HOUSTON, Aug. 09, 2018 (GLOBE NEWSWIRE) -- Energy XXI Gulf Coast, Inc. (“EGC” or the “Company”) (NASDAQ: EGC)
today reported financial and operational results for the second quarter of 2018.
Second Quarter 2018 Highlights and Recent Key Items:
- Announced definitive agreement to be acquired by affiliates of Cox Oil LLC (“Cox”) for approximately $322 million, or $9.10
per fully diluted share
- Produced an average of approximately 25,300 barrels of oil equivalent (“BOE”) per day, of which 83% was oil
- Incurred a net loss of $34.0 million, or $1.02 per share, which included a $26.0 million loss on derivative financial
instruments
- Generated Adjusted EBITDA of $27.8 million
- Initiated production from two successful development wells drilled in 2018 following the completion of the replaced pipeline
at West Delta. The West Delta 74 C-41 ST01 Cato development well was brought online with initial production averaging
approximately 600 BOE per day. The West Delta 73 C-27 ST02 McCloud development well is currently being brought online.
- Currently drilling the South Timbalier 54 G-25 ST01 Koala well
For the second quarter of 2018, EGC reported a net loss of $34.0 million, or $1.02 loss per diluted share, which
included a $26.0 million loss on derivative financial instruments. In the first quarter of 2018, the Company reported a net loss of
$33.1 million, or $0.99 loss per diluted share, which included a $12.8 million loss on financial derivative instruments.
Adjusted EBITDA totaled $27.8 million for the second quarter 2018, compared to $13.6 million in the first
quarter of 2018.
Adjusted EBITDA is a Non-GAAP financial measure and is described and reconciled to net loss in the attached
table under “Reconciliation of Non-GAAP Measures.”
Douglas E. Brooks, President and Chief Executive Officer commented, “Strategically, we continue to advance the
previously-announced merger with affiliates of Cox Oil LLC and we are pleased with the progress. Details on the transaction are in
our proxy statement, which has been finalized and was distributed earlier this week. In the meantime, our focus is to continue to
deliver results and maintain the value of our assets for all EGC stockholders. During the first half of the year we worked
diligently to address the Company’s financial and operational challenges, while maintaining our commitment to safety.”
Production and Pricing
In the second quarter of 2018, the Company produced and sold approximately 25,300 net BOE per day, within its previously-provided
guidance range of 24,500 to 26,000 BOE per day. EGC continued to benefit from the impact of higher realized oil prices
(before the effect of derivatives) that were about 2% higher than average WTI prices during the quarter due to the positive
differentials that EGC receives on its oil sales.
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
June 30, |
|
March 31, |
|
June 30, |
|
|
2018 |
|
2018 |
|
2017 |
|
|
(In thousands, except per unit amounts) |
Sales volumes per day |
|
|
|
|
|
|
|
|
|
Oil (MBbls) |
|
|
21.1 |
|
|
21.1 |
|
|
26.8 |
Natural gas liquids (MBbls) |
|
|
0.3 |
|
|
0.4 |
|
|
1.0 |
Natural gas (MMcf) |
|
|
23.6 |
|
|
30.6 |
|
|
48.9 |
Total (MBOE) |
|
|
25.3 |
|
|
26.6 |
|
|
35.9 |
Percent of sales volumes from oil |
|
|
83% |
|
|
79% |
|
|
75% |
|
|
|
|
|
|
|
|
|
|
Average sales price before hedging impact |
|
|
|
|
|
|
|
|
|
Oil per Bbl |
|
$ |
69.54 |
|
$ |
65.09 |
|
$ |
48.57 |
Natural gas liquid per Bbl |
|
|
34.98 |
|
|
37.01 |
|
|
27.37 |
Natural gas per Mcf |
|
|
2.92 |
|
|
3.04 |
|
|
3.09 |
|
|
|
|
|
|
|
|
|
|
When compared with the first quarter of 2018, second quarter higher realized prices were offset by higher
production downtime primarily related to continued production equipment maintenance, pipeline shut-ins, third-party operator
downtime, EGC facility-related unscheduled downtime, and natural decline. In late July, EGC restored production through the
previously-shut in pipeline at West Delta, bringing online the first two development wells of the 2018 drilling program. The
Company continues to focus on preventative maintenance and production optimization in order to mitigate future downtime.
