Harvest Natural Resources Announces 2011 Fourth Quarter and Year-End Results
HOUSTON, March 15, 2012 /PRNewswire/ -- Harvest Natural Resources, Inc. (NYSE: HNR) today announced 2011 fourth quarter and year-end earnings.
Harvest posted a fourth quarter net loss of $44.7 million, or $1.30 per diluted share, compared to a net loss of $4.0 million, or $0.12 per diluted share, for the 2010 fourth quarter. For the year ended December 31, 2011, Harvest's net income was $53.9 million, or $1.37 per diluted share, compared with a net income of $15.4 million, or $0.42 per diluted share, for 2010.
The fourth quarter results include exploration charges of $6.3 million, or $0.18 per diluted share and dry hole expense of $49.7 million, or $1.45 per diluted share. The dry hole expense reflects costs incurred for the Oman Block 64 wells in the amount of $9.7 million and costs related to wells drilled in the Indonesia Budong-Budong Block during 2011 of $40.0 million. Adjusted for these items, Harvest's fourth quarter income was $11.3 million, or $0.33 per diluted share.
For the year, Harvest incurred exploration charges of $13.7 million, or $0.35 per diluted share, dry hole expense of $49.7 million, or $1.26 per diluted share, and a loss on the extinguishment of debt of $9.7 million, or $0.25 per diluted share. Also related to the sale of the Utah assets occurring in the second quarter, the Company reported income for the year from discontinued operations of $97.6 million, or $2.48 per diluted share, for revenue, expenses, taxes and gain recognized. Adjusted for these items, net income for 2011 was $29.4 million, or $0.75 per diluted share.
Petrodelta, S.A. (Petrodelta), Harvest's Venezuelan affiliate, reported fourth quarter income from operations of $74.0 million ($23.7 million net to Harvest's 32 percent equity interest under International Financial Reporting Standards [IFRS]). Petrodelta reported fourth quarter earnings of $66.2 million ($21.2 million net to Harvest's 32 percent equity interest under IFRS). After adjustments to Petrodelta's IFRS earnings, primarily to conform to accounting principles generally accepted in the United States of America (USGAAP), Harvest's 32 percent share of Petrodelta's earnings was $14.6 million, a 44.1 percent increase over the same in 2010.
Petrodelta reported income from operations for the year of $338.5 million ($108.3 million net to Harvest's 32 percent equity interest under IFRS). Petrodelta reported earnings of $232.5 million ($74.4 million net to Harvest's 32 percent equity interest, under IFRS). After adjustments to Petrodelta's IFRS earnings, primarily to conform to USGAAP, Harvest's 32 percent share of Petrodelta's earnings was $57.7 million, an 8.7 percent increase over 2010.
In addition, total proved plus probable reserves on December 31, 2011 were 103.7 million barrels of oil equivalent (MMBOE), a decrease of 13 percent from 2010, reflecting the sale of the Utah assets which included 15.3 MMBOE; Venezuela had total proved reserves of 43.3 MMBOE which was a decline of 13 percent from 2010, reflecting the reclassification of 16.1 MMBOE (37 percent) from proved to probable in compliance with the Securities and Exchange Commission's "5 year rule from