and contingencies

     —          —     

Shareholders’ equity:

    

Common stock, $0.00001 par value; 118,330,000 shares authorized; 77,242,660 issued and 74,373,487 outstanding at June 30, 2012; 77,220,706 issued and 74,351,533 outstanding at December 31, 2011

     1        1   

Additional paid-in capital

     393,233        386,920   

Retained earnings

     226,100        181,820   

Treasury stock, at cost

     (24,167     (24,167
  

 

 

   

 

 

 

Total shareholders’ equity

     595,167        544,574   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,872,818      $ 1,868,925   
  

 

 

   

 

 

 

 

10


LOGO

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Six Months Ended
June 30,
 
     2012     2011  
     (In thousands)  

Operating activities:

    

Net income

   $ 56,785      $ 73,824   

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

    

Depreciation, depletion, amortization and accretion

     174,432        157,462   

Amortization of debt issuance costs

     1,287        815   

Loss on extinguishment of debt

     —          20,663   

Share-based compensation

     5,818        3,662   

Derivative (gain) loss

     (10,238     6,508   

Cash payments on derivative settlements

     (6,084     (8,322

Deferred income taxes

     48,120        35,726   

Asset retirement obligation settlements

     (29,228     (29,703

Changes in operating assets and liabilities

     433        (30,790
  

 

 

   

 

 

 

Net cash provided by operating activities

     241,325        229,845   
  

 

 

   

 

 

 

Investing activities:

    

Acquisitions of property interests in oil and natural gas properties

     —          (396,976

Investment in oil and natural gas properties and equipment

     (187,284     (85,801

Proceeds from sales of oil and natural gas properties and equipment

     30,453        —     

Changes in restricted cash

     (30,763     —     

Purchases of furniture, fixtures and other

     (668     (178
  

 

 

   

 

 

 

Net cash used in investing activities

     (188,262     (482,955
  

 

 

   

 

 

 

Financing activities:

    

Issuance of Senior Notes

     —          600,000   

Repurchase of Senior Notes

     —          (406,150

Borrowings of long-term debt

     197,000        310,000   

Repayments of long-term debt

     (234,000     (235,000

Dividends to shareholders

     (11,898     (5,957

Repurchase premium and debt issuance costs

     —          (29,728

Other

     (124     —     
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (49,022     233,165   
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     4,041        (19,945

Cash and cash equivalents, beginning of period

     4,512        28,655   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 8,553      $ 8,710   
  

 

 

   

 

 

 

 

11


LOGO

 

W&T OFFSHORE, INC. AND SUBSIDIARIES

Non-GAAP Information

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

Reconciliation of Net Income to Net Income Excluding Special Items

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  
    

(In thousands, except per share amounts)

(Unaudited)

 

Net income

   $ 53,567      $ 55,175      $ 56,785      $ 73,824   

Unrealized commodity derivative gain

     (50,157     (23,431     (16,322     (1,814

Loss on extinguishment of debt

     —          20,663        —          20,663   

Litigation accrual

     —          —          8,300        —     

Income tax adjustment for above items at statutory rate

     17,555        969        2,808        (6,597
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income excluding special items

   $ 20,965      $ 53,376      $ 51,571      $ 86,076   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted earnings per common share, excluding special items

   $ 0.28      $ 0.71      $ 0.68      $ 1.14   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


LOGO

 

Reconciliation of Net Income to Adjusted EBITDA

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

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  
    

(In thousands)

(Unaudited)

 

Net income

   $ 53,567      $ 55,175      $ 56,785      $ 73,824   

Income tax expense

     34,153        29,837        36,134        40,019   

Net interest expense

     11,380        9,968        22,095        18,685   

Depreciation, depletion, amortization and accretion

     85,941        83,370        174,432        157,462   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     185,041        178,350        289,446        289,990   

Adjustments:

        

Unrealized commodity derivative gain

     (50,157     (23,431     (16,322     (1,814

Loss on extinguishment of debt

     —          20,663        —          20,663   

Litigation accrual

     —          —          8,300        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 134,884      $ 175,582      $ 281,424      $ 308,839   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     63     69     62     67

 

13