Item 1.
FINANCIAL STATEMENTS.
EPL OIL & GAS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(In thousands, except share data)
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2014
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,448
|
|
$
|
8,812
|
Trade accounts receivable - net
|
|
|
87,484
|
|
|
70,707
|
Fair value of commodity derivative instruments
|
|
|
55
|
|
|
501
|
Deferred tax asset
|
|
|
7,852
|
|
|
8,949
|
Prepaid expenses
|
|
|
4,979
|
|
|
6,868
|
Total current assets
|
|
|
104,818
|
|
|
95,837
|
Property and equipment, at cost under the successful efforts method of accounting
|
|
|
2,575,959
|
|
|
2,355,219
|
Less accumulated depreciation, depletion, amortization and impairments
|
|
|
(664,470)
|
|
|
(618,788)
|
Net property and equipment
|
|
|
1,911,489
|
|
|
1,736,431
|
Deposit for Nexen Acquisition
|
|
|
-
|
|
|
7,040
|
Restricted cash
|
|
|
6,023
|
|
|
6,023
|
Fair value of commodity derivative instruments
|
|
|
160
|
|
|
238
|
Deferred financing costs - net of accumulated amortization of $6,312 and $5,549 at March 31, 2014 and December 31, 2013, respectively
|
|
|
9,513
|
|
|
10,106
|
Other assets
|
|
|
1,433
|
|
|
2,156
|
Total assets
|
|
$
|
2,033,436
|
|
$
|
1,857,831
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
86,658
|
|
$
|
59,431
|
Accrued expenses
|
|
|
157,883
|
|
|
131,125
|
Asset retirement obligations
|
|
|
46,076
|
|
|
51,601
|
Fair value of commodity derivative instruments
|
|
|
26,177
|
|
|
29,636
|
Total current liabilities
|
|
|
316,794
|
|
|
271,793
|
Long-term debt
|
|
|
718,000
|
|
|
627,355
|
Asset retirement obligations
|
|
|
223,180
|
|
|
203,849
|
Deferred tax liabilities
|
|
|
129,344
|
|
|
122,812
|
Fair value of commodity derivative instruments
|
|
|
1,326
|
|
|
2,136
|
Other
|
|
|
821
|
|
|
673
|
Total liabilities
|
|
|
1,389,465
|
|
|
1,228,618
|
Commitments and contingencies (Note 8)
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
Preferred stock, par value $0.001 per share. Authorized 1,000,000 shares; no shares issued and outstanding at March 31, 2014 and December 31, 2013, respectively
|
|
|
-
|
|
|
-
|
Common stock, par value $0.001 per share. Authorized 75,000,000 shares; shares issued: 41,118,523 and 40,970,137 at March 31, 2014 and December 31, 2013, respectively; shares outstanding: 39,206,958 and 39,097,394 at March 31, 2014 and December 31, 2013, respectively
|
|
|
41
|
|
|
41
|
Additional paid-in capital
|
|
|
521,566
|
|
|
519,114
|
Treasury stock, at cost, 1,911,565 and 1,872,743 shares at March 31, 2014 and December 31, 2013, respectively
|
|
|
(32,182)
|
|
|
(31,157)
|
Retained earnings
|
|
|
154,546
|
|
|
141,215
|
Total stockholders’ equity
|
|
|
643,971
|
|
|
629,213
|
Total liabilities and stockholders' equity
|
|
$
|
2,033,436
|
|
$
|
1,857,831
|
See accompanying notes to
condens
ed
consolidated financial statements.
EPL OIL & GAS, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
Revenue:
|
|
|
|
|
|
|
Oil and natural gas
|
|
$
|
158,470
|
|
$
|
180,984
|
Other
|
|
|
1,021
|
|
|
1,365
|
Total revenue
|
|
|
159,491
|
|
|
182,349
|
Costs and expenses:
|
|
|
|
|
|
|
Lease operating
|
|
|
41,734
|
|
|
41,579
|
Transportation
|
|
|
900
|
|
|
650
|
Exploration expenditures and dry hole costs
|
|
|
4,941
|
|
|
1,933
|
Depreciation, depletion and amortization
|
|
|
45,645
|
|
|
46,522
|
Accretion of liability for asset retirement obligations
|
|
|
6,997
|
|
|
6,032
|
General and administrative
|
|
|
10,287
|
|
|
7,092
|
Taxes, other than on earnings
|
|
|
2,472
|
|
|
2,860
|
Other
|
|
|
(881)
|
|
|
2,989
|
Total costs and expenses
|
|
|
112,095
|
|
|
109,657
|
Income from operations
|
|
|
47,396
|
|
|
72,692
|
Other income (expense):
|
|
|
|
|
|
|
Interest income
|
|
|
10
|
|
|
10
|
Interest expense
|
|
|
(13,304)
|
|
|
(13,095)
|
Loss on derivative instruments
|
|
|
(13,142)
|
|
|
(13,951)
|
Total other expense
|
|
|
(26,436)
|
|
|
(27,036)
|
Income before income taxes
|
|
|
20,960
|
|
|
45,656
|
Deferred income tax expense
|
|
|
(7,629)
|
|
|
(16,619)
|
Net income
|
|
|
13,331
|
|
|
29,037
|
Basic earnings per share
|
|
$
|
0.34
|
|
$
|
0.74
|
Diluted earnings per share
|
|
$
|
0.34
|
|
$
|
0.73
|
Weighted average common shares used in computing earnings per share:
|
|
|
|
|
|
|
Basic
|
|
|
38,714
|
|
|
38,823
|
Diluted
|
|
|
39,233
|
|
|
39,204
|
See accompanying notes to
condensed
consolidated financial statements.
EPL OIL & GAS, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(In thousands)
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
13,331
|
|
$
|
29,037
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
|
|
45,645
|
|
|
46,522
|
Accretion of liability for asset retirement obligations
|
|
|
6,997
|
|
|
6,032
|
Change in fair value of derivative instruments
|
|
|
(3,746)
|
|
|
7,383
|
Non-cash compensation
|
|
|
2,425
|
|
|
1,612
|
Deferred income taxes
|
|
|
7,629
|
|
|
16,519
|
Amortization of deferred financing costs and discount on debt
|
|
|
1,408
|
|
|
1,318
|
Other
|
|
|
(802)
|
|
|
2,915
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Trade accounts receivable
|
|
|
(16,777)
|
|
|
(6,473)
|
Prepaid expenses
|
|
|
1,889
|
|
|
1,667
|
Other assets
|
|
|
724
|
|
|
210
|
Accounts payable and accrued expenses
|
|
|
19,264
|
|
|
(21,361)
|
Asset retirement obligation settlements
|
|
|
(15,047)
|
|
|
(7,139)
|
Net cash provided by operating activities
|
|
|
62,940
|
|
|
78,242
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
|
Property acquisitions
|
|
|
(57,934)
|
|
|
(2,210)
|
Exploration and development expenditures
|
|
|
(98,969)
|
|
|
(63,577)
|
Other property and equipment additions
|
|
|
(231)
|
|
|
(485)
|
Net cash used in investing activities
|
|
|
(157,134)
|
|
|
(66,272)
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
|
Proceeds from (repayments of) indebtedness
|
|
|
90,000
|
|
|
(10,000)
|
Deferred financing costs
|
|
|
(170)
|
|
|
(405)
|
Exercise of stock options
|
|
|
-
|
|
|
239
|
Net cash provided by (used in) financing activities
|
|
|
89,830
|
|
|
(10,166)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(4,364)
|
|
|
1,804
|
Cash and cash equivalents at beginning of period
|
|
|
8,812
|
|
|
1,521
|
Cash and cash equivalents at end of period
|
|
$
|
4,448
|
|
$
|
3,325
|
See accompanying notes to
condensed
consolidated financial statements.
EPL OIL & GAS, INC. AND SUBSIDIARIES
NOTES TO
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(
1) Basis of Presentation
EPL Oil & Gas, Inc. (“we,” “our,” “us,” or “the Company”) was incorporated as a Delaware corporation on January 29, 1998. We are an independent oil and natural gas exploration and production company. Our current operations are concentrated in the U.S. Gulf of Mexico shelf focusing on state and federal waters offshore Louisiana.
The financial information as of March 31, 2014 and for the three-month periods ended March 31, 2014 and March 31, 2013 has not been audited. However, in the opinion of management, all adjustments (which include only normal, recurring adjustments) necessary to present fairly the financial position and results of operations for the periods presented have been included therein. Certain information and footnote disclosures normally in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to rules and regulations of the Securities and Exchange Commission. The condensed consolidated balance sheet at December 31, 2013 has been derived from the audited financial statements at that date. These financial statements and footnotes should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2013 (the “2013 Annual Report”). The results of operations and cash flows for the first three months of the year are not necessarily indicative of the results of operations which might be expected for the entire year.
Recent Events.
On March 12, 2014, we
entered into an Agreement and Plan of Merger
(
as amended,
the “
M
erger
A
greement”) with Energy XXI (Bermuda) Limited (“EXXI”)
and two of its subsidiaries,
pursuant to which EXXI will acquire all of our outstanding shares
of common stock
for total consideration of $2.3 billion, including the assumption of debt (the “
M
erger”).
Upon the completion of the Merger, we will become an indirect wholly owned subsidiary of EXXI.
The consideration to be received by our stockholders is valued at $39.00 per sh
are of our stock based on the
clos
ing price
of EXXI’s common stock
as of March 11, 2014.
The aggregate consideration will be paid
approximately
65 percent in cash and
approximately
35 percent in EXXI common shares, based on
the closing price of EXXI’s common stock as of
March 11, 2014. Our stockholders will be able to elect
to receive
, for each share of our stock held, either (i) $
39.00 in cash, (ii) 1.669
shares of EXXI
common stock
, or (iii)
$25.35 in cash plus 0.584
shares of EXX
I common stock. All elections by stock
holders will be subject to proration
with respect to the stock and the cash portion so that
approximately
65% of the aggregate merger consideration is paid in cash and approximately 35% is paid
in shares of EXXI common stock
. Upon closing, EXXI shareholders are expected to own
a
pproximately 75
percent of the combined company and EPL shareholders are exp
ected to own the remaining 25
percent.
On
April 1
4
, 2014, we announced we will hold a special
meeting of our stockholders on
May
30
, 2014
to vote on the proposed M
erger.
