Exhibit 99.1

Graphic

PRESS RELEASE

FOR IMMEDIATE RELEASE

W&T Offshore Announces Third Quarter 2024 Results and

Declares Dividend for Fourth Quarter of 2024

HOUSTON, November 7, 2024 – W&T Offshore, Inc. (NYSE: WTI) (“W&T,” the “Company” or “us”) today reported operational and financial results for the third quarter of 2024 and declared a fourth quarter 2024 dividend of $0.01 per share.

This press release includes non-GAAP financial measures, including Adjusted Net (Loss) Income, Adjusted EBITDA, Free Cash Flow and Net Debt, which are described and reconciled to the most comparable GAAP financial measures below in the accompanying tables under “Non-GAAP Information.”

Key highlights for the third quarter of 2024 and through the date of this press release include:

Produced 31.0 thousand barrels of oil equivalent per day (“MBoe/d”) (52% liquids) within the Company’s third quarter guidance despite impacts from hurricanes and downtime;
Incurred lease operating expenses (“LOE”) of $72.4 million, 6% lower than the bottom end of the Company’s third quarter guidance range;
Generated net cash from operating activities of $14.8 million and Free Cash Flow of $3.9 million in the third quarter of 2024, marking the 27th consecutive quarter of positive Free Cash Flow;
Reported net loss of $36.9 million, or $(0.25) per diluted share;
oAdjusted Net Loss totaled $25.7 million, or $(0.17) per share, which primarily excludes the net unrealized gain on outstanding derivative contracts, non-ARO plugging and abandonment (“P&A”) costs and related tax effect;
Posted Adjusted EBITDA of $26.7 million;
Increased cash and cash equivalents to $126.5 million and lowered Net Debt to $266.0 million at September 30, 2024;
Maintained a low leverage profile with Net Debt to trailing twelve months (“TTM”) Adjusted EBITDA of  1.6x, which does not include the benefit of the full expected production acquired in 2024;
Paid fourth consecutive quarterly dividend of $0.01 per common share in August 2024;
oDeclared fourth quarter of 2024 dividend of $0.01 per share, which will be payable on November 29, 2024 to stockholders of record on November 21, 2024;
Reduced 2024 full year capital expenditure budget from $35 to $45 million to $25 to $35 million;
Continued commitment to sustainability by publishing the 2023 Corporate Environmental, Social and Governance (“ESG”) report; and
Named as one of five finalists for the Best Proxy Statement in the small cap category at the 18th Annual Corporate Governance Awards hosted by Governance Intelligence (formerly Corporate Secretary) which recognizes outstanding achievements in governance, risk and compliance.

1


Tracy W. Krohn, W&T’s Board Chair and Chief Executive Officer, commented, “We remain committed to executing our strategic vision focused on free cash flow generation, maintaining solid production and maximizing margins. This commitment enabled W&T to deliver another quarter of solid results despite production being temporarily impacted by approximately 3.5 MBoe/d of shut-ins associated with hurricanes and other unplanned downtime, but production was still within our guidance range for the quarter. In October, we have seen production levels recover to around 34.0 Mboe/d. We continue to make progress integrating our 2024 acquired assets into W&T with four of the six fields online, but we still have more work to do to return the remaining two fields to production, which provides additional upside. Additionally, we continue to reduce costs and capture synergies associated with our asset acquisitions with LOE 6% below the bottom end of our guidance range. We remain focused on generating Adjusted EBITDA and Free Cash Flow and the third quarter 2024 marked the 27th consecutive quarter of positive Free Cash Flow. Our proven and successful strategy and operational excellence should help us continue to produce strong results both operationally and financially for the remainder of 2024 and into 2025.”

“We continue to demonstrate our commitment to a high quality, comprehensive ESG effort by issuing our 2023 ESG report. This is our fourth sustainability report, and we continue to make strides regarding shareholder rights, board structure and oversight, human rights, labor, health and safety and environmental initiatives. We are constantly seeking to improve our capabilities to better allow us to report on an increasing number of SASB standards and GRI standards for the oil and gas sector. W&T’s culture of success and sustainability is built on environmental stewardship, sound corporate governance, and contributing positively to our employees and the communities where we work and operate. In 2023, we added a new Board member, Dr. Nancy Chang, who is the chair of our Environmental, Safety and Governance committee that oversees our ESG efforts. Dr. Chang has helped to guide W&T in its ongoing commitment to high standards of ESG and corporate governance. We invite you to review this report to learn more about our sustainability program and our plans for improvement in the future. In addition, W&T was named as one of five finalists for the Best Proxy Statement in the small cap category at the 18th Annual Corporate Governance Awards. Our proxy statement clearly demonstrated our ongoing commitment to excellence and high standards of transparency and corporate governance.”