Costs and Expenses
Total lease operating expenses (“LOE”) in the second quarter of 2018 were $79.3 million, or $34.42 per BOE, which consisted of
$72.1 million in direct lease operating expense, $2.1 million in workovers and $5.2 million in insurance expense. Total LOE for the
second quarter of 2017 was $83.7 million, or $25.60 per BOE, and in the first quarter of 2018 was $82.0 million, or $34.22 per
BOE. Lease operating expense decreased quarter-over-quarter due to implemented cost savings initiatives and lower
weather-related costs than in previous quarters.
Gathering and Transportation (“G&T”) expense for the second quarter of 2018 totaled $3.1 million, or $1.35
per BOE, compared to $2.7 million, or $0.82 per BOE, in second quarter of 2017, and $4.1 million, or $1.69 per BOE, in the first
quarter of 2018. EGC did not receive any additional refunds from the Office of Natural Resources Revenue (“ONRR”) during the
quarter. The decline in G&T expense in the second quarter of 2018 compared with the prior quarter was primarily due to timing
of project spending.
Second quarter 2018 Pipeline Facility Fee expense was $10.5 million, or $4.55 per BOE, compared to $10.5
million, or $3.21 per BOE, in the second quarter of 2017 and $10.5 million, or $4.38 per BOE, in the first quarter of 2018.
General and administrative (“G&A”) expense in the second quarter of 2018 was $15.6 million, or $6.76 per
BOE, which includes $4.0 million in transaction fees. During the second quarter of 2017, G&A expense totaled $20.7
million, $6.34 per BOE, which included $2.5 million in severance and separation costs. First quarter 2018 G&A
expense totaled $15.1 million, or $6.31 per BOE. G&A includes non-cash compensation costs of $2.9 million, or $1.24 per BOE, in
the second quarter 2018 compared with $2.9 million, or $0.89 per BOE, in the second quarter of 2017, and $2.8 million, or $1.15 per
BOE, in the first quarter of 2018.
Depreciation, depletion and amortization (“DD&A”) expense was $27.6 million, or $11.96 per BOE, compared to
$38.7 million, or $11.84 per BOE, in the second quarter of 2017. First quarter 2018 DD&A was $27.4 million, or $11.44 per
BOE.
Accretion of asset retirement obligation was $11.2 million, or $4.86 per BOE, during the second quarter of 2018,
compared to $10.0 million, or $3.06 per BOE, in the second quarter of 2017. First quarter 2018 accretion of asset retirement
obligation expense was $11.1 million, or $4.64 per BOE.
EGC recorded no income tax expense or benefit during the second quarter 2018 or during prior comparable
periods.
Commodity Hedging
During the second quarter of 2018, with no cash outlay, EGC unwound 3,000 BOPD fixed price swap contracts benchmarked to NYMEX-WTI
for the period of April 2018 to June 2018 and added 3,000 BOPD costless collars benchmarked to ICE Brent with a floor price of
$60.00 and a ceiling price of $82.00 for the same period. In addition, the Company entered into a fixed price swap contract
benchmarked to ICE Brent to hedge 3,000 BOPD for the period of January 2019 to December 2019 with a contract price of $61.00.
As of June 30, 2018, EGC had fixed price swap contracts benchmarked to NYMEX-WTI to hedge a total of 8,000 BOPD of production
for the remainder of the 2018 with an average fixed price swap of $50.68. EGC does not have any hedges in place on
natural gas production.
Operational Update and Capital Expenditure Program
During the second quarter of 2018, the Company incurred capital costs totaling $45.5 million of which $25.8 million was related to
drilling, development and recompletion activities, $14.6 million related to plugging and abandonment (“P&A”) and $5.1 million
related to capitalized G&A and other. Capital expenditures for the first quarter of 2018 totaled $21.8 million, of which $4.1
million was spent on drilling, development and recompletion activities, $12.8 million on P&A and $4.9 million on capitalized
G&A and other.