The
M
erger is expected to close in the second quarter
of
2014 and is subject to share
holder approval by
both companies
and
other
customary closing conditions.
(2) Acquisitions and Dispositions
The Nexen Acquisition
On January 15, 2014, we acquired
from Nexen Petroleum Offshore U.S.A., Inc. (“Nexen”)
a
100% working interest of certain shallow-water central Gulf of Mexico shelf oil and natural gas assets for
$70.4
million, subject to customary adjustments to reflect the September 1, 2013, economic effective date (the “Nexen Acquisition”). The assets we acquired comprise five leases in the Eugene Island 258/259 field (the “EI Interests”). Estimated proved reserves as of the September 1, 2013 effective date consist
ed
of approximately
2.6
Mmboe of proved developed producing reserves, about
91%
of which was
oil.
The Nexen Acquisition was financed with borrowings under our Senior Credit Facility.
In January 2014, our lenders approved a
$50.0
million increase in our borrowing base under our Senior Credit Facility, increasing our borrowing base to
$475.0
million.
See Note 5, “Indebtedness” for more information regarding our Senior Credit Facility.
The following allocation of the purchase price is preliminary and includes estimates. This preliminary allocation is based on information that was available to management at the time these condensed consolidated financial statements were prepared and takes into account current market conditions and estimated market prices for oil and natural gas. Management has not yet had the opportunity to complete its assessment of fair values of the assets acquired and liabilities assumed.
In addition, the purchase price could change materially as management finalizes adjustments to purchase price provided for by the purchase and sale agreement.
Accordingly, the allocation may change materially as additional information becomes available and is assessed by management.
The following table summarizes the estimated values of assets acquired and liabilities assumed and reflects management’s estimate of customary adjustments to purchase price provided for by the purchase and sale agreement of approximately $7.2 million to reflect an economic effective date of September 1, 2013.
|
|
|
(In thousands)
|
September 1, 2013
|
Oil and natural gas properties
|
$
|
81,330
|
Asset retirement obligations
|
|
(18,097)
|
Net assets acquired
|
$
|
63,233
|
The West Delta 29 Acquisition
On September 26, 2013, we acquired from W&T Offshore, Inc. (“W&T”)
an asset package consisting of certain Gulf of Mexico shelf oil and natural gas interests in the West Delta 29 field (the “WD29 Interests”) for
$21.8
million in cash, subject to customary adjustments to reflect an economic effective date of January 1, 2013 (the “WD29 Acquisition”). We estimate that the proved reserves as of the January 1, 2013 economic effective date totaled approximately
0.7
Mmboe, of which
95%
were oil and
58%
were proved developed reserves. The WD29 Acquisition was funded with a portion of the proceeds from the sale of
certain shallow water Gulf of Mexico shelf oil and natural gas interests located within the non-operated Bay Marchand field
in a tax-deferred exchange of properties.
The following table summarizes the estimated values of assets acquired and liabilities assumed and reflects management’s estimate of customary adjustments to purchase price provided for by the purchase and sale agreement of approximately
$7.1
million to reflect an economic effective date of
January 1, 2013
.
|
|
|
(In thousands)
|
January 1, 2013
|
Oil and natural gas properties
|
$
|
16,515
|
Asset retirement obligations
|
|
(1,398)
|
Net assets acquired
|
$
|
15,117
|
We have accounted for our acquisitions using the purchase method of accounting for business combinations, and therefore we have estimated the fair value of the assets acquired and the liabilities assumed as of their respective acquisition dates. In the estimation of fair value, management uses various valuation methods including (i) comparable company analysis, which estimates the value of the acquired properties based on the implied valuations of other similar operations; (ii) comparable asset transaction analysis, which estimates the value of the acquired operations based upon publicly announced transactions of assets with similar characteristics; (iii) comparable merger transaction analysis, which, much like comparable asset transaction analysis, estimates the value of operations based upon publicly announced transactions with similar characteristics, except that merger analysis analyzes public to public merger transactions rather than solely asset transactions; and (iv) discounted cash flow analysis. The fair value is based on subjective estimates and assumptions, which are inherently subject to significant uncertainties which are beyond our control. These assumptions represent Level 3 inputs, as further discussed in Note 7, “Fair Value Measurements.”
Results of Operations and Pro Forma Information
Revenues and lease operating expenses attributable to acquired interests and properties were as follows:
|
|
|
|
|
|
Three Months Ended
March 31, 2014
|
|
|
(In thousands)
|
EI Interests:
|
|
|
|
Revenues
|
|
$
|
8,380
|
Lease operating expenses
|
|
$
|
3,656
|
WD29 Interests:
|
|
|
|
Revenues
|
|
$
|
3,232
|
Lease operating expenses
|
|
$
|
59
|
We have determined that the presentation of net income attributable to the acquired interests and properties is impracticable due to the integration of the related operations upon acquisition. We incurred fees of approximately $0.1 million related to the Nexen Acquisition, which were included in general and administrative expenses in the accompanying condensed consolidated statements of operations for the three months ended March 31, 2014.
The following supplemental pro forma information presents consolidated results of operations as if the Nexen Acquisition and WD29 Acquisition had occurred on January 1, 2013. The supplemental unaudited pro forma information was derived from a) our historical condensed consolidated statements of operations, b) the statements of revenues and direct operating expenses of the EI Interests and c) the statements of revenues and direct operating expenses of the WD29 Interests, which were derived from our historical accounting records
.
This information does not purport to be indicative of results of operations that would have occurred had the acquisitions occurred on January 1, 2013, nor is such information indicative of any expected future results of operations.
|
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
(in thousands, except per share data)
|
|
|
Revenue
|
|
$
|
160,561
|
|
$
|
199,488
|
Net income
|
|
$
|
13,372
|
|
$
|
34,129
|
Basic earnings per share
|
|
$
|
0.34
|
|
$
|
0.87
|
Diluted earnings per share
|
|
$
|
0.34
|
|
$
|
0.86
|
(3
) Earnings Per Share
The following table sets forth the calculation of basic and diluted weighted average shares outstanding and earnings per share for the indicated periods.
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
|
|
(in thousands, except per share data)
|
Income (numerator):
|
|
|
|
|
|
|
Net income
|
|
$
|
13,331
|
|
$
|
29,037
|
Net income attributable to participating securities
|
|
|
(166)
|
|
|
(290)
|
Net income attributable to common shares
|
|
$
|
13,165
|
|
$
|
28,747
|
Weighted average shares (denominator):
|
|
|
|
|
|
|
Weighted average shares—basic
|
|
|
38,714
|
|
|
38,823
|
Dilutive effect of stock options
|
|
|
519
|
|
|
381
|
Weighted average shares—diluted
|
|
|
39,233
|
|
|
39,204
|
Basic earnings per share
|
|
$
|
0.34
|
|
$
|
0.74
|
Diluted earnings per share
|
|
$
|
0.34
|
|
$
|
0.73
|
The following table indicates the number of shares underlying outstanding stock-based awards excluded from the computation of dilutive weighted average shares because their effect was antidilutive for the periods indicated.
|
|
|
|
|
|
|
|
|
Three Monthls Ended March 31,
|
|
|
2014
|
|
2013
|
|
|
|
(in thousands)
|
Weighted average shares
|
|
|
497
|
|
|
167
|
(4
) Asset Retirement Obligations
The following table reconciles the beginning and ending aggregate recorded amount of our asset retirement obligations.
|
|
|
|
|
|
Three Months Ended
|
|
|
March 31, 2014
|
|
|
|
(in thousands)
|
Beginning of period total
|
|
$
|
255,450
|
Accretion expense
|
|
|
6,997
|
Liabilities assumed in acquisitions
|
|
|
18,097
|
Revisions
|
|
|
3,759
|
Liabilities settled
|
|
|
(15,047)
|
End of period total
|
|
|
269,256
|
Less: End of period, current portion
|
|
|
46,076
|
End of period, noncurrent portion
|
|
$
|
223,180
|
(5) Indebtedness
The following table sets forth our indebtedness.
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2014
|
|
2013
|
|
|
(In thousands)
|
8.25% senior notes issued February 14, 2011 and October 25, 2012, face amount of $510.0 million, interest rate of 8.25% payable semi-annually, in arrears on February 15 and August 15 of each year, maturity date February 15, 2018
|
|
$
|
498,000
|
|
$
|
497,355
|
Senior Credit Facility, interest rate based on base rate or LIBOR plus a floating spread, maturity date October 31, 2016
|
|
|
220,000
|
|
|
130,000
|
Total indebtedness
|
|
|
718,000
|
|
|
627,355
|
Current portion of indebtedness
|
|
|
-
|
|
|
-
|
Noncurrent portion of indebtedness
|
|
$
|
718,000
|
|
$
|
627,355
|
8.25% Senior Notes
The 8.25% senior notes consist of
$510.0
million in aggregate principal amount of our 8.25% senior notes due 2018 (the “8.25% Senior Notes”) issued under an Indenture dated February 14, 2011 (
as amended and supplemented,
the “2011 Indenture”).
The 8.25% Senior Notes bear interest from the date of their issuance at an annual rate of 8.25% with interest due semi-annually, in arrears, on February 15th and August 15th of each year. The 8.25% Senior Notes are fully and unconditionally guaranteed, jointly and severally, on an unsecured senior basis initially by each of our existing direct and indirect domestic subsidiaries (other than immaterial subsidiaries). The 8.25% Senior Notes will mature on February 15, 2018. The effective interest rate on the 8.25% Senior Notes is approximately
9.1%
. For additional information regarding the 8.25% Senior Notes, see Note 7, “Indebtedness,” of our 2013 Annual Report.
On April
7, 2014, EXXI solicited consents (the “Consent Solici
tation”) from the holders of
our 8.25% Senior Notes to make certain proposed amendments to certain definitions set forth in t
he 2011 Indenture (the “
COC Amendments”).
Under the COC Amendments, the Merger will not be treated as a “change of control” for purposes of the 101% change of control put contained in the 2011 Indenture.
The Consent Solicitation was made by EXXI as pe
rmitted by the Merger Agreement.
The COC Amendments will cease to be operative if the Merger is not consummated or if the consent fee is not paid by EXXI.