Production, Prices and Revenue:  Production for the third quarter of 2024 was 31.0 MBoe/d, within the Company’s third quarter guidance and down compared with 34.9 MBoe/d for the second quarter of 2024 and 35.9 MBoe/d for the corresponding period in 2023. Production in the third quarter of 2024 was temporarily reduced by approximately 3.5 MBoe/d mainly due to hurricanes and third party downtime. The year-over-year decrease was partially offset by increased production from wells acquired in January 2024. Third quarter 2024 production was comprised of 13.2 thousand barrels per day (“MBbl/d”) of oil (43%), 2.8 MBbl/d of natural gas liquids (“NGLs”) (9%), and 90.1 million cubic feet per day (“MMcf/d”) of natural gas (48%). Two of the six fields acquired in early 2024 remain shut-in. W&T continues to work on returning these fields to production, either through existing third-party sales routes or alternative Company-owned sales routes.

W&T’s average realized price per Boe before realized derivative settlements was $41.92 per Boe in the third quarter of 2024, a decrease of 6% from $44.40 per Boe in the second quarter of 2024 and a decrease of 1% from $42.48 per Boe in the third quarter of 2023. Third quarter 2024 oil, NGL and natural gas prices before realized derivative settlements were $75.09 per barrel of oil, $21.51 per barrel of NGL and $2.79 per Mcf of natural gas.

Revenues for the third quarter of 2024 were $121.4 million, which was approximately 15% lower than the second quarter of 2024 revenue of $142.8 million driven by lower realized prices for liquids and lower production volumes. Third quarter 2024 revenue was approximately 15% lower than $142.4 million of revenue in the third quarter of 2023 due to lower average realized prices and lower production volumes.

Lease Operating Expense:  LOE, which includes base lease operating expenses, insurance premiums, workovers and facilities maintenance expenses, was $72.4 million in the third quarter of 2024, which was below the bottom end of the previously provided guidance range of $77.0 to $85.0 million. LOE came in lower than expected as the Company continued to realize synergies from asset acquisitions in late 2023 and early 2024. LOE for the third quarter of 2024 was approximately 2% lower compared to $74.0 million in the second quarter of 2024 and up approximately 17% from $61.8 million for the corresponding period in 2023 primarily due to higher base lease operating expenses related to the asset acquisitions in late 2023 and early 2024. On a component basis for the third quarter of 2024, base LOE and insurance premiums were $58.5 million, workovers were $0.9 million, and facilities maintenance and other expenses were $13.0 million. On a unit of production basis, LOE was $25.37 per Boe in the third quarter of 2024. This compares to $23.29 per Boe for the second quarter of 2024 and $18.72 per Boe for the third quarter of 2023, reflecting a decrease in production in the periods.

2


Gathering, Transportation Costs and Production Taxes:  Gathering, transportation costs and production taxes totaled $6.1 million ($2.15 per Boe) in the third quarter of 2024, compared to $8.6 million ($2.70 per Boe) in the second quarter of 2024 and $6.7 million ($2.03 per Boe) in the third quarter of 2023. Gathering, transportation costs and production taxes decreased in the third quarter of 2024 from the prior quarter due to higher processing fees for W&T’s Mobile Bay production that had to be re-routed to a different processing plant in the second quarter of 2024.

Depreciation, Depletion and Amortization (“DD&A”):  DD&A was $11.99 per Boe in the third quarter of 2024. This compares to $11.55 per Boe and $9.15 per Boe for the second quarter of 2024 and the third quarter of 2023, respectively.

Asset Retirement Obligations Accretion:  Asset retirement obligations accretion was $2.75 per Boe in the third quarter of 2024. This compares to $2.64 per Boe and $1.94 per Boe for the second quarter of 2024 and the third quarter of 2023, respectively.  

General & Administrative Expenses (“G&A”):  G&A was $19.7 million for the third quarter of 2024, which decreased from $21.4 million in the second quarter of 2024 primarily due to the decrease in non-recurring professional and legal fees incurred in the second quarter of 2024 partially offset by an increase in non-cash compensation expense in the third quarter of 2024 associated with the annual equity grant. G&A totaled $20.0 million in the third quarter of 2023. On a unit of production basis, G&A was $6.91 per Boe in the third quarter of 2024 compared to $6.72 per Boe in the second quarter of 2024 and $6.05 per Boe in the corresponding period of 2023. These differences are primarily related to production variances.

Derivative (Gain) Loss, net:  In the third quarter of 2024, W&T recorded a net gain of $3.2 million related to commodity derivative contracts comprised of a $1.8 million unrealized gain related to the increase in fair value of open contracts and $1.4 million of realized gains. W&T recognized a net loss of $2.4 million in the second quarter of 2024 and a net gain of $1.5 million in the third quarter of 2023 related to commodity derivative activities.

A summary of the Company’s outstanding derivative positions is provided in the investor presentation posted on W&T’s website.

Interest Expense:  Net interest expense in the third quarter of 2024 was $10.0 million compared to $10.2 million in the second quarter of 2024 and $9.9 million in the third quarter of 2023.

Other Expense: During 2021 and 2022, as a result of the declaration of bankruptcy by a third party that is the indirect successor in title to certain offshore interests that were previously divested by the Company, W&T recorded a contingent loss accrual related to anticipated non-ARO P&A costs. During the third quarter of 2024, the Company reassessed its existing obligations and recorded an additional $16.6 million.