During the second quarter of 2018, EGC spud and successfully completed two development wells and one rig
recompletion. The West Delta 74 C-41 ST01 Cato development well was brought online with initial production averaging
approximately 600 BOE per day. The West Delta 73 C-27 ST02 McCloud development well is currently being brought online. After
a recompletion in the West Delta field, the rig moved to the South Timbalier field where EGC is currently drilling the South
Timbalier 54 G-25 ST01 Koala well, that will be drilled to a total depth of 14,080 feet. EGC has a 100% working interest in
all of the wells mentioned above.
Balance Sheet and Liquidity
At June 30, 2018, EGC had approximately $58.4 million in borrowings and $201.5 million in letters of credit issued under its Exit
Credit Facility and remained in compliance with the financial covenants under that facility. During the quarter, the Company
made a prepayment of $5.5 million toward the balance of the Exit Term Loan portion of its credit facility. Liquidity at June
30, 2018 totaled approximately $110 million, which consists of cash and cash equivalents totaling $97.9 million and $12.5 million
in borrowing capacity available under certain conditions.
Merger of Energy XXI Gulf Coast, Inc. and affiliates of Cox Oil LLC (“Cox”)
As previously announced on June 18, 2018, the EGC Board of Directors unanimously approved a merger transaction with affiliates of
Cox, an independent, privately-held entity that owns and operates assets in the Gulf of Mexico. Pursuant to the terms of the
merger agreement, Cox will acquire all the outstanding shares of EGC common stock for $9.10 per fully diluted share in cash, for a
total consideration of approximately $322 million. This represents a 21% premium to EGC’s closing share price on June 15, 2018. EGC
reached this agreement after evaluating multiple transactions.
The closing of the transaction is subject to customary conditions, including obtaining the required vote from
EGC’s stockholders. Obtaining financing is not a closing condition under the Cox merger agreement. The special stockholder meeting
to vote on the adoption of the Cox merger agreement has been scheduled for September 6, 2018, at 9:00 a.m. Houston
time. The transaction is anticipated to close in the third quarter of 2018.
Conference Call
Due to the pending merger transaction between EGC and Cox, the Company will not be hosting a conference call this quarter. An
updated investor presentation in conjunction with this earnings release is available on the Company’s website at www.energyxxi.com under the Investor Relations section.
Non-GAAP Measures
Adjusted EBITDA is a supplemental non-GAAP financial measure. Adjusted EBITDA is not a measure of net income or cash flows as
determined by United States Generally Accepted Accounting Principles (“U.S. GAAP”). EGC believes that Adjusted
EBITDA is useful because it allows EGC to more effectively evaluate its operating performance and compare the results of its
operations from period to period without regard to its financing methods or capital structure. EGC excludes items such as asset
retirement obligation accretion, unrealized derivative gains and losses, non-cash share-based compensation expense, non-cash
deferred rent expense, severance expense and transaction costs from the calculation of Adjusted EBITDA. Adjusted EBITDA should not
be considered as an alternative to, or more meaningful than, net income or cash flows from operating activities as determined in
accordance with U.S. GAAP or as an indicator of its operating performance or liquidity. EGC’s computations of Adjusted EBITDA may
not be comparable to other similarly titled measures of other companies.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements relate to the pending merger transaction with Cox, as well as to EGC’s
financial and operating performance on a stand-alone basis prior to the consummation of the merger or if the merger is not
consummated. These statements, including those relating to the intent, beliefs, plans, or expectations of EGC are based upon
current expectations and are subject to a number of risks, uncertainties, and assumptions that could cause actual results to differ
materially from the projections, anticipated results or other expectations expressed. It is not possible to predict or
identify all such factors and the following lists of factors should not be considered a complete statement of all potential risks
and uncertainties.