If the Merger is consummated, EXXI will be
obligated to pay an aggregate cash payment equal to $2.50 per $1,000 principal amount of 8.25% Senior Notes for which consents to the COC Amendments are validly delivered and unrevoked to the paying agent for the Consent Solicitation on behalf of the holders who delivered such valid and unrevoked consents to the COC Amendments on or prior
to 5:00 p.m. New York City time
on April 17, 2014.
We have no obligations to pay all or any portion of the consent fee. On April 18, 2014, we entered into a supplemental indenture (the “Supplemental Indenture”) to the 2011 Indenture, by and among us, the guarantors party thereto, and U.S. Bank National Association, as trustee. We entered into the Supplemental Indenture after the receipt of consents from the requisite holders of the 8.25% Senior Notes in accordance with the terms and conditions of the Consent Solicitation.
Senior Credit Facility
On February 14, 2011, we entered into our senior secured credit facility with BMO Capital Markets, as lead arranger, and Bank of Montreal, as administrative agent and a lender, and the other lender parties thereto (as amended and restated, the
“Senior Credit Facility”). Our Senior Credit Facility is a revolving credit facility that can be used for revolving credit loans and letters of credit. The aggregate commitment under this facility is a maximum of $750.0 million and the maturity date is October 31, 2016. The maximum amount of letters of credit that may be outstanding at any one time is $20.0 million. The amount available under the revolving credit facility is limited by the borrowing base. The borrowing base under our Senior Credit Facility has been determined at the discretion of the lenders, based on the collateral value of our proved reserves and is subject to potential special and regular semi-annual redeterminations. In January 2014, our lenders approved a $50.0 million increase in our borrowing base to $475.0 million. As of March 31, 2014 and December 31, 2013, we had borrowings outstanding under the Senior Credit Facility of $220.0 million and $130.0 million, respectively. For additional information regarding our Senior Credit Facility, see Note 7, “Indebtedness,” of our 2013 Annual Report.
(6) Derivative Instruments and Hedging Activities
We enter into derivative instruments to reduce exposure to fluctuations in the price of oil and natural gas for a portion of our production. Our fixed-price swaps fix the sales price for a limited amount of our production and, for the contracted volumes, eliminate our ability to benefit from increases in the sales price of the production. Derivative instruments are carried at their fair value on the
condensed
consolidated balance sheets as Fair value of commodity derivative instruments and all gains and losses due to changes in fair market value and contract settlements are recorded in Gain (loss) on derivative instruments in Other income (expense) in the
condensed
consolidated statements of operations. See Note 7 for information regarding fair values of our derivative instruments.
The following tables set forth our derivative instruments outstanding as of March 31, 2014.
Oil Contracts
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-Price Swaps
|
|
|
Daily Average
|
|
|
|
Average
|
|
|
Volume
|
|
Volume
|
|
Swap Price
|
Remaining Contract Term
|
|
(Bbls)
|
|
(Bbls)
|
|
($/Bbl)
|
April 2014
|
|
|
15,350
|
|
|
460,500
|
|
|
94.27
|
May 2014
|
|
|
15,350
|
|
|
475,850
|
|
|
94.27
|
June 2014
|
|
|
15,350
|
|
|
460,500
|
|
|
94.27
|
July 2014
|
|
|
14,350
|
|
|
444,850
|
|
|
93.56
|
August 2014
|
|
|
8,750
|
|
|
271,250
|
|
|
94.28
|
September 2014
|
|
|
8,750
|
|
|
262,500
|
|
|
94.28
|
October 2014
|
|
|
8,750
|
|
|
271,250
|
|
|
94.28
|
November 2014
|
|
|
8,750
|
|
|
262,500
|
|
|
94.28
|
December 2014
|
|
|
11,700
|
|
|
362,700
|
|
|
91.90
|
2014 Total
|
|
|
11,898
|
|
|
3,271,900
|
|
|
93.91
|
|
|
|
|
|
|
|
|
|
|
January 2015 - December 2015
|
|
|
1,500
|
|
|
547,500
|
|
|
97.70
|
Gas Contracts
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-Price Swaps
|
|
|
Daily Average
|
|
|
|
Average
|
|
|
Volume
|
|
Volume
|
|
Swap Price
|
Remaining Contract Term
|
|
(Mmbtu)
|
|
(Mmbtu)
|
|
($/Mmbtu)
|
April 2014 - December 2014
|
|
|
5,000
|
|
|
1,375,000
|
|
|
4.01
|
January 2015 - December 2015
|
|
|
4,300
|
|
|
1,569,500
|
|
|
4.31
|
The following table presents information about the components of loss on derivative instruments.
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
Change in fair market value
|
|
$
|
3,746
|
|
$
|
(7,383)
|
Loss on settlement
|
|
|
(16,888)
|
|
|
(6,568)
|
Total loss on derivative instruments
|
|
$
|
(13,142)
|
|
$
|
(13,951)
|
(7
) Fair Value Measurements
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820, “Fair Value Measurements and Disclosures,” establishes a fair value hierarchy with three levels based on the reliability of the inputs used to determine fair value. These levels include: Level 1, defined as inputs such as unadjusted quoted prices in active markets for identical assets and liabilities; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs for use when little or no market data exists, therefore requiring an entity to develop its own assumptions.
As of
March 31, 2014 and
December 31, 2013
, we held certain financial assets and liabilities that are required to be measured at fair value on a recurring basis, primarily our commodity derivative instruments. The fair values of derivative instruments were measured using price inputs published by NYMEX and IntercontinentalExchange, Inc., or ICE. These price inputs are quoted prices for assets and liabilities similar to those held by us and meet the definition of Level 2 inputs within the fair value hierarchy.
Our commodity derivative instruments are subject to the terms of agreements with each of our counterparties that provide for the liquidation and settlement of all transactions with that counterparty in the event of default or termination. Our counterparties under these agreements are participants in our Senior Credit Facility. Although our derivative instruments are subject to enforceable set-off arrangements, we do not elect to offset amounts reported in our condensed consolidated balance sheet.
The following table presents the fair values of our commodity derivative instruments at their gross amounts and reflects the impact of our set-off arrangements which qualify for net presentation.
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2014
|
|
2013
|
|
|
(in thousands)
|
Assets:
|
|
|
|
|
|
|
Current
|
|
$
|
55
|
|
$
|
501
|
Noncurrent
|
|
|
160
|
|
|
238
|
Total gross fair value
|
|
|
215
|
|
|
739
|
Less: counterparty set-off
|
|
|
(215)
|
|
|
(739)
|
Total net fair value
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Current
|
|
$
|
26,177
|
|
$
|
29,636
|
Noncurrent
|
|
|
1,326
|
|
|
2,136
|
Total gross fair value
|
|
|
27,503
|
|
|
31,772
|
Less: counterparty set-off
|
|
|
(215)
|
|
|
(739)
|
Total net fair value
|
|
|
27,288
|
|
|
31,033
|
The carrying values reported in the
condensed
consolidated balance sheet for cash and cash equivalents, accounts receivable and accounts payable approximate fair value due to the short term maturities of th
ese instruments. The fair value
for the
8.25%
Senior Notes is
based on quoted prices, which are Level 1 inputs within the fair value hierarchy. The carrying value of the Senior Credit Facility approximates its fair value because the interest rates are variable and reflective of market rates, which are Level 2 inputs within the fair value hierarchy.
The following table sets forth the carrying values and estimated fair values of our long-term indebtedness.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|
|
(In thousands)
|
|
|
|
Carrying Value
|
|
|
Estimated Fair Value
|
|
|
Carrying Value
|
|
|
Estimated Fair Value
|
8.25% Senior Notes
|
|
$
|
498,000
|
|
$
|
552,075
|
|
$
|
497,355
|
|
$
|
546,338
|
Senior Credit Facility
|
|
|
220,000
|
|
|
220,000
|
|
|
130,000
|
|
|
130,000
|
Total
|
|
$
|
718,000
|
|
$
|
772,075
|
|
$
|
627,355
|
|
$
|
676,338
|
We evaluate our capitalized costs of proved oil and natural gas properties for potential impairment when circumstances indicate that the carrying values may not be recoverable. Our assessment of possible impairment of proved oil and natural gas properties is based on our best estimate of future prices, costs and expected net future cash flows by property (generally analogous to a field or lease). An impairment loss is indicated if undiscounted net future cash flows are less than the carrying value of a property. The impairment expense is measured as the shortfall between the net book value of the property and its estimated fair value, which is measured based on the discounted net future cash flows from the property. The inputs used to estimate the fair value of our oil and natural gas properties are based on our estimates of future events, including projections of future oil and natural gas sales prices, amounts of recoverable oil and natural gas reserves, timing of future production,
future costs to develop and produce our oil and natural gas and discount factors. These inputs meet the definition of Level 3 inputs within the fair value hierarchy.
As addressed in Note 2, “Acquisitions,” we apply fair value concepts in estimating and allocating the fair value of assets acquired and liabilities assumed in acquisitions in accordance with purchase accounting for business combinations. The inputs to the estimated fair values of assets acquired and liabilities assumed are described in Note 2.
(8) Commitments and Contingencies
On March 21, 2014, we were the high bidder on
21
leases at the Central Gulf of Mexico Lease Sale 231. The 21 high bid lease blocks cover a total of
92,030
acres on a gross and net basis and are all located in the shallow Gulf of Mexico within our core area of operations. Our share of the high bids totaled approximately
$8.2
million, of which
$1.6
million, was paid in March 2014.
We maintain restricted escrow funds in a trust for future abandonment costs at our East Bay property. The trust was originally funded with $
15.0
million and, with accumulated interest, increased to $
16.7
million at December 31, 2008. We may draw from the trust upon completion of qualifying abandonment activities at our East Bay field. At March 31, 2014, we had $
6.0
million remaining in restricted escrow funds for decommissioning work in our East Bay field, which will remain restricted until substantially all required decommissioning in the East Bay field is complete. Amounts on deposit in the
tru
st account are reflected in R
estricted cash on our condensed consolidated balance sheets.
We record liabilities when we deliver production that is in excess of our interest in certain properties. In addition to these imbalances, we may, from time to time, be allocated cash sales proceeds in excess of amounts that we estimate are due to us for our interest in production. These allocations may be subject to further review, may require more information to resolve or may be in dispute.