Income Tax (Benefit) Expense:  W&T recognized an income tax benefit of $4.5 million in the third quarter of 2024. This compares to the recognition of an income tax benefit of $4.6 million and an income tax expense of $4.8 million for the quarters ended June 30, 2024 and September 30, 2023, respectively.

Balance Sheet and Liquidity:  As of September 30, 2024, W&T had available liquidity of $176.5 million comprised of $126.5 million in unrestricted cash and cash equivalents and $50.0 million of borrowing availability under W&T’s first priority secured revolving facility provided by Calculus Lending LLC. As of September 30, 2024, the Company had total debt of $392.6 million and Net Debt of $266.0 million. Of W&T’s total debt of $392.6 million, only $278.4 million is recourse to W&T. The remaining $114.2 million is held at W&T’s wholly owned subsidiary, Aquasition Energy LLC, and is non-recourse to W&T. As of September 30, 2024, Net Debt to TTM Adjusted EBITDA was 1.6x.

Capital Expenditures and Asset Retirement Settlements:  Capital expenditures on an accrual basis (excluding acquisitions) in the third quarter of 2024 were $4.5 million, and asset retirement settlement costs totaled $8.3 million. For the nine months ended September 30, 2024, capital expenditures on an accrual basis (excluding acquisitions) totaled $16.4 million and asset retirements costs were $20.3 million. Investments related to acquisitions in the nine months ended September 30, 2024 totaled $80.6 million, which included $77.3 million for the Cox acquisition and $3.3 million of final purchase price adjustments related to W&T’s acquisition of properties in September 2023.

3


OPERATIONS UPDATE

Well Recompletions and Workovers

During the third quarter of 2024, the Company performed one workover and three recompletions that positively impacted production for the quarter. W&T plans to continue performing these low cost and low risk short payout operations that impact both production and revenue.

Cash Dividend Policy

The Company paid its third quarter 2024 dividend of $0.01 per share on August 29, 2024 to stockholders of record on August 21, 2024.

The Board of Directors declared a fourth quarter 2024 dividend of $0.01 per share which is to be paid on November 29, 2024 to stockholders of record on November 21, 2024.

Issued 2023 Corporate ESG Report

The 2023 ESG report provides detailed information about W&T’s sustainability initiatives and provides important ESG performance data for the five year period from 2019 through 2023.

Highlights of the report include:

Decreased total Scope 1 GHG emissions 26% from over 435,000 metric tons of CO2-e in 2019 to 325,000 metric tons of CO2-e in 2023;
Decreased scope 1 GHG production intensity by 42% across the past five years;
Maintained detailed efforts and procedures in place to estimate and track all waste management that is recycled, injected, or sent to landfills;
Continued reaching out and engaging directly with W&T’s largest shareholders, affirming the Company’s commitment to shareholders and ensuring alignment over the long-term; and
Established an ESG Committee, chaired by Dr. Nancy Chang, which will assist in setting the Company’s general strategy relating to ESG matters and in developing, implementing, and monitoring initiatives and policies based on that strategy.

Proxy Statement Award

W&T was one of five entrants named as a finalist for the Best Proxy Statement in the small cap category at the 18th Annual Corporate Governance Awards out of 75 entrants (22 in the small cap category). These awards are hosted by Governance Intelligence (formerly Corporate Secretary) which recognize outstanding achievements in governance, risk and compliance. The award recognizes the unwavering commitment of W&T Offshore to excellence, transparency and innovation in shareholder communications.

The Corporate Governance Awards celebrate outstanding achievements by the governance profession in areas such as proxy statements, hosting annual general meetings (AGMs), compliance and ethics programs, ESG reporting, entity management, use of technology, investor engagement and corporate transactions. Winners will be selected by an independent panel of judges and announced at an in-person ceremony on November 7, 2024, in New York.

Fourth Quarter and Full Year 2024 Production and Expense Guidance

The guidance for the fourth quarter and full year 2024 in the table below represents the Company’s current expectations. Please refer to the section entitled “Forward-Looking and Cautionary Statements” below for risk factors that could impact guidance.

W&T plans to spend more on LOE in the fourth quarter of 2024 compared to the third quarter of 2024 to undertake some of the projects deferred earlier in the year. Full year estimated LOE was reduced in August 2024 by approximately 5% at the midpoint, to a range of $280 million to $315 million, which demonstrates W&T’s commitment to lowering costs and reflects the Company’s ability to capture the benefit of synergies from recent

4


acquisitions. The Company reduced its 2024 full year capital expenditure budget from $35 to $45 million to $25 to $35 million.

Production

Fourth Quarter 2024

Full Year 2024

Oil (MBbl)

1,200 – 1,330

5,000 – 5,500

NGLs (MBbl)

260 – 290

1,150 – 1,350

Natural gas (MMcf)

8,800 – 9,800

34,500 – 38,500

Total equivalents (MBoe)

2,927 – 3,253

11,900 – 13,267

Average daily equivalents (MBoe/d)

31.8 – 35.4

32.5 – 36.2

Expenses

Fourth Quarter 2024

Full Year 2024

Lease operating expense ($MM)

73.0 – 81.0

280.0 – 315.0

Gathering, transportation & production taxes ($MM)

6.8 – 7.6

31.0 – 34.0

General & administrative – cash ($MM)

15.5 – 17.2

66.0 – 74.0

General & administrative – non-cash ($MM)

3.6 – 4.2

11.5 – 13.5

DD&A ($ per Boe)

13.00 – 14.00

W&T expects substantially all income taxes in 2024 to be deferred. 