With respect to the pending merger transaction between EGC and Cox, those factors include, but are not limited
to: (i) the risk that the transaction may not be completed in the third quarter of 2018 or at all, which may adversely affect
EGC’s business and the price of EGC’s stock; (ii) the failure to satisfy the conditions to the consummation of the
transaction, including the adoption of the merger agreement by the EGC’s stockholders; (iii) the occurrence of any event,
change or other circumstance that could give rise to the termination of the merger agreement; (iv) the effect of the
announcement or pendency of the transaction, as well as the merger agreement’s limitations on EGC’s conduct of business, on EGC’s
business relationships, operating results, and business generally; (v) risks that the proposed transaction disrupts EGC’s current
plans and operations; (vi) the possibility that competing offers or acquisition proposals for EGC will be made; (vii) risks
regarding the failure to obtain the necessary financing to complete the proposed transaction; and (viii) lawsuits related to
the pending merger.
With respect to EGC’s financial and operating performance on a stand-alone basis prior to the consummation of
the merger or if the merger is not consummated, those factors include, but are not limited to: (i) our ability to maintain
sufficient liquidity and/or obtain adequate additional financing necessary to (A) maintain our infrastructure, particularly in
light of its maturity, high fixed costs, and required level of maintenance and repairs compared to other GoM Shelf producers,
(B) fund our operations and capital expenditures, (C) execute our business plan, develop our proved undeveloped reserves
within five years and (D) meet our other obligations, including plugging and abandonment and decommissioning obligations;
(ii) disruption of operations and damages due to maintenance or repairs of infrastructure and equipment and our ability to
predict or prevent excessive resulting production downtime within our mature field areas; (iii) our future financial
condition, results of operations, revenues, expenses and cash flows; (iv) our current or future levels of indebtedness,
liquidity, compliance with financial covenants and our ability to continue as a going concern; (v) recent changes in the
composition of our board of directors; (vi) our inability to retain and attract key personnel; (vii) our ability to post
collateral for current or future bonds or comply with any new regulations or Notices to Lessees and Operators imposed by the Bureau
of Ocean Energy Management; (viii) our ability to comply with covenants under the three-year secured credit facility; and
(ix) sustained declines in the prices we receive for our oil and natural gas production.
These risks and uncertainties could cause actual results, to differ materially from those described in the
forward-looking statements. For a more detailed discussion of risk factors, please see the risk factors discussed in EGC’s periodic
reports filed with the SEC. While EGC makes these statements and projections in good faith, EGC assumes no obligation and
expressly disclaims any duty to update the information contained herein except as required by law.
About the Company
Energy XXI Gulf Coast, Inc. (EGC) is an exploration and production company headquartered in Houston, Texas that
is engaged in the development, exploitation and acquisition of oil and natural gas properties in conventional assets in the U.S.
Gulf Coast region, both offshore in the Gulf of Mexico and onshore in Louisiana and Texas. To learn more, visit EGC’s website
at www.energyxxi.com.
Investor Relations Contact
Al Petrie
Investor Relations Coordinator
713-351-3171
apetrie@energyxxi.com
Argelia Hernandez
Investor Relations Specialist
713-351-3175
ahernandez@energyxxi.com
ENERGY XXI GULF COAST, INC.