We and our oil and gas joint interest owners are subject to periodic audits of the joint interest accounts for leases in which we participate and/or operate. As a result of these joint interest audits, amounts payable or receivable by us for costs incurred or revenue distributed by the operator or by us on a lease may be adjusted, resulting in adjustments, increases or decreases, to our net costs or revenues and the related cash flows. Such adjustments may be material. When they occur, these adjustments are recorded in the current period, which generally is one or more years after the related cost or revenue was incurred or recognized by the joint account.
On March 19, 2014, an alleged stockholder filed a class action lawsuit on behalf of our stockholders against our Company, our directors, and EXXI, as defendants. The lawsuit is styled
Antonio Lopez v. EPL Oil & Gas, Inc., et al.
, C.A. No. 9460
-VCN
, in the Court of Chancery of the State of Delaware. On April 14, 2014, another alleged stockholder filed a class action lawsuit on behalf of our stockholders against our Company, our directors, and EXXI, as defendants. This lawsuit is styled
David Lewandoski v. EPL Oil & Gas, Inc., et al.,
C.A. No. 9533
-VCN
, in the Court of Chancery of the State of Delaware. On April 23, 2014, a third alleged stockholder filed a class action lawsuit on behalf of our stockholders against our Company, our directors, and EXXI, as defendants. This lawsuit is styled
Roberta Feinstein v. EPL Oil & Gas, Inc., et al.,
C.A. No. 9570
-VCN
, in the C
ourt of Chancery of the State of Delawar
e.
The foregoing lawsuits
were consolidated by the Court
of Chancery of the State of Delaware
on May 5, 2014. The consolidated lawsuit is styled
In
re EPL
Oil & Gas, Inc. Stockholders Litigation
, Consol. C.A. No. 9460-VCN and is
referred to herein as
the “Delaware Action
.”
The
Lopez
complaint, which was amended on April 15, 2014, was deemed the operative complaint in the Delaware Action.
Plaintiffs
in the Delaware Action
allege a variety of causes of action challenging the Merger, including that (a) our directors have allegedly breached fiduciary duties in connection
with the Merger and (b)
EXXI has
allegedly aided and abetted in these alleged breaches
of fiduciary duties. Plaintiff
s
’
causes of action are based on allegations that (i) the Merger allegedly provides inadequate consideration to our stockholders for their shares of our common stock; (ii) the Merger Agreement contains contractual terms
that will allegedly dissuade other potential acquirers from making competing offers for shares of our common stock; (iii) certain of our officers and directors are allegedly receiving benefits—including (A) an offer for one of our directors to join the EXXI board of directors and (B) the triggering of change-in-control provisions in notes held by our executive officers—that are not equally shared by our stockholders; (iv) EXXI required our officers and directors to agree to vote their shares of our common s
tock in favor of the Merger;
(v) we provided, and EXXI obtained, non-public information that allegedly allowed EXXI to acquire
us for inadequate consideration; and (vi) the Registration Statement contains inadequate disclosures regarding the Merger.
Based on these allegations, plaintiffs
in the Delaware Acti
on
seek to enjoin the defendants from proceeding with or consummating the Merger. To the extent that the Merger is consummated
, p
laintiffs seek to have the Merger Agreement rescinded. Plaintiffs also seek damages and attorneys’ fees.
To date, the defendants have not yet answered or filed responsive
motions to the Delaware Action, other than to oppose plaintiffs’ motion to expedite the proceedings
. We cannot predict the
outcome of the Delaware Action
or any other lawsuits challenging the Merger that might be filed subsequent to the date of the filing of this quarterly report; nor can we predict the amount of time and expense that will be required
to resolve the Delaware Action
. We intend to vigorousl
y defend the Delaware Action
.
We are a defendant in a number of other lawsuits and are involved in governmental and regulatory proceedings, all of which arose in the ordinary course of business, including, but not limited to, personal injury claims, royalty claims, contract claims, and environmental claims, including claims involving assets owned by acquired companies. While the ultimate outcome and impact on us cannot be predicted with certainty, management believes that the resolution of pending proceedings will not have a material adverse effect on our consolidated financial position, results of operations, or cash flows.
(9) Supplemental Condensed Consolidating Financial Information
In connection with issuing the 8.25% Senior Notes described in Note 5, all of our existing direct and indirect domestic subsidiaries (other than immaterial subsidiaries) each of which is 100% owned by EPL Oil & Gas, Inc. (the “Guarantor Subsidiaries”)
,
jointly and severally guaranteed the payment obligations under our 8.25% Senior Notes.
The guarantees are full and unconditional, as those terms are used in Rule 3-10 of Regulation S-X, except that a Guarantor Subsidiary can be automatically released and relieved of its obligations under certain customary circumstances contained in the 2011 Indenture. So long as other applicable provisions of the indenture are adhered to, these customary circumstances include: when a Guarantor Subsidiary is declared “unrestricted” for covenant purposes, when the requirements for legal defeasance or covenant defeasance or to discharge the indenture have been satisfied, or when the Guarantor Subsidiary is sold or sells all of its assets.
The following supplemental financial information sets forth, on a consolidating basis, the balance sheets, statements of operations and cash flow information for EPL Oil & Gas, Inc. (Parent Company Only) and for the Guarantor Subsidiaries. We have not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries, or for any individual Guarantor Subsidiary, because management has determined that such information is not material to investors.
The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements. Certain reclassifications were made to conform all of the financial information to the financial presentation on a consolidated basis. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenues and expenses.
Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,448
|
|
$
|
-
|
|
$
|
-
|
|
$
|
4,448
|
Trade accounts receivable - net
|
|
|
87,349
|
|
|
135
|
|
|
-
|
|
|
87,484
|
Intercompany receivables
|
|
|
34,788
|
|
|
-
|
|
|
(34,788)
|
|
|
-
|
Fair value of commodity derivative instruments
|
|
|
55
|
|
|
-
|
|
|
-
|
|
|
55
|
Deferred tax asset
|
|
|
7,852
|
|
|
-
|
|
|
-
|
|
|
7,852
|
Prepaid expenses
|
|
|
4,979
|
|
|
-
|
|
|
-
|
|
|
4,979
|
Total current assets
|
|
|
139,471
|
|
|
135
|
|
|
(34,788)
|
|
|
104,818
|
Property and equipment
|
|
|
2,260,701
|
|
|
315,258
|
|
|
-
|
|
|
2,575,959
|
Less accumulated depreciation, depletion, amortization and impairments
|
|
|
(567,498)
|
|
|
(96,972)
|
|
|
-
|
|
|
(664,470)
|
Net property and equipment
|
|
|
1,693,203
|
|
|
218,286
|
|
|
-
|
|
|
1,911,489
|
Investment in affiliates
|
|
|
124,581
|
|
|
-
|
|
|
(124,581)
|
|
|
-
|
Restricted cash
|
|
|
6,023
|
|
|
-
|
|
|
-
|
|
|
6,023
|
Fair value of commodity derivative instruments
|
|
|
160
|
|
|
-
|
|
|
-
|
|
|
160
|
Deferred financing costs
|
|
|
9,513
|
|
|
-
|
|
|
-
|
|
|
9,513
|
Other assets
|
|
|
1,343
|
|
|
90
|
|
|
-
|
|
|
1,433
|
Total assets
|
|
$
|
1,974,294
|
|
$
|
218,511
|
|
$
|
(159,369)
|
|
$
|
2,033,436
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
85,960
|
|
$
|
698
|
|
$
|
-
|
|
$
|
86,658
|
Intercompany payables
|
|
|
-
|
|
|
34,788
|
|
|
(34,788)
|
|
|
-
|
Accrued expenses
|
|
|
157,868
|
|
|
15
|
|
|
-
|
|
|
157,883
|
Asset retirement obligations
|
|
|
46,076
|
|
|
-
|
|
|
-
|
|
|
46,076
|
Fair value of commodity derivative instruments
|
|
|
26,177
|
|
|
-
|
|
|
-
|
|
|
26,177
|
Total current liabilities
|
|
|
316,081
|
|
|
35,501
|
|
|
(34,788)
|
|
|
316,794
|
Long-term debt
|
|
|
718,000
|
|
|
-
|
|
|
-
|
|
|
718,000
|
Asset retirement obligations
|
|
|
178,995
|
|
|
44,185
|
|
|
-
|
|
|
223,180
|
Deferred tax liabilities
|
|
|
115,100
|
|
|
14,244
|
|
|
-
|
|
|
129,344
|
Fair value of commodity derivative instruments
|
|
|
1,326
|
|
|
-
|
|
|
-
|
|
|
1,326
|
Other
|
|
|
821
|
|
|
-
|
|
|
-
|
|
|
821
|
Total liabilities
|
|
|
1,330,323
|
|
|
93,930
|
|
|
(34,788)
|
|
|
1,389,465
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Common stock
|
|
|
41
|
|
|
-
|
|
|
-
|
|
|
41
|
Additional paid-in capital
|
|
|
521,566
|
|
|
85,479
|
|
|
(85,479)
|
|
|
521,566
|
Treasury stock, at cost
|
|
|
(32,182)
|
|
|
-
|
|
|
-
|
|
|
(32,182)
|
Retained earnings
|
|
|
154,546
|
|
|
39,102
|
|
|
(39,102)
|
|
|
154,546
|
Total stockholders’ equity
|
|
|
643,971
|
|
|
124,581
|
|
|
(124,581)
|
|
|
643,971
|
Total liabilities and stockholders' equity
|
|
$
|
1,974,294
|
|
$
|
218,511
|
|
$
|
(159,369)
|
|
$
|
2,033,436
|
Supplemental Condensed Consolidating Balance Sheet