Conference Call Information:  W&T will hold a conference call to discuss its financial and operational results on Friday, November 8, 2024 at 9:00 a.m. Central Time (10:00 a.m. Eastern Time). Interested parties may dial 1-844-739-3797. International parties may dial 1-412-317-5713. Participants should request to connect to the “W&T Offshore Conference Call.” This call will also be webcast and available on W&T’s website at www.wtoffshore.com under “Investors.” An audio replay will be available on the Company’s website following the call.

About W&T Offshore

W&T Offshore, Inc. is an independent oil and natural gas producer with operations offshore in the Gulf of Mexico and has grown through acquisitions, exploration and development. As of September 30, 2024, the Company had working interests in 53 fields in federal and state waters (which include 46 fields in federal waters and 7 in state waters). The Company has under lease approximately 673,100 gross acres (515,400 net acres) spanning across the outer continental shelf off the coasts of Louisiana, Texas, Mississippi and Alabama, with approximately 514,000 gross acres on the conventional shelf, approximately 153,500 gross acres in the deepwater and 5,600 gross acres in Alabama state waters. A majority of the Company’s daily production is derived from wells it operates. For more information on W&T, please visit the Company’s website at www.wtoffshore.com.

Forward-Looking and Cautionary Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this release regarding the Company’s financial position, operating and financial performance, business strategy, plans and objectives of management for future operations, projected costs, industry conditions, potential acquisitions, sustainability initiatives, the impact of and integration of acquired assets, and indebtedness are forward-looking statements. When used in this release, forward-looking statements are generally accompanied by terms or phrases such as “estimate,” “project,” “predict,” “believe,” “expect,” “continue,” “anticipate,” “target,” “could,” “plan,” “intend,” “seek,” “goal,” “will,” “should,” “may” or other words and similar expressions that convey the uncertainty of future events or outcomes, although not all forward-looking statements contain such identifying words. Items contemplating or making assumptions about actual or potential future production and sales, prices, market size, and trends or operating results also constitute such forward-looking statements.

5


These forward-looking statements are based on the Company’s current expectations and assumptions about future events and speak only as of the date of this release. While management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, as results actually achieved may differ materially from expected results described in these statements. The Company does not undertake, and specifically disclaims, any obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements, unless required by law.

Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially including, among other things, the regulatory environment, including availability or timing of, and conditions imposed on, obtaining and/or maintaining permits and approvals, including those necessary for drilling and/or development projects; the impact of current, pending and/or future laws and regulations, and of legislative and regulatory changes and other government activities, including those related to permitting, drilling, completion, well stimulation, operation, maintenance or abandonment of wells or facilities, managing energy, water, land, greenhouse gases or other emissions, protection of health, safety and the environment, or transportation, marketing and sale of the Company’s products; inflation levels; global economic trends, geopolitical risks and general economic and industry conditions, such as the global supply chain disruptions and the government interventions into the financial markets and economy in response to inflation levels and world health events; volatility of oil, NGL and natural gas prices; the global energy future, including the factors and trends that are expected to shape it, such as concerns about climate change and other air quality issues, the transition to a low-emission economy and the expected role of different energy sources; supply of and demand for oil, natural gas and NGLs, including due to the actions of foreign producers, importantly including OPEC and other major oil producing companies (“OPEC+”) and change in OPEC+’s production levels; disruptions to, capacity constraints in, or other limitations on the pipeline systems that deliver the Company’s oil and natural gas and other processing and transportation considerations; inability to generate sufficient cash flow from operations or to obtain adequate financing to fund capital expenditures, meet the Company’s working capital requirements or fund planned investments; price fluctuations and availability of natural gas and electricity; the Company’s ability to use derivative instruments to manage commodity price risk; the Company’s ability to meet the Company’s planned drilling schedule, including due to the Company’s ability to obtain permits on a timely basis or at all, and to successfully drill wells that produce oil and natural gas in commercially viable quantities; uncertainties associated with estimating proved reserves and related future cash flows; the Company’s ability to replace the Company’s reserves through exploration and development activities; drilling and production results, lower–than–expected production, reserves or resources from development projects or higher–than–expected decline rates; the Company’s ability to obtain timely and available drilling and completion equipment and crew availability and access to necessary resources for drilling, completing and operating wells; changes in tax laws; effects of competition; uncertainties and liabilities associated with acquired and divested assets; the Company’s ability to make acquisitions and successfully integrate any acquired businesses; asset impairments from commodity price declines; large or multiple customer defaults on contractual obligations, including defaults resulting from actual or potential insolvencies; geographical concentration of the Company’s operations; the creditworthiness and performance of the Company’s counterparties with respect to its hedges; impact of derivatives legislation affecting the Company’s ability to hedge; failure of risk management and ineffectiveness of internal controls; catastrophic events, including tropical storms, hurricanes, earthquakes, pandemics and other world health events; environmental risks and liabilities under U.S. federal, state, tribal and local laws and regulations (including remedial actions); potential liability resulting from pending or future litigation; the Company’s ability to recruit and/or retain key members of the Company’s senior management and key technical employees; information technology failures or cyberattacks; and governmental actions and political conditions, as well as the actions by other third parties that are beyond the Company’s control, and other factors discussed in W&T Offshore’s most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q found at www.sec.gov or at the Company’s website at www.wtoffshore.com under the Investor Relations section.