CONSOLIDATED BALANCE SHEETS
(In Thousands, except share information)
|
June 30, |
|
December 31, |
|
2018 |
|
2017 |
ASSETS |
(Unaudited) |
|
|
|
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
$ |
97,900 |
|
|
$ |
151,729 |
|
Accounts receivable |
|
|
|
|
|
Oil and natural gas sales |
|
55,413 |
|
|
|
55,598 |
|
Joint interest billings, net |
|
4,004 |
|
|
|
6,336 |
|
Other |
|
19,920 |
|
|
|
15,726 |
|
Prepaid expenses and other current assets |
|
11,873 |
|
|
|
21,602 |
|
Restricted cash |
|
6,432 |
|
|
|
6,392 |
|
Total Current Assets |
|
195,542 |
|
|
|
257,383 |
|
Property and Equipment |
|
|
|
|
|
Oil and natural gas properties, net - full cost method of accounting,
including $192.3 million and $200.2 million of unevaluated properties not being amortized at June 30, 2018 and
December 31, 2017, respectively |
|
773,153 |
|
|
|
764,922 |
|
Other property and equipment, net |
|
8,269 |
|
|
|
10,120 |
|
Total Property and Equipment, net of accumulated depreciation,
depletion, amortization and impairment |
|
781,422 |
|
|
|
775,042 |
|
Other Assets |
|
|
|
|
|
Restricted cash |
|
25,814 |
|
|
|
25,712 |
|
Other assets |
|
29,468 |
|
|
|
18,845 |
|
Total Other Assets |
|
55,282 |
|
|
|
44,557 |
|
Total Assets |
$ |
1,032,246 |
|
|
$ |
1,076,982 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Accounts payable |
$ |
79,154 |
|
|
$ |
85,122 |
|
Accrued liabilities |
|
52,111 |
|
|
|
45,494 |
|
Asset retirement obligations |
|
55,952 |
|
|
|
51,398 |
|
Derivative financial instruments |
|
36,793 |
|
|
|
32,567 |
|
Current maturities of long-term debt |
|
17 |
|
|
|
21 |
|
Total Current Liabilities |
|
224,027 |
|
|
|
214,602 |
|
Long-term debt, less current maturities |
|
58,413 |
|
|
|
73,952 |
|
Asset retirement obligations |
|
625,496 |
|
|
|
613,453 |
|
Derivative financial instruments |
|
6,305 |
|
|
|
- |
|
Other liabilities |
|
14,932 |
|
|
|
10,783 |
|
Total Liabilities |
|
929,173 |
|
|
|
912,790 |
|
Commitments and Contingencies |
|
|
|
|
|
Stockholders’ Equity |
|
|
|
|
|
Preferred stock, $0.01 par value, 10,000,000 shares authorized and no shares
outstanding at June 30, 2018 and December 31, 2017 |
|
- |
|
|
|
- |
|
Common stock, $0.01 par value, 100,000,000 shares authorized and 33,396,563 and
33,254,963 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively |
|
334 |
|
|
|
333 |
|
Additional paid-in capital |
|
916,525 |
|
|
|
911,144 |
|
Accumulated deficit |
|
(813,786 |
) |
|
|
(747,285 |
) |
Total Stockholders’ Equity |
|
103,073 |
|
|
|
164,192 |
|
Total Liabilities and Stockholders’ Equity |
$ |
1,032,246 |
|
|
$ |
1,076,982 |
|
|
ENERGY XXI GULF COAST, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except per share information)
(Unaudited)
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
2018 |
|
2018 |
|
2017 |
Revenues |
|
|
|
|
|
|
|
|
Oil sales |
$ |
133,180 |
|
|
$ |
123,788 |
|
|
$ |
118,484 |
|
Natural gas liquids sales |
|
1,076 |
|
|
|
1,343 |
|
|
|
2,370 |
|
Natural gas sales |
|
6,261 |
|
|
|
8,382 |
|
|
|
13,753 |
|
Other revenue |
|
2,267 |
|
|
|
1,492 |
|
|
|
- |
|
Gain (loss) on derivative financial instruments |
|
(26,045 |
) |
|
|
(12,834 |
) |
|
|
9,412 |
|
Total Revenues |
|
116,739 |
|
|
|
122,171 |
|
|
|
144,019 |
|
Costs and Expenses |
|
|
|
|
|
|
|
|
Lease operating |
|
79,296 |
|
|
|
82,022 |
|
|
|
83,655 |
|
Production taxes |
|
371 |
|
|
|
1,206 |
|
|
|
482 |
|
Gathering and transportation |
|
3,119 |
|
|
|
4,056 |
|
|
|
2,678 |
|
Pipeline facility fee |
|
10,494 |
|
|
|
10,494 |
|
|
|
10,494 |
|