As of December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
8,812
|
|
$
|
-
|
|
$
|
-
|
|
$
|
8,812
|
Trade accounts receivable - net
|
|
|
70,520
|
|
|
187
|
|
|
-
|
|
|
70,707
|
Intercompany receivables
|
|
|
39,085
|
|
|
-
|
|
|
(39,085)
|
|
|
-
|
Fair value of commodity derivative instruments
|
|
|
501
|
|
|
-
|
|
|
|
|
|
501
|
Deferred tax asset
|
|
|
8,949
|
|
|
-
|
|
|
-
|
|
|
8,949
|
Prepaid expenses
|
|
|
6,868
|
|
|
-
|
|
|
|
|
|
6,868
|
Total current assets
|
|
|
134,735
|
|
|
187
|
|
|
(39,085)
|
|
|
95,837
|
Property and equipment
|
|
|
2,041,689
|
|
|
313,530
|
|
|
-
|
|
|
2,355,219
|
Less accumulated depreciation, depletion, amortization and impairments
|
|
|
(526,736)
|
|
|
(92,052)
|
|
|
-
|
|
|
(618,788)
|
Net property and equipment
|
|
|
1,514,953
|
|
|
221,478
|
|
|
-
|
|
|
1,736,431
|
Investment in affiliates
|
|
|
122,697
|
|
|
-
|
|
|
(122,697)
|
|
|
-
|
Deposit for Nexen Acquisition
|
|
|
7,040
|
|
|
-
|
|
|
-
|
|
|
7,040
|
Restricted cash
|
|
|
6,023
|
|
|
-
|
|
|
-
|
|
|
6,023
|
Fair value of commodity derivative instruments
|
|
|
238
|
|
|
-
|
|
|
-
|
|
|
238
|
Deferred financing costs
|
|
|
10,106
|
|
|
-
|
|
|
-
|
|
|
10,106
|
Other assets
|
|
|
2,067
|
|
|
89
|
|
|
-
|
|
|
2,156
|
Total assets
|
|
$
|
1,797,859
|
|
$
|
221,754
|
|
$
|
(161,782)
|
|
$
|
1,857,831
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
58,758
|
|
$
|
673
|
|
$
|
-
|
|
$
|
59,431
|
Intercompany payables
|
|
|
-
|
|
|
39,085
|
|
|
(39,085)
|
|
|
-
|
Accrued expenses
|
|
|
131,111
|
|
|
14
|
|
|
-
|
|
|
131,125
|
Asset retirement obligations
|
|
|
51,601
|
|
|
-
|
|
|
-
|
|
|
51,601
|
Fair value of commodity derivative instruments
|
|
|
29,636
|
|
|
-
|
|
|
-
|
|
|
29,636
|
Total current liabilities
|
|
|
271,106
|
|
|
39,772
|
|
|
(39,085)
|
|
|
271,793
|
Long-term debt
|
|
|
627,355
|
|
|
-
|
|
|
-
|
|
|
627,355
|
Asset retirement obligations
|
|
|
160,466
|
|
|
43,383
|
|
|
-
|
|
|
203,849
|
Deferred tax liabilities
|
|
|
106,910
|
|
|
15,902
|
|
|
-
|
|
|
122,812
|
Fair value of commodity derivative instruments
|
|
|
2,136
|
|
|
-
|
|
|
-
|
|
|
2,136
|
Other
|
|
|
673
|
|
|
|
|
|
|
|
|
673
|
Total liabilities
|
|
|
1,168,646
|
|
|
99,057
|
|
|
(39,085)
|
|
|
1,228,618
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Common stock
|
|
|
41
|
|
|
-
|
|
|
-
|
|
|
41
|
Additional paid-in capital
|
|
|
519,114
|
|
|
85,479
|
|
|
(85,479)
|
|
|
519,114
|
Treasury stock
|
|
|
(31,157)
|
|
|
-
|
|
|
-
|
|
|
(31,157)
|
Retained earnings
|
|
|
141,215
|
|
|
37,218
|
|
|
(37,218)
|
|
|
141,215
|
Total stockholders’ equity
|
|
|
629,213
|
|
|
122,697
|
|
|
(122,697)
|
|
|
629,213
|
Total liabilities and stockholders' equity
|
|
$
|
1,797,859
|
|
$
|
221,754
|
|
$
|
(161,782)
|
|
$
|
1,857,831
|
Supplemental Condensed Consolidating Statement of Operations
Three Months Ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas
|
|
$
|
141,812
|
|
$
|
16,658
|
|
$
|
-
|
|
$
|
158,470
|
Other
|
|
|
264
|
|
|
757
|
|
|
-
|
|
|
1,021
|
Total revenue
|
|
|
142,076
|
|
|
17,415
|
|
|
-
|
|
|
159,491
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
35,736
|
|
|
5,998
|
|
|
-
|
|
|
41,734
|
Transportation
|
|
|
899
|
|
|
1
|
|
|
-
|
|
|
900
|
Exploration expenditures and dry hole costs
|
|
|
4,941
|
|
|
-
|
|
|
-
|
|
|
4,941
|
Depreciation, depletion and amortization
|
|
|
40,696
|
|
|
4,949
|
|
|
-
|
|
|
45,645
|
Accretion of liability for asset retirement obligations
|
|
|
5,788
|
|
|
1,209
|
|
|
-
|
|
|
6,997
|
General and administrative
|
|
|
10,287
|
|
|
-
|
|
|
-
|
|
|
10,287
|
Taxes, other than on earnings
|
|
|
177
|
|
|
2,295
|
|
|
-
|
|
|
2,472
|
Other
|
|
|
(881)
|
|
|
-
|
|
|
-
|
|
|
(881)
|
Total costs and expenses
|
|
|
97,643
|
|
|
14,452
|
|
|
-
|
|
|
112,095
|
Income from operations
|
|
|
44,433
|
|
|
2,963
|
|
|
-
|
|
|
47,396
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
10
|
|
|
-
|
|
|
-
|
|
|
10
|
Interest expense
|
|
|
(13,304)
|
|
|
-
|
|
|
-
|
|
|
(13,304)
|
Loss on derivative instruments
|
|
|
(13,142)
|
|
|
-
|
|
|
-
|
|
|
(13,142)
|
Income from equity investments
|
|
|
1,884
|
|
|
-
|
|
|
(1,884)
|
|
|
-
|
Total other income (expense)
|
|
|
(24,552)
|
|
|
-
|
|
|
(1,884)
|
|
|
(26,436)
|
Income before provision for income taxes
|
|
|
19,881
|
|
|
2,963
|
|
|
(1,884)
|
|
|
20,960
|
Deferred income tax expense
|
|
|
(6,550)
|
|
|
(1,079)
|
|
|
-
|
|
|
(7,629)
|
Net income
|
|
$
|
13,331
|
|
$
|
1,884
|
|
$
|
(1,884)
|
|
$
|
13,331
|
Supplemental Condensed Consolidating Statement of Operations
Three Months Ended March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas
|
|
$
|
159,067
|
|
$
|
21,917
|
|
$
|
-
|
|
$
|
180,984
|
Other
|
|
|
222
|
|
|
1,143
|
|
|
-
|
|
|
1,365
|
Total revenue
|
|
|
159,289
|
|
|
23,060
|
|
|
-
|
|
|
182,349
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
34,822
|
|
|
6,757
|
|
|
-
|
|
|
41,579
|
Transportation
|
|
|
646
|
|
|
4
|
|
|
-
|
|
|
650
|
Exploration expenditures and dry hole costs
|
|
|
1,933
|
|
|
-
|
|
|
-
|
|
|
1,933
|
Depreciation, depletion and amortization
|
|
|
40,868
|
|
|
5,654
|
|
|
-
|
|
|
46,522
|
Accretion of liability for asset retirement obligations
|
|
|
4,924
|
|
|
1,108
|
|
|
-
|
|
|
6,032
|
General and administrative
|
|
|
7,092
|
|
|
-
|
|
|
-
|
|
|
7,092
|
Taxes, other than on earnings
|
|
|
285
|
|
|
2,575
|
|
|
-
|
|
|
2,860
|
Other
|
|
|
2,989
|
|
|
-
|
|
|
-
|
|
|
2,989
|
Total costs and expenses
|
|
|
93,559
|
|
|
16,098
|
|
|
-
|
|
|
109,657
|
Income from operations
|
|
|
65,730
|
|
|
6,962
|
|
|
-
|
|
|
72,692
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
10
|
|
|
-
|
|
|
-
|
|
|
10
|
Interest expense
|
|
|
(13,095)
|
|
|
-
|
|
|
-
|
|
|
(13,095)
|
Loss on derivative instruments
|
|
|
(13,951)
|
|
|
-
|
|
|
-
|
|
|
(13,951)
|
Income from equity investments
|
|
|
4,428
|
|
|
-
|
|
|
(4,428)
|
|
|
-
|
Total other income (expense)
|
|
|
(22,608)
|
|
|
-
|
|
|
(4,428)
|
|
|
(27,036)
|
Income before provision for income taxes
|
|
|
43,122
|
|
|
6,962
|
|
|
(4,428)
|
|
|
45,656
|
Deferred income tax expense
|
|
|
(14,085)
|
|
|
(2,534)
|
|
|
-
|
|
|
(16,619)
|
Net income
|
|
$
|
29,037
|
|
$
|
4,428
|
|
$
|
(4,428)
|
|
$
|
29,037
|
Supplemental Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
Net cash provided by operating activities
|
|
$
|
61,212
|
|
$
|
1,728
|
|
$
|
-
|
|
$
|
62,940
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Property acquisitions
|
|
|
(57,934)
|
|
|
-
|
|
|
-
|
|
|
(57,934)
|
Exploration and development expenditures
|
|
|
(97,241)
|
|
|
(1,728)
|
|
|
-
|
|
|
(98,969)
|
Other property and equipment additions
|
|
|
(231)
|
|
|
-
|
|
|
-
|
|
|
(231)
|
Net cash used in investing activities
|
|
|
(155,406)
|
|
|
(1,728)
|
|
|
-
|
|
|
(157,134)
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from indebtedness
|
|
|
90,000
|
|
|
-
|
|
|
-
|
|
|
90,000
|
Deferred financing costs
|
|
|
(170)
|
|
|
-
|
|
|
-
|
|
|
(170)
|
Net cash used in financing activities
|
|
|
89,830
|
|
|
-
|
|
|
-
|
|
|
89,830
|
Net decrease in cash and cash equivalents
|
|
|
(4,364)
|
|
|
-
|
|
|
-
|
|
|
(4,364)
|
Cash and cash equivalents at beginning of period
|
|
|
8,812
|
|
|
-
|
|
|
-
|
|
|
8,812
|
Cash and cash equivalents at end of period
|
|
$
|
4,448
|
|
$
|
-
|
|
$
|
-
|
|
$
|
4,448
|
Supplemental Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
|
|
|
|
|
|
|
|
|
Company
|
|
Guarantor
|
|
|
|
|
|
|
Only
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
|
|
(In thousands)
|
Net cash provided by operating activities
|
|
$
|
75,475
|
|
$
|
2,767
|
|
$
|
-
|
|
$
|
78,242
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Property acquisitions
|
|
|
(2,210)
|
|
|
-
|
|
|
-
|
|
|
(2,210)
|
Exploration and development expenditures
|
|
|
(60,810)
|
|
|
(2,767)
|
|
|
-
|
|
|
(63,577)
|
Other property and equipment additions
|
|
|
(485)
|
|
|
-
|
|
|
-
|
|
|
(485)
|
Net cash used in investing activities
|
|
|
(63,505)
|
|
|
(2,767)
|
|
|
-
|
|
|
(66,272)
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of indebtedness
|
|
|
(10,000)
|
|
|
-
|
|
|
-
|
|
|
(10,000)
|
Deferred financing costs
|
|
|
(405)
|
|
|
-
|
|
|
-
|
|
|
(405)
|
Exercise of stock options
|
|
|
239
|
|
|
-
|
|
|
-
|
|
|
239
|
Net cash provided by financing activities
|
|
|
(10,166)
|
|
|
-
|
|
|
-
|
|
|
(10,166)
|
Net increase in cash and cash equivalents
|
|
|
1,804
|
|
|
-
|
|
|
-
|
|
|
1,804
|
Cash and cash equivalents at beginning of period
|
|
|
1,521
|
|
|
-
|
|
|
-
|
|
|
1,521
|
Cash and cash equivalents at end of period
|
|
$
|
3,325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
3,325
|
Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Statements we make in this Quarterly Report on Form 10-Q (the “Quarterly Report”) which express a belief, expectation or intention, as well as those that are not historical fact, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Our forward-looking statements are subject to various risks, uncertainties and assumptions, including those to which we refer under the headings “C
autionary Statement Concerning
Forward-Looking Statements” and “Risk Fact
ors” in Items 1 and 1A of Part I
of our 2013 Annual Report and under the heading “Risk Factors” in Item 1A of Part II of this Quarterly Report.