6


W&T OFFSHORE, INC.

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

Three Months Ended

 

Nine Months Ended

 

September 30, 

June 30, 

September 30, 

 

September 30, 

 

    

2024

    

2024

    

2023

 

2024

    

2023

 

Revenues:

 

  

 

  

 

  

  

 

  

Oil

$

90,862

$

110,965

$

100,331

$

308,842

$

287,313

NGLs

 

5,636

 

8,160

 

7,415

 

21,265

 

25,595

Natural gas

 

23,148

 

21,910

 

32,515

 

66,674

 

80,757

Other

 

1,726

 

1,722

 

2,150

 

8,135

 

6,651

Total revenues

 

121,372

 

142,757

 

142,411

 

404,916

 

400,316

Operating expenses:

 

  

 

  

 

  

 

  

 

  

Lease operating expenses

 

72,412

 

73,987

 

61,826

 

217,229

 

193,033

Gathering, transportation and production taxes

 

6,147

 

8,578

 

6,692

 

22,265

 

19,630

Depreciation, depletion, and amortization

 

34,206

 

36,674

 

30,218

 

104,817

 

81,019

Asset retirement obligations accretion

7,848

8,400

6,414

24,217

21,641

General and administrative expenses

 

19,723

 

21,354

 

19,978

 

61,592

 

57,290

Total operating expenses

 

140,336

 

148,993

 

125,128

 

430,120

 

372,613

Operating (loss) income

 

(18,964)

 

(6,236)

 

17,283

 

(25,204)

 

27,703

Interest expense, net

 

9,992

 

10,164

 

9,925

 

30,228

 

34,960

Derivative (gain) loss, net

 

(3,199)

 

2,374

 

(1,491)

 

(5,702)

 

(41,560)

Other expense, net

 

15,709

 

1,250

 

1,927

 

22,189

 

1,849

(Loss) income before income taxes

 

(41,466)

 

(20,024)

 

6,922

 

(71,919)

 

32,454

Income tax (benefit) expense

 

(4,545)

 

(4,636)

 

4,777

 

(8,136)

 

16,413

Net (loss) income

$

(36,921)

$

(15,388)

$

2,145

$

(63,783)

$

16,041

Net (loss) income per share:

Basic

$

(0.25)

$

(0.10)

$

0.01

$

(0.43)

$

0.11

Diluted

(0.25)

(0.10)

0.01

(0.43)

0.11

Weighted average common shares outstanding

 

Basic

147,206

 

146,943

 

146,483

 

147,002

 

146,451

Diluted

147,206

146,943

151,459

147,002

149,856

7


W&T OFFSHORE, INC.

Condensed Operating Data

(Unaudited)

Three Months Ended

 

Nine Months Ended

September 30, 

June 30, 

September 30,

 

September 30,

2024

2024

    

2023

 

2024

    

2023

Net sales volumes:

  

  

 

  

  

 

  

Oil (MBbls)

1,210

1,382

 

1,227

3,992

 

3,831

NGLs (MBbls)

262

334

 

348

939

 

1,086

Natural gas (MMcf)

8,289

8,769

 

10,359

25,791

 

28,058

Total oil and natural gas (MBoe) (1)

2,854

3,177

 

3,302

9,230

 

9,593

Average daily equivalent sales (MBoe/d)

31.0

34.9

 

35.9

33.7

 

35.1

Average realized sales prices (before the impact of derivative settlements):

  

  

 

  

 

  

Oil ($/Bbl)

$

75.09

$

80.29

$

81.77

$

77.37

$

75.00

NGLs ($/Bbl)

 

21.51

 

24.43

 

21.31

 

22.65

 

23.57

Natural gas ($/Mcf)

 

2.79

 

2.50

 

3.14

 

2.59

 

2.88

Barrel of oil equivalent ($/Boe)

 

41.92

 

44.40

 

42.48

 

42.99

 

41.04

Average operating expenses per Boe ($/Boe):

 

  

 

  

 

  

 

 

  

Lease operating expenses

$

25.37

$

23.29

$

18.72

$

23.54

$

20.12

Gathering, transportation and production taxes

 

2.15

 

2.70

 

2.03

 

2.41

 

2.05

Depreciation, depletion, and amortization

 

11.99

 

11.55

 

9.15

 

11.36

 

8.45

Asset retirement obligations accretion

2.75

2.64

1.94

2.62

2.26

General and administrative expenses

 

6.91

 

6.72

 

6.05

 

6.67

 

5.97

(1)MBoe is 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. The realized prices presented above are volume-weighted for production in the respective period.