Depreciation, depletion and amortization |
|
27,555 |
|
|
|
27,411 |
|
|
|
38,685 |
|
Accretion of asset retirement obligations |
|
11,197 |
|
|
|
11,118 |
|
|
|
9,984 |
|
General and administrative expense |
|
15,568 |
|
|
|
15,132 |
|
|
|
20,716 |
|
Reorganization items |
|
113 |
|
|
|
236 |
|
|
|
- |
|
Total Costs and Expenses |
|
147,713 |
|
|
|
151,675 |
|
|
|
166,694 |
|
Operating Loss |
|
(30,974 |
) |
|
|
(29,504 |
) |
|
|
(22,675 |
) |
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
Other income, net |
|
191 |
|
|
|
143 |
|
|
|
80 |
|
Interest expense |
|
(3,252 |
) |
|
|
(3,694 |
) |
|
|
(3,642 |
) |
Total Other Expense, net |
|
(3,061 |
) |
|
|
(3,551 |
) |
|
|
(3,562 |
) |
Loss Before Income Taxes |
|
(34,035 |
) |
|
|
(33,055 |
) |
|
|
(26,237 |
) |
Income Tax Benefit |
|
- |
|
|
|
- |
|
|
|
- |
|
Net Loss |
$ |
(34,035 |
) |
|
$ |
(33,055 |
) |
|
$ |
(26,237 |
) |
|
|
|
|
|
|
|
|
|
Loss per Share |
|
|
|
|
|
|
|
|
Basic and Diluted |
$ |
(1.02 |
) |
|
$ |
(0.99 |
) |
|
$ |
(0.79 |
) |
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares Outstanding |
|
|
|
|
|
|
|
|
Basic and Diluted |
|
33,427 |
|
|
|
33,296 |
|
|
|
33,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ENERGY XXI GULF COAST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
2018 |
|
2018 |
|
2017 |
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
Net loss |
$ |
(34,035 |
) |
|
$ |
(33,055 |
) |
|
$ |
(26,237 |
) |
Adjustments to reconcile net loss to net cash provided by (used
in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
27,555 |
|
|
|
27,411 |
|
|
|
38,685 |
|
Change in fair value of derivative financial instruments |
|
10,744 |
|
|
|
(213 |
) |
|
|
(7,061 |
) |
Accretion of asset retirement obligations |
|
11,197 |
|
|
|
11,118 |
|
|
|
9,984 |
|
Amortization and write off of debt issuance costs and other |
|
6 |
|
|
|
5 |
|
|
|
6 |
|
Deferred rent |
|
2,239 |
|
|
|
1,930 |
|
|
|
2,016 |
|
Provision for loss on accounts receivable |
|
- |
|
|
|
- |
|
|
|
300 |
|
Stock-based compensation |
|
2,859 |
|
|
|
2,758 |
|
|
|
2,870 |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
Accounts receivable |
|
(3,621 |
) |
|
|
1,944 |
|
|
|
11,849 |
|
Prepaid expenses and other assets |
|
(4,888 |
) |
|
|
3,680 |
|
|
|
4,165 |
|
Settlement of asset retirement obligations |
|
(15,913 |
) |
|
|
(18,804 |
) |
|
|
(18,175 |
) |
Accounts payable, accrued liabilities and other |
|
14,427 |
|
|
|
(13,574 |
) |
|
|
6,834 |
|
Net Cash Provided by (Used in) Operating Activities |
|
13,631 |
|
|
|
(13,238 |
) |
|
|
28,798 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
Capital expenditures |
|
(18,977 |
) |
|
|
(12,977 |
) |
|
|
(5,391 |
) |
Insurance payments received |
|
- |
|
|
|
- |
|
|
|
(2,010 |
) |
Proceeds from the sale of other property and equipment |
|
38 |
|
|
|
250 |
|
|
|
10 |
|
Net Cash Used in Investing Activities |
|
(18,939 |
) |
|
|
(12,727 |
) |
|
|
(7,391 |
) |
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Payments on long-term debt |
|
(5,554 |
) |
|
|
(10,002 |
) |
|
|
(126 |
) |
Other |
|
(160 |
) |
|
|
(75 |
) |
|
|
(61 |
) |
Net Cash Used in Financing Activities |
|
(5,714 |
) |
|
|
(10,077 |
) |
|
|
(187 |
) |
Net Increase (Decrease) in Cash and Cash Equivalents |
|
(11,022 |
) |
|
|
(36,042 |
) |
|
|
21,220 |
|
Cash, Cash Equivalents and Restricted Cash, beginning of period |
|
144,229 |
|
|
|
183,833 |
|
|
|
193,199 |
|
Cash, Cash Equivalents and Restricted Cash, end of period |
$ |
133,207 |
|
|
$ |
147,791 |
|
|
$ |
214,419 |
|
ENERGY XXI GULF COAST, INC.