OVERVIEW
We were incorporated as a Delaware corporation in January 1998 and operate in a single segment as an independent oil and natural gas exploration and production company. Our current operations are concentrated in the U.S. Gulf of Mexico shelf focusing on state and federal waters offshore Louisiana, which we consider our core area. We have focused on acquiring and developing assets in this region, as it offers a balanced and expansive array of existing and prospective exploration, exploitation and development opportunities in both established productive horizons and deeper geologic formations.
We maintain a website at
www.eplweb.com
that contains information about us, including links to our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all related amendments as soon as reasonably practicable after providing such reports to the Securities and Exchange Commission (the “SEC”).
We use the successful efforts method of accounting for oil and natural gas producing activities. Under this method, we capitalize lease acquisition costs, costs to drill and complete exploration wells in which proven reserves are discovered and costs to drill and complete development wells. Exploratory drilling costs are charged to expense if and when activities result in no reserves in commercial quantities. Seismic, geological and geophysical, and delay rental expenditures are expensed as they are incurred. We conduct various exploration and development activities jointly with others and, accordingly, recorded amounts for our oil and natural gas properties reflect only our proportionate interest in such activities. Our 2013 Annual Report includes a discussion of our critical accounting policies, which have not changed significantly since the end of the last fiscal year.
We produce both oil and natural gas. Throughout this Quarterly Report, when we refer to “total production,” “total reserves,” “percentage of production,” “percentage of reserves,” or any similar term, we have converted our natural gas reserves or production into barrel of oil equivalents. For this purpose, six thousand cubic feet of natural gas is equal to one barrel of oil, which is based on the relative energy content of natural gas and oil. Natural gas liquids are aggregated with oil in this Quarterly Report.
Recent Developments
On March 12, 2014, we entered into an Agreement and Plan of Merger (
as amended,
the “Merger Agreement”) with Energy XXI (Bermuda) Limited (“EXXI”) and two of its subsidiaries, pursuant to which EXXI will acquire all of our outstanding shares
of common stock
for total consideration of $2.3 billion, including the assumption of debt (the “Merger”).
Upon the completion of the Merger, we will become an indirect wholly owned subsidiary of EXXI.
The consideration to be received by our stockholders is valued at $39.00 per sh
are of our stock based on the
closing price
of EXXI’s common stock
as of March 11, 2014. The aggregate consideration will be paid
approximately
65 percent in cash and
approximately
35 percent in EXXI common shares, based on
the closing price of EXXI's common stock as of
March 11, 2014. Our stockholders will be able to elect
to receive
, for each share of our stock held, either (i) $
39.00 in cash, (ii) 1.669
shares of EXXI
common stock
, or (iii)
$25.35 in cash plus 0.584
shares of EXX
I common stock. All elections by stock
holders will be subject to proration
with respect to the stock and the cash portion so that
approximately
65% of the aggregate merger consideration is paid in cash and approximately 35% is paid
in shares of EXXI common stock
. Upon closing, EXXI shareholders are expected to own a
pproximately 75
percent of the combined company and EPL shareholders are exp
ected to own the remaining 25
percent.
On
April 1
4
, 2014, we announced we will hold a special
meeting of our stockholders on
May
30
, 2014
to vote on the proposed M
erger.
The
M
erger is expected to close in the second quarter
of
2014 and is subject to shareho
lder approval by both companies
and other
customary closing conditions.
On January 15, 2014, we acquired
from Nexen Petroleum Offshore U.S.A., Inc. (“Nexen”) 100% working interest of certain shallow-water central Gulf of Mexico shelf oil and natural gas assets for
$70.4
million, subject to customary adjustments to reflect the September 1, 2013, economic effective date (the “Nexen Acquisition”). The assets we acquired comprise five leases in the Eugene Island 258/259 field (the “EI Interests”). Estimated proved reserves as of the September 1, 2013 effective date consist
ed
of approximately
2.6
Mmboe of proved developed producing reserves, about
91%
of which was
oil. The Nexen Acquisition was financed with borrowings under our Senior Credit Facility.
In January 2014, our lenders approved a
$50.0
million increase in our borrowing base under our Senior Credit Facility, increasing our borrowing base to
$475.0
million.
See Note 5
, “Indebtedness” for more information regarding our Senior Credit Facility.
On March 21, 2014, we were the high bidder on 21 leases at the Central Gulf of Mexico Lease Sale 231. The 21 high bid lease blocks cover a total of 92,030 acres on a gross and net basis and are all located in the shallow Gulf of Mexico within our core area of operations. Our share of the high bids totaled approximately $8.2 million
, of which $1.6 million, was paid in March 2014.
Overview and Outlook
If the Merger is completed, then the future strategy of the Company will be determined by EXXI’s Bo
ard of Directors and management.
As a result, this “Overview and Outlook” section addresses the Company’s current strategy, and it would be applicable only if the Merger Agreement is terminated without the occurrence of the Merger.
Our fiscal year 2014 capital budget is $360 million, which is allocated to development activities and exploration projects within existing core fields. Additionally, we plan to spend approximately $50 million in 2014 on plugging, abandonment and other decommissioning activities. We budget our capital spending on exploration and development with the goal of remaining within cash flow from operations.
We continue to generate prospects, strive to maintain an extensive inventory of drillable prospects in-house and maintain exposure to new opportunities through relationships with industry partners.
We continually review and monitor opportunities to acquire producing properties, leasehold acreage and drilling prospects so that we can act quickly as acquisition opportunities become available. We intend to focus our acquisition strategy on assets in the Gulf of Mexico and the Gulf Coast region that are characterized by production-weighted reserves, seismic coverage, operated positions and the ability to consolidate interests in existing properties. We intend to use acquisitions of this type as a key method to replace and grow reserves and production because we believe this strategy increases production and cash flow while reducing dry hole and exploration risk. We believe our expertise in the Gulf of Mexico shelf and in plugging and abandonment operations allows us to effectively evaluate acquisitions and to operate any properties we eventually acquire.
Our longer term operating strategy is to increase our oil and natural gas reserves and production while focusing on reducing exploration and development costs and operating costs to remain competitive with our offshore Gulf o
f Mexico industry peers.
We believe that our core competency in plugging, abandonment and decommissioning operations will enable us to achieve our objectives of prudently removing idle infrastructure throughout the remaining productive lives of our fields and, over time, to reduce ongoing lease operating expenses (“LOE”) associated with maintaining idle infrastructure.
Our revenue, profitability and future growth rate depend substantially on factors beyond our control, such as oil and natural gas prices, tropical weather, economic, political and regulatory developments and availability of other sources of energy. Oil and natural gas prices historically have been volatile and may fluctuate widely in the future. Sustained periods of low prices for oil and natural gas could have a material adverse effect on our financial position, our results of operations, our cash flows, the quantities of oil and natural gas reserves that we can economically produce and our access to capital. See “Risk Factors” in Part I, Item 1A of our 2013 Annual Report and Item 1A of Part II of this Quarterly Report for a more detailed discussion of these risks.
RESULTS OF OPERATIONS
The following table presents information about our oil and natural gas operations.
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
Net production (per day):
|
|
|
|
|
|
|
Oil (Bbls)
|
|
|
16,250
|
|
|
17,327
|
Natural gas (Mcf)
|
|
|
27,507
|
|
|
32,146
|
Total (Boe)
|
|
|
20,835
|
|
|
22,685
|
Average sales prices:
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
99.56
|
|
$
|
109.30
|
Natural gas (per Mcf)
|
|
|
5.20
|
|
|
3.64
|
Total (per Boe)
|
|
|
84.51
|
|
|
88.65
|
Oil and natural gas revenues (in thousands):
|
|
|
|
|
|
|
Oil
|
|
$
|
145,605
|
|
$
|
170,448
|
Natural gas
|
|
|
12,865
|
|
|
10,536
|
Total
|
|
|
158,470
|
|
|
180,984
|
Impact of derivatives instruments settled during the period
(1)
:
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
(11.27)
|
|
$
|
(4.27)
|
Natural gas (per Mcf)
|
|
|
(0.17)
|
|
|
0.03
|
Average costs (per Boe):
|
|
|
|
|
|
|
LOE
|
|
$
|
22.26
|
|
$
|
20.37
|
Depreciation, depletion and amortization (“DD&A”)
|
|
|
24.34
|
|
|
22.79
|
Accretion of liability for asset retirement obligations
|
|
|
3.73
|
|
|
2.95
|
Taxes, other than on earnings
|
|
|
1.32
|
|
|
1.40
|
General and administrative (“G&A”) expenses
|
|
|
5.49
|
|
|
3.47
|
Increase (decrease) in oil and natural gas revenues due to:
|
|
|
|
|
|
|
Changes in prices of oil
|
|
$
|
(15,191)
|
|
|
|
Changes in production volumes of oil
|
|
|
(9,652)
|
|
|
|
Total decrease in oil sales
|
|
|
(24,843)
|
|
|
|
Changes in prices of natural gas
|
|
$
|
4,488
|
|
|
|
Changes in production volumes of natural gas
|
|
|
(2,159)
|
|
|
|
Total increase in natural gas sales
|
|
|
2,329
|
|
|
|
(1)
See “—Other Income and Expense” section for further discussion of the impact of derivative instruments.