8


W&T OFFSHORE, INC.

Consolidated Balance Sheets

(In thousands)

(Unaudited)

    

September 30, 

December 31, 

 

2024

2023

 

Assets

 

  

 

  

Current assets:

 

  

 

  

Cash and cash equivalents

$

126,544

$

173,338

Restricted cash

4,417

4,417

Receivables:

 

 

Oil and natural gas sales

 

52,025

 

52,080

Joint interest, net

 

19,753

 

15,480

Other

557

2,218

Prepaid expenses and other assets

 

23,116

 

17,447

Total current assets

 

226,412

 

264,980

Oil and natural gas properties and other, net

 

798,705

 

749,056

Restricted deposits for asset retirement obligations

 

22,625

 

22,272

Deferred income taxes

 

46,910

 

38,774

Other assets

 

32,624

 

38,923

Total assets

$

1,127,276

$

1,114,005

Liabilities and Shareholders’ (Deficit) Equity

 

  

 

  

Current liabilities:

 

  

 

  

Accounts payable

$

86,866

$

78,857

Accrued liabilities

 

21,629

 

31,978

Undistributed oil and natural gas proceeds

 

54,461

 

42,134

Advances from joint interest partners

 

2,489

 

2,962

Current portion of asset retirement obligations

 

45,139

 

31,553

Current portion of long-term debt, net

20,968

29,368

Total current liabilities

 

231,552

 

216,852

Asset retirement obligations

 

509,888

 

467,262

Long-term debt, net

371,596

361,236

Other liabilities

 

16,665

 

19,420

Commitments and contingencies

 

29,085

 

18,043

 

 

Shareholders’ (deficit) equity:

 

 

Preferred stock

Common stock

2

1

Additional paid-in capital

591,602

586,014

Retained deficit

(598,947)

(530,656)

Treasury stock

(24,167)

(24,167)

Total shareholders’ (deficit) equity

(31,510)

31,192

Total liabilities and shareholders’ (deficit) equity

$

1,127,276

$

1,114,005

9


W&T OFFSHORE, INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Three Months Ended

 

Nine Months Ended

September 30, 

June 30, 

September 30,

 

September 30, 

    

2024

    

2024

    

2023

     

2024

    

2023

Operating activities:

  

Net (loss) income

$

(36,921)

$

(15,388)

$

2,145

$

(63,783)

$

16,041

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

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

42,054

 

45,074

 

36,632

 

129,034

 

102,660

Share-based compensation

 

1,956

 

1,386

 

3,250

 

6,374

 

7,259

Amortization and write off of debt issuance costs

 

1,109

 

1,044

 

1,351

 

3,445

 

5,714

Derivative loss (gain), net

 

(3,199)

 

2,374

 

(1,491)

 

(5,702)

 

(41,560)

Derivative cash settlements, net

 

1,208

 

2,358

 

(1,696)

 

6,165

 

(6,123)

Deferred income (benefit) taxes

 

(4,545)

 

(4,324)

 

3,067

 

(8,136)

 

14,647

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

21,913

 

(7,108)

 

(9,354)

 

(2,557)

 

15,575

Prepaid expenses and other current assets

2,502

(6,177)

(1,442)

(3,242)

25,550

Accounts payable, accrued liabilities and other

 

(2,962)

 

26,416

 

10,645

 

22,602

 

(35,183)

Asset retirement obligation settlements

 

(8,347)

 

(8,209)

 

(13,077)

 

(20,344)

 

(24,918)

Net cash provided by operating activities

 

14,768

 

37,446

 

30,030

 

63,856

 

79,662

Investing activities:

 

  

 

  

 

  

 

  

 

  

Investment in oil and natural gas properties and equipment

 

(9,577)

 

(6,576)

 

(4,337)

 

(23,233)

 

(29,674)

Acquisition of property interests

 

 

(120)

 

(28,863)

 

(80,635)

 

(28,863)

Deposit related to acquisition of property interests

(8,850)

(8,850)

Purchase of corporate aircraft

(8,983)

Purchases of furniture, fixtures and other

(69)

(73)

(2,863)

(166)

(3,081)

Net cash used in investing activities

 

(9,646)

 

(6,769)

 

(44,913)

 

(104,034)

 

(79,451)

Financing activities:

 

  

 

  

 

  

 

  

 

  

Proceeds from issuance of long-term debt

275,000

Repayments of long-term debt

(275)

(275)

(7,423)

(825)

(579,247)

Debt issuance costs

(174)

(93)

(128)

(579)

(7,380)

Payment of dividends

(1,473)

(1,485)

(4,427)

Other

 

(31)

 

(271)

 

(200)

 

(785)

 

(948)

Net cash used in financing activities

 

(1,953)

 

(2,124)

 

(7,751)

 

(6,616)

 

(312,575)

Change in cash, cash equivalents and restricted cash

 

3,169

 

28,553

 

(22,634)

 

(46,794)

 

(312,364)

Cash, cash equivalents and restricted cash, beginning of period

 

127,792

 

99,239

 

176,044

 

177,755

 

465,774

Cash, cash equivalents and restricted cash, end of period

$

130,961

$

127,792

$

153,410

$

130,961

$

153,410

10


W&T OFFSHORE, INC. AND SUBSIDIARIES

Non-GAAP Information

Certain financial information included in W&T’s 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 Debt,” “Adjusted Net (Loss) Income,” “Adjusted EBITDA” and “Free Cash Flow” or are derivable from a combination of these measures. Management uses these non-GAAP financial measures in its analysis of 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. Prior period amounts have been conformed to the methodology and presentation of the current period.