RECONCILIATION OF NON-GAAP MEASURES
(In Thousands, except per share information)
(Unaudited)
|
Three Months
Ended |
|
Three Months
Ended |
|
Three Months
Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
2018 |
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(34,035 |
) |
|
$ |
(33,055 |
) |
|
$ |
(26,237 |
) |
Interest expense |
|
3,252 |
|
|
|
3,694 |
|
|
|
3,642 |
|
Depreciation, depletion and amortization |
|
27,555 |
|
|
|
27,411 |
|
|
|
38,685 |
|
Accretion of asset retirement obligations |
|
11,197 |
|
|
|
11,118 |
|
|
|
9,984 |
|
Change in fair value of derivative financial instruments |
|
10,744 |
|
|
|
(213 |
) |
|
|
(7,061 |
) |
Non-cash stock-based compensation |
|
2,859 |
|
|
|
2,758 |
|
|
|
2,870 |
|
Deferred rent(1) |
|
2,239 |
|
|
|
1,930 |
|
|
|
2,016 |
|
Severance costs |
|
- |
|
|
|
- |
|
|
|
2,500 |
|
Transaction costs |
|
3,961 |
|
|
|
- |
|
|
|
- |
|
Adjusted EBITDA |
$ |
27,772 |
|
|
$ |
13,643 |
|
|
$ |
26,399 |
|
- The deferred rent of approximately $2.2 million, $1.9 million and $2.0 million for the three months ended June 30, 2018,
March 31, 2018 and June 30, 2017, respectively, is the non-cash portion of rent which reflects the extent to which our GAAP
straight-line rent expense recognized exceeds our cash rent payments.
Operational Information
|
|
Quarter Ended |
|
|
|
June 30, |
|
|
|
March 31, |
|
|
|
June 30, |
|
Operating Highlights |
|
|
2018 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
(In thousands, except per unit amounts) |
Operating revenues |
|
|
|
|
|
|
|
|
|
Oil sales |
|
$ |
133,180 |
|
|
$ |
123,788 |
|
|
$ |
118,484 |
|
Natural gas liquids sales |
|
|
1,076 |
|
|
|
1,343 |
|
|
|
2,370 |
|
Natural gas sales |
|
|
6,261 |
|
|
|
8,382 |
|
|
|
13,753 |
|
Other revenue |
|
|
2,267 |
|
|
|
1,492 |
|
|
|
- |
|
Gain (loss) on derivative financial instruments |
|
|
(26,045 |
) |
|
|
(12,834 |
) |
|
|
9,412 |
|
Total revenues |
|
|
116,739 |
|
|
|
122,171 |
|
|
|
144,019 |
|
Percentage of oil revenues prior to gain (loss) on derivative financial
instruments |
|
|
93% |
|
|
|
92% |
|
|
|
88% |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Lease operating expense |
|
|
|
|
|
|
|
|
|
Insurance expense |
|
|
5,177 |
|
|
|
5,195 |
|
|
|
7,101 |
|
Workovers |
|
|
2,054 |
|
|
|
2,524 |
|
|
|
4,535 |
|
Direct lease operating expense |
|
|
72,065 |
|
|
|
74,303 |
|
|
|
72,019 |
|
Total lease operating expense |
|
|
79,296 |
|
|
|
82,022 |
|
|
|
83,655 |
|
Production taxes |
|
|
371 |
|
|
|
1,206 |
|
|
|
482 |
|