Three Months Ended March 31, 2014 Compared to Three Months Ended March 31, 2013
Overview
During the three months ended March 31,
2014, we completed six
development dr
illing operations
, one exploratory drilling operation
and three
recompletion operations, all of which were successful.
Our operating results for the three months ended March 31, 2014, compared to the three months ended March 31, 2013, reflect a 6% decrease in oil production and a 14% decrease in natural gas production. Our product mix for the three months ended March 31, 2014 was 78% oil (including natural gas liquids) compared to 76% for the three months ended March 31, 2013.
Revenue and Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
$ Change
|
|
% Change
|
Oil and natural gas revenues
|
|
$
|
158,470
|
|
$
|
180,984
|
|
$
|
(22,514)
|
|
-12%
|
Net income
|
|
|
13,331
|
|
|
29,037
|
|
|
(15,706)
|
|
-54%
|
For the three months ended March 31, 2014, our oil and natural gas revenues decreased 12% as compared to the three months ended March 31, 2013, due primarily to
a 9% decrease in average selling prices for our oil
and
the 6
% decrease in oil production
. The decrease in our oil revenues
was
partially offset by
an increase in natural gas revenues, primarily due to
a
43% increase in average selling prices for natural gas in the three months ended March 31, 2014
, as compared to the three months ended March 31, 2013
.
Our overall production volumes decreased by 8% for the three months ended March 31, 2014 when compared to the three months ended March 31, 2013.
During the
first two months of the
quarter
ended March 31, 2014
, we experienced significant weather related downtime,
which
negatively
impacted the average oil production for the quarter
.
Our Gulf of Mexico shelf production
de
creased
7
% in the three months ended March
31, 2014, as compared to the thre
e months ended March 31, 2013,
due primarily to
a decrease in production
in our West Delta field
,
which
was
partially offset by
an increase in production
in our
Ship Shoal 208
area
and production from the recently acquired EI Interests
.
Production from the EI Interests increased our production rate by approximately 971 Boe per day for the quarter ended March 31, 2014, producing approximately 1,165 Boe per day since the acquisition date of January 15, 2014.
Our effective income tax rate for the three months ended March 31, 2014 and March 31, 2013 was 36.4%.
Operating Expenses
Our operating expenses primarily consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
$ Change
|
|
|
% Change
|
LOE
|
|
$
|
41,734
|
|
$
|
41,579
|
|
$
|
155
|
|
|
0%
|
Exploration expenditures and dry hole costs
|
|
|
4,941
|
|
|
1,933
|
|
|
3,008
|
|
|
156%
|
DD&A, including accretion expense
|
|
|
52,642
|
|
|
52,554
|
|
|
88
|
|
|
0%
|
G&A expenses
|
|
|
10,287
|
|
|
7,092
|
|
|
3,195
|
|
|
45%
|
Taxes, other than on earnings
|
|
|
2,472
|
|
|
2,860
|
|
|
(388)
|
|
|
-14%
|
Other
|
|
|
(881)
|
|
|
2,989
|
|
|
(3,870)
|
|
|
-129%
|
Exploration expenditures and dry hole costs increased for the three months ended March 31, 2014, as compared to the three months ended March 31, 2013, primarily as a result of an increase in seismic expense and costs associated with the increased size of our geo
logical and geophysical staff.
Our seismic expense was $2.0 million and $0.5 million in the three months ended March 31, 2014 and 2013, respectively.
Other exploratory e
xpenses totaled approximately $2.9 million and $1.5
million in the three months ended March 31, 2014 and 2013, respectively.
G&A expenses
increased for the three months ended March 31, 2014, as compared to the three months ended March 31, 2013, primarily a
s a result of approximately $2.2
million of expenses incurred related to the Merger Agreement during the three months ended March 31, 2014. In addition, during the three months ended March 31, 2014, employee-related costs increased as compared to March 31, 2013, including an increase in
non-cash share-based compensation.
Other operating expenses decreased for the three months ended March 31, 2014, as compared to the year ended March 31, 2013, primarily as a result of a decrease in loss on abandonment activities. During the three months ended
March
31, 2014, we recorded a gain on abandonment activities of $
0
.
9
million compared to the $3.0 million loss on abandonment activities recorded for the three months ended March 31, 2013.
Other Income and Expense
Interest expense remained relatively consistent for the three months ended March 31, 2014, as compared to the three months ended March 31, 2013. For both periods, our interest expense includes interest on our 8.25% Senior Notes and borrowings on our Senior Credit Facility
.
Other income (expense) in the three months ended March 31, 2014 includes a net loss on derivative instruments of $13.1 million consisting of a gain of $3.7 million due to the change in fair value of derivative instruments to be settled in the future and a loss of $16.9 million on derivative instruments settled during the quarter primarily from the impact of higher oil prices. Other income (expense) in the three months ended March 31, 2013 includes a net loss on derivative instruments of $14.0 million consisting of a loss of $7.4 million due to the change in fair value of derivative instruments to be settled in the future and a loss of $6.6 million on derivative instruments settled during the quarter primarily from the impact of higher oil prices.
LIQUIDITY AND CAPITAL RESOURCES
Sources and Uses of Capital
As of May 2, 2014, we had $235.0
million available under our Senior Credit Facility, which has a borrowing base of $475.0 million. During January 2014, we borrowed $58.0 on our Senior Credit Facility to fund a portion of the Nexen Acqu
isition and we currently have $240.0
million outstanding under our Senior Credit Facility.
Our fiscal year 2014 capital budget is $360 million, which is allocated to development activities and exploration projects within existing core field areas. Additionally, we plan to spend approximately $50 million in 2014 on plugging, abandonment and other decommissioning activities. We intend to finance our capital budget with cash flow from operations. However, we may borrow under our Senior Credit Facility, as needed.
Cash Flow and Working Capital
. Net cash provided by operating activities decreased to $6
2
.
9
million for the quarter ended March 31, 2014 compared to $78.2 million for the quarter ended March 31, 2013. Based on our outlook of commodity prices and our estimated production, we expect to fund our 2014 capital expenditures with cash flow from operations and borrowings under our Senior Credit Facility, as needed.
Our revenue, profitability, cash flows and future growth are substantially dependent upon prevailing and future prices for oil and natural gas, each of which depends on numerous factors beyond our control such as economic conditions, regulatory developments and competition from other energy sources. Oil and natural gas prices historically have been volatile, and may be subject to significant fluctuations in the future. Our derivative instruments serve to mitigate a portion of this price volatility on our cash flows. For the remainder of 2014, we have a total of 11,898 Bbls of oil per day hedged, all of which is hedged using Louisiana Light Sweet (“LLS”) fixed price swaps at a price averaging $93.91 per Bbl. We have a total of 5,000 Mmbtu of natural gas per day hedged for 2014, all of which is hedged using fixed price swaps at a price averaging $4.01 Mmbtu per day. In addition, we have begun hedging forecasted 2015 production with 1,500 Bbls of oil per day currently hedged using Brent fixed price swaps at a price of $97.70 per Bbl and 4,300 Mmbtu of natural gas per day currently hedged using fixed price swaps at a price averaging $4.31 Mmbtu per day.
We have incurred, and will continue to incur, capital expenditures to achieve production targets. While we expect to fund the majority of future capital expenditures with cash flow from operations, we depend on the availability of borrowings under our Senior Credit Facility as a source of liquidity, including for short-term working capital requirements. Based on anticipated oil and natural gas prices and availability under our Senior Credit Facility, we expect to be able to fund our planned capital expenditures budget, debt service requirements and working capital needs for 2014. In addition to borrowings under our Senior Credit Facility, in order to meet
capital requirements,
which could include the funding of future acquisitions, we may also have the ability to issue debt and equity securities under our universal shelf registration statement that became effective under the Securities Act in July 2011.
However, a substantial or extended decline in oil or natural gas prices could have a material adverse effect on our financial position, results of operations, cash flows and quantities of oil and natural gas reserves that may be economically produced. Any such extended decline could also have an adverse impact on our ability to issue additional debt or equity securities and our ability to comply with the financial covenants under our Senior Credit Facility, which in turn would limit further borrowings under our Senior Credit Facility.
At March 31, 2014, we had a working capital deficit of $2
12
.
0
million, compared to
a deficit of
$176.0 million at December 31, 2013.
The increase in our working capital deficit as of March 31, 2014 is primarily due to increased accounts payable and accrued expenses related to exploration and development costs. The working capital deficit at December 31, 2013 was primarily due to the use of cash to repay borrowings under our Senior Credit Facility, which is classified as long-term debt, increased accounts payable and accrued expenses related to exploration and development costs, the increase in the current portion of our asset retirement obligations and an increase in the current liability associated with our derivative instruments.
We have experienced, and expect to experience in the future, significant working capital deficits. Our working capital deficits have historically resulted from increased accounts payable and accrued expenses related to ongoing exploration and development costs, which may be capitalized as noncurrent assets, or increased investment in oil and natural gas properties. Additionally, we expect to use any available free cash flow to reduce our debt, all of which is long-term.
Capital Expenditures
.
During the quarter ended March 31, 2014, we incurred costs of approximately $132.7 million on development and exploration activities and a total of $2.0 million on seismic purchases. In addition, we spent approximately $1
5
.
0
million on plugging, abandonment and other decommissioning activities during the quarter ended March 31, 2014
.
Acquisitions and Dispositions
. On January 15, 2014, we completed the Nexen Acquisition for $70.4 million, which was financed with borrowings under our Senior Credit Facility. During January 2014, we requested and received, with the approval of our lenders, a $50.0 million increase in our borrowing base, bringing our borrowing base under the Senior Credit Facility to $475.0 million.