We calculate Net Debt as total debt (current and long-term portions), less cash and cash equivalents. Management uses Net Debt to evaluate the Company’s financial position, including its ability to service its debt obligations.

Reconciliation of Net (Loss) Income to Adjusted Net Loss

Adjusted Net (Loss) Income adjusts for certain items that the Company believes affect comparability of operating results, including items that are generally non-recurring in nature or whose timing and/or amount cannot be reasonably estimated. These items include unrealized commodity derivative gain, net, allowance for credit losses, write-off of debt issuance costs, non-recurring legal and IT-related costs, non-ARO P&A costs, and other which are then tax effected using the Federal Statutory Rate.

Three Months Ended

 

Nine Months Ended

September 30, 

June 30, 

September 30,

 

September 30, 

    

2024

    

2024

    

2023

 

2024

    

2023

(in thousands)

(Unaudited)

Net (loss) income

$

(36,921)

$

(15,388)

$

2,145

$

(63,783)

$

16,041

Unrealized commodity derivative (gain) loss, net

 

(1,829)

 

2,738

(3,462)

 

(213)

 

(44,061)

Allowance for credit losses

 

10

 

346

 

6

 

440

 

9

Write-off debt issuance costs

2,330

Non-recurring legal and IT-related costs

(22)

4,202

768

 

4,938

 

2,631

Non-ARO P&A costs

16,627

1,709

2,103

23,688

2,109

Other

 

(633)

 

304

 

204

(543)

271

Tax effect of selected items (1)

(2,972)

(1,953)

84

(5,945)

7,709

Adjusted net (loss) income

$

(25,740)

$

(8,042)

$

1,848

$

(41,418)

$

(12,961)

Adjusted net (loss) income per common share:

Basic

$

(0.17)

$

(0.05)

$

0.01

($ 0.28)

$

(0.09)

Diluted

$

(0.17)

$

(0.05)

$

0.01

($ 0.28)

$

(0.09)

Weighted average shares outstanding:

Basic

147,206

146,943

146,483

147,002

146,451

Diluted

147,206

146,943

151,459

147,002

146,451

(1) Selected items were tax effected with the Federal Statutory Rate of 21% for each respective period.

11


W&T OFFSHORE, INC. AND SUBSIDIARIES

Non-GAAP Information

Adjusted EBITDA/ Free Cash Flow Reconciliations

The Company also presents non-GAAP financial measures of Adjusted EBITDA and Free Cash Flow. The Company defines Adjusted EBITDA as net (loss) income plus net interest expense, income tax (benefit) expense, depreciation, depletion and amortization, ARO accretion, excluding the unrealized commodity derivative loss (gain), allowance for credit losses, non-cash incentive compensation, non-recurring legal and IT-related costs, non-ARO P&A costs, and other. Company management believes this presentation is relevant and useful because it helps investors understand W&T’s operating performance and makes it easier to compare its results with those of other companies that have different financing, capital and tax structures. 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. Adjusted EBITDA, as W&T calculates it, may not be comparable to Adjusted EBITDA measures reported by other companies. In addition, Adjusted EBITDA does not represent funds available for discretionary use.

The Company defines Free Cash Flow as Adjusted EBITDA (defined above), less capital expenditures, P&A costs and net interest expense (all on an accrual basis). For this purpose, the Company’s definition of capital expenditures includes costs incurred related to oil and natural gas properties (such as drilling and infrastructure costs and the lease maintenance costs) and equipment but excludes acquisition costs of oil and gas properties from third parties that are not included in the Company’s capital expenditures guidance provided to investors. Company management believes that Free Cash Flow is an important financial performance measure for use in evaluating the performance and efficiency of its current operating activities after the impact of accrued capital expenditures, P&A costs and net interest expense and without being impacted by items such as changes associated with working capital, which can vary substantially from one period to another. There is no commonly accepted definition of Free Cash Flow within the industry. Accordingly, Free Cash Flow, as defined and calculated by the Company, may not be comparable to Free Cash Flow or other similarly named non-GAAP measures reported by other companies. While the Company includes net interest expense in the calculation of Free Cash Flow, other mandatory debt service requirements of future payments of principal at maturity (if such debt is not refinanced) are excluded from the calculation of Free Cash Flow. These and other non-discretionary expenditures that are not deducted from Free Cash Flow would reduce cash available for other uses.