Gathering and transportation |
|
|
3,119 |
|
|
|
4,056 |
|
|
|
2,678 |
|
Pipeline facility fee |
|
|
10,494 |
|
|
|
10,494 |
|
|
|
10,494 |
|
Depreciation, depletion and amortization |
|
|
27,555 |
|
|
|
27,411 |
|
|
|
38,685 |
|
Accretion of asset retirement obligations |
|
|
11,197 |
|
|
|
11,118 |
|
|
|
9,984 |
|
Impairment of oil and natural gas properties |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
General and administrative |
|
|
15,568 |
|
|
|
15,132 |
|
|
|
20,716 |
|
Reorganization items |
|
|
113 |
|
|
|
236 |
|
|
|
- |
|
Total operating expenses |
|
|
147,713 |
|
|
|
151,675 |
|
|
|
166,694 |
|
Operating loss |
|
$ |
(30,974 |
) |
|
$ |
(29,504 |
) |
|
$ |
(22,675 |
) |
Sales volumes per day |
|
|
|
|
|
|
|
|
|
Oil (MBbls) |
|
|
21.1 |
|
|
|
21.1 |
|
|
|
26.8 |
|
Natural gas liquids (MBbls) |
|
|
0.3 |
|
|
|
0.4 |
|
|
|
1.0 |
|
Natural gas (MMcf) |
|
|
23.6 |
|
|
|
30.6 |
|
|
|
48.9 |
|
Total (MBOE) |
|
|
25.3 |
|
|
|
26.6 |
|
|
|
35.9 |
|
Percent of sales volumes from oil |
|
|
83% |
|
|
|
79% |
|
|
|
75% |
|
Average sales price |
|
|
|
|
|
|
|
|
|
Oil per Bbl |
|
$ |
69.54 |
|
|
$ |
65.09 |
|
|
$ |
48.57 |
|
Natural gas liquid per Bbl |
|
|
34.98 |
|
|
|
37.01 |
|
|
|
27.37 |
|
Natural gas per Mcf |
|
|
2.92 |
|
|
|
3.04 |
|
|
|
3.09 |
|
Other revenue per BOE |
|
|
0.98 |
|
|
|
0.62 |
|
|
|
- |
|
(Loss) gain on derivative financial instruments per BOE |
|
|
(11.30 |
) |
|
|
(5.35 |
) |
|
|
2.88 |
|
Total revenues per BOE |
|
|
50.67 |
|
|
|
50.97 |
|
|
|
44.08 |
|
Operating expenses per BOE |
|
|
|
|
|
|
|
|
|
Lease operating expense |
|
|
|
|
|
|
|
|
|
Insurance expense |
|
|
2.25 |
|
|
|
2.17 |
|
|
|
2.17 |
|
Workovers |
|
|
0.89 |
|
|
|
1.05 |
|
|
|
1.39 |
|
Direct lease operating expense |
|
|
31.28 |
|
|
|
31.00 |
|
|
|
22.04 |
|
Total lease operating expense per BOE |
|
|
34.42 |
|
|
|
34.22 |
|
|
|
25.60 |
|
Production taxes |
|
|
0.16 |
|
|
|
0.50 |
|
|
|
0.15 |
|
Gathering and transportation |
|
|
1.35 |
|
|
|
1.69 |
|
|
|
0.82 |
|
Pipeline facility fee |
|
|
4.55 |
|
|
|
4.38 |
|
|
|
3.21 |
|
Depreciation, depletion and amortization |
|
|
11.96 |
|
|
|
11.44 |
|
|
|
11.84 |
|
Accretion of asset retirement obligations |
|
|
4.86 |
|
|
|
4.64 |
|
|
|
3.06 |
|
General and administrative |
|
|
6.76 |
|
|
|
6.31 |
|
|
|
6.34 |
|
Reorganization items |
|
|
0.05 |
|
|
|
0.10 |
|
|
|
- |
|
Total operating expenses per BOE |
|
|
64.11 |
|
|
|
63.28 |
|
|
|
51.02 |
|
Operating loss per BOE |
|
$ |
(13.44 |
) |
|
$ |
(12.31 |
) |
|
$ |
(6.94 |
) |