We allocate capital in a rigorous and disciplined manner intended to achieve an overall lower risk capital expenditure profile that focuses on maximizing rate of return and requires projects to compete on that basis. This allocation has led us to
focus on oil-weighted projects, resulting in a trend of increasing oil production. From time to time, we may decide to divest of certain oil and gas properties that do not meet our capital expenditure risk, rate of return, operational control or other criteria.
Share Repurchase Program
. In August 2011, the board of directors authorized a program for the repurchase of our outstanding common stock for up to an aggregate cash purchase price of $20.0 million and increased the program to $80.0 million in July 2013. Under the program, we have repurchased 1,799,000 shares at an aggregate cash purchase price of approximately $29.7 million. We have not purchased any shares under the program during 2014. Such shares are held in treasury and could be used to provide available shares for possible resale in future public or private offerings and our employee benefit plans. The repurchases have been, and will be, carried out in accordance with certain volume, timing and price constraints imposed by the SEC’s rules applicable to such transactions. The amount, timing and price of purchases otherwise depend on market conditions and other factors, including restrictions under our Senior Credit Facility.
Restricted Cash
. We maintain restricted escrow funds in a trust for future plugging, abandonment and other decommissioning costs at our East Bay field. As of March 31, 2014, we had $6.0 million remaining in restricted escrow funds in the trust for decommissioning work in our East Bay field, which will remain restricted until substantially all required decommissioning in the East Bay field is complete. Amounts on deposit in the trust account are reflected in Restricted cash on our condensed consolidated balance sheets.
8.25% Senior Notes.
The 8.25% Senior Notes consist of $510.0 million in aggregate principal amount issued under the 2011 Indenture.
The 8.25% Senior Notes bear interest from the date of their issuance at an annual rate of 8.25% with interest due semi-annually, in arrears, on February 15th and August 15th of each year. The 8.25% Senior Notes are fully and unconditionally guaranteed, jointly and severally, on an unsecured senior basis initially by each of our existing direct and indirect domestic subsidiaries (other than immaterial subsidiaries). The 8.25% Senior Notes will mature on February 15, 2018. For more information on our 8.25% Senior Notes, see Note 7, “Indebtedness,” of our 2013 Annual Report.
On April
7, 2014, EXXI solicited consents (the “Consent Solici
tation”) from the holders of
our 8.25% Senior Notes to make certain proposed amendments to certain definitions set forth in t
he 2011 Indenture (the “
COC Amendments”).
Under the COC Amendments, the Merger will not be treated as a “change of control” for purposes of the 101% change of control put contained in the 2011 Indenture.
The Consent Solicitation was made by EXXI as pe
rmitted by the Merger Agreement.
The COC Amendments will cease to be operative if the Merger is not consummated or if the consent fee is not paid by EXXI.
If
the Merger is consummated, EXXI will be
obligated to pay an aggregate cash payment equal to $2.50 per $1,000 principal amount of 8.25% Senior Notes for which consents to the COC Amendments are validly delivered and unrevoked to the paying agent for the Consent Solicitation on behalf of the holders who delivered such valid and unrevoked consents to the COC Amendments on or prior
to 5:00 p.m. New York City time
on April 17, 2014.
We have no obligations to pay all or any portion of the consent fee. On April 18, 2014, we entered into a supplemental indenture (the “Supplemental Indenture”) to the 2011 Indenture, by and among us, the guarantors party thereto, and U.S. Bank National Association, as trustee. We entered into the Supplemental Indenture after the receipt of consents from the requisite holders of the 8.25% Senior Notes in accordance with the terms and conditions of the Consent Solicitation.
Senior Credit Facility
.
On February 14, 2011, we entered into our senior secured credit facility with BMO Capital Markets, as lead arranger, and Bank of Montreal, as administrative agent and a lender, and the other lender parties thereto (as amended and restated, the “Senior Credit Fac
ility”). O
ur Se
nior Credit Facility is
a revolving credit facility
that can
be used for revolving credit loans and letters of credit
.
T
he aggregate commitment under this facility
is a
maximum of $
750.0
m
illion and the maturity date is
October 31, 2016.
The maximum amount of letters of credit that may be outstanding at any one time is $
20.0
million. The amount available under the revolving credit facility is limited by the borrowing base. The borrowing base under our Senior Credit Facility has been determined at the discretion of the lenders, based on the collateral value of our proved reserves and is subject to potential special and regular semi-annual redeterminations.
In January 2014, our lenders approved a
$50.0
million increase in our borrowing base to
$475.0
million.
As of May 2, 2014, we had $24
0
.0 million outstanding and $235.0
million in availability under our Senior Credit Facility.
For additional information regarding our Senior Credit Facility, see Note 7, “Indebtedness,” of our 2013 Annual Report.
Analysis of Cash Flows —Three Months Ended March 31, 201
4
The following table sets forth our cash flows:
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2014
|
|
2013
|
|
|
(In thousands)
|
Net cash provided by operating activities
|
|
$
|
62,940
|
|
$
|
78,242
|
Net cash used in investing activities
|
|
|
(157,134)
|
|
|
(66,272)
|
Net cash provided by (used in) financing activities
|
|
|
89,830
|
|
|
(10,166)
|
The decrease in our 2014 cash flows from operating activities primarily reflects decreases in revenues due to the
decrease in oil price
s
and the
decrease in our oil and natural gas production during the three months ended March 31, 2014, as compared to the three months ended March 31, 2013.
Net cash used in investing activities increased for the three months ended March 31, 2014, as compared to the three months ended March 31, 2013, due to an increase in exploration and development expenditures in the three months ended March 31, 2014. In addition, net cash used in investing activities for the three months ended March 31, 2014, inclu
des the cash used in the Nexen A
cquisition of $57.9 million.
Net cash provided by financing activities during the three months ended March 31, 2014 reflects
$90.0 million in
borrowings under our Senior Credit Facility
, of which we used approximately $57.9 million to fund the Nexen Acquisition and $32.1 million to meet working capital requirements
. Net cash used in financing activities during the three months ended March 31, 2013 reflects repayments of
$10.0 million of
amounts borrowed under our Senior Credit Facility.
We have not paid any cash dividends in the past on our common stock. The covenants in certain debt instruments to which we are a party, including our Senior Credit Facility and the 2011 Indenture governing the 8.25% Senior Notes, place certain restrictions and conditions on our ability to pay dividends. Any future cash dividends would depend on contractual limitations, future earnings, capital requirements, our financial condition and other factors determined by our board of directors.
New Accounting Pronouncements
None.
Cautionary Statement Concerning Forward Looking Statements
This Quarterly Report contains forward-looking statements within the meaning of, and we intend that such forward-looking statements be subject to the safe harbor provisions of, U.S. federal securities laws. Forward-looking statements are, by definition, statements that are not historical in nature and relate to possible future events. They may be, but are not necessarily, identified by words such as “will,” “would,” “should,” “likely,” “estimates,” “thinks,” “strives,” “may,” “anticipates,” “expects,” “believes,” “intends,” “goals,” “plans,” or “projects” and similar expressions.
These forward-looking statements reflect our current views with respect to possible future events, are based on various assumptions and are subject to risks and uncertainties. These forward-looking statements are not guarantees or predictions of our future performance, and our actual results and future developments may differ materially from those projected in, and contemplated by, the forward-looking statements. As a result, you should not place undue reliance on these forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements. Among the factors that could cause actual results to differ materially are the risks and uncertainties described under, “Risk Factors” in Item 1A of Part I of our 2013 Annual Report and Item 1A of Part II of this Quarterly Report, including the following:
•
planned and unplanned capital expenditures;
•
adequacy of capital resources and liquidity including, but not limited to, access to additional capacity under our Senior Credit Facility;
•
volatility in oil and natural gas prices;
•
volatility in the financial and credit markets;
•
changes in general economic conditions;
•
uncertainties in reserve and production estimates;
•
replacing our oil and natural gas reserves;
•
unanticipated recovery or production problems;
•
availability, cost and adequacy of insurance coverage;
•
hurricane and other weather-related interference with business operations;
•
drilling and operating risks;
•
production expense estimates;
•
the impact of derivative positions;
•
our ability to retain and motivate key executives and other necessary personnel;
•
availability of drilling and production equipment and field service providers;
•
the effects of delays in completion of, or shut-ins of, gas gathering systems, pipelines and processing facilities;
•
potential costs associated with complying with new or modified regulations or interpretations of such regulations promulgated by the
Bureau of Ocean Energy Management
, the
Bureau of Safety and Environmental Enforcement
and the
Pipeline and Hazardous Materials Administration of the U.S. Department of Transportation
;
•
the impact of political and regulatory developments;
•
risks and liabilities associated with acquired properties or businesses;
•
our ability to make and integrate acquisitions;
•
our substantial level of indebtedness;
•
our ability to incur additional indebtedness;
•
oil and gas prices and competition;
•
our ability to generate sufficient cash flow to meet our deb
t service and other obligations;
•
the loss of key management in connection with the Merger;
•
ability to complete the Merger in the anticipated timeframe or at all;
•
business uncertainties a
nd contractual restrictions while
the Merger is pending; and
•
expenses related to the Merger.
Many of these factors are beyond our ability to control or predict. Any, or a combination, of these factors could materially affect our future financial condition or results of operations and the ultimate accuracy of the forward-looking statements. These forward-looking statements are not guarantees of our future performance, and our actual results and future developments may differ materially from those projected in the forward-looking statements. Management cautions against putting undue reliance on forward-looking statements or projecting any future results based on such statements.
For a further list and description of various risks, relevant factors and uncertainties that could cause future results or events to differ materially from those expressed or implied in our forward-looking statements, see “Risk Factors” in Part 1, Item 1A of our 2013 Annual Report and elsewhere in our 2013 Annual Report and Part II, Item 1A of this Quarterly Report and elsewhere in this Quarterly Report; our reports and registration statements filed from time to time with the SEC; and other announcements we make from time to time. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements.
Although we believe that the assumptions on which any forward-looking statements are based in this Quarterly Report and other periodic reports filed by us are reasonable when and as made, no assurance can be given that such assumptions will prove correct. All forward-looking statements in this Quarterly Report are expressly qualified in their entirety by the cautionary statements in this section and elsewhere in this Quarterly Report and we undertake no obligation to publicly update or revise any forward-looking statements, except as required by applicable securities laws and regulations.