The following table presents a reconciliation of the Company’s net (loss) income, a GAAP measure, to Adjusted EBITDA and Free Cash Flow, as such terms are defined by the Company:

Three Months Ended

 

Nine Months Ended

September 30, 

June 30, 

September 30,

 

September 30, 

    

2024

    

2024

    

2023

 

2024

    

2023

(in thousands)

(Unaudited)

Net (loss) income

$

(36,921)

$

(15,388)

$

2,145

$

(63,783)

$

16,041

Interest expense, net

 

9,992

 

10,164

 

9,925

 

30,228

 

34,960

Income tax (benefit) expense

 

(4,545)

 

(4,636)

 

4,777

 

(8,136)

 

16,413

Depreciation, depletion and amortization

 

34,206

 

36,674

 

30,218

 

104,817

 

81,019

Asset retirement obligations accretion

7,848

8,400

6,414

24,217

21,641

Unrealized commodity derivative (gain) loss, net

 

(1,829)

 

2,738

 

(3,462)

 

(213)

 

(44,061)

Allowance for credit losses

 

10

 

346

 

6

 

440

 

9

Non-cash incentive compensation

1,956

1,386

3,250

6,374

7,259

Non-recurring legal and IT-related costs

(22)

4,202

768

4,938

2,631

Non-ARO P&A costs

16,627

1,709

2,103

23,688

2,109

Other

 

(633)

 

304

 

204

 

(543)

 

271

Adjusted EBITDA

$

26,689

$

45,899

$

56,348

$

122,027

$

138,292

Capital expenditures, accrual basis (1)

$

(4,461)

$

(8,781)

$

(7,960)

$

(16,398)

$

(30,959)

Asset retirement obligation settlements

(8,347)

 

(8,209)

 

(13,077)

 

(20,344)

 

(24,918)

Interest expense, net

(9,992)

 

(10,164)

 

(9,925)

 

(30,228)

 

(34,960)

Free Cash Flow

$

3,889

$

18,745

$

25,386

$

55,057

$

47,455

12


(1) A reconciliation of the adjustment used to calculate Free Cash Flow to the Condensed Consolidated Financial Statements is included below:

Capital expenditures, accrual basis reconciliation

Investment in oil and natural gas properties and equipment

$

(9,577)

$

(6,576)

$

(4,337)

$

(23,233)

$

(29,674)

Less: acquisition related expenditures included in investment in oil and natural gas properties and equipment

(4,929)

(4,929)

Less: changes in operating assets and liabilities associated with investing activities

(187)

2,205

3,623

(1,906)

1,285

Capital expenditures, accrual basis

$

(4,461)

$

(8,781)

$

(7,960)

$

(16,398)

$

(30,959)

The following table presents a reconciliation of cash flow from operating activities, a GAAP measure, to Free Cash Flow, as defined by the Company:

Three Months Ended

 

Nine Months

September 30, 

June 30, 

September 30, 

 

September 30, 

    

2024

    

2024

    

2023

 

2024

    

2023

(in thousands)

(Unaudited)

Net cash provided by operating activities

$

14,768

$

37,446

$

30,030

$

63,856

$

79,662

Allowance for credit losses

 

10

 

346

 

6

 

440

 

9

Amortization of debt items and other items

 

(1,109)

 

(1,044)

 

(1,351)

 

(3,445)

 

(5,714)

Non-recurring legal and IT-related costs

(22)

4,202

768

4,938

2,631

Current tax (benefit) expense (1)

 

 

(312)

 

1,710

 

 

1,766

Change in derivatives (payable) receivable (1)

 

162

 

(1,994)

 

(275)

 

(676)

 

3,622

Non-ARO P&A costs

16,627

1,709

2,103

23,688

2,109

Changes in operating assets and liabilities, excluding asset retirement obligation settlements

 

(21,453)

 

(13,131)

 

151

 

(16,803)

 

(5,942)

Capital expenditures, accrual basis

 

(4,461)

 

(8,781)

 

(7,960)

 

(16,398)

 

(30,959)

Other

 

(633)

 

304

 

204

 

(543)

 

271

Free Cash Flow

$

3,889

$

18,745

$

25,386

$

55,057

$

47,455

(1) A reconciliation of the adjustments used to calculate Free Cash Flow to the Condensed Consolidated Financial Statements is included below:

Current tax (benefit) expense:

Income tax (benefit) expense

    

$

(4,545)

    

$

(4,636)

$

4,777

$

(8,136)

    

$

16,413

Less: Deferred income (benefit) taxes

 

(4,545)

 

(4,324)

 

3,067

 

(8,136)

 

14,647

Current tax (benefit) expense

$

$

(312)

$

1,710

$

$

1,766

Changes in derivatives receivable (payable)

 

  

 

  

 

  

Derivatives (payable) receivable, end of period

$

(405)

$

(567)

$

(952)

$

(405)

$

(952)

Derivatives payable (receivable), beginning of period

 

567

 

(1,427)

 

677

 

(271)

 

4,574

Change in derivatives (payable) receivable

$

162

$

(1,994)

$

(275)

$

(676)

$

3,622

Graphic

CONTACT:

Al Petrie

Sameer Parasnis

Investor Relations Coordinator

Executive VP and CFO

investorrelations@wtoffshore.com

sparasnis@wtoffshore.com

713-297-8024

713-513-8654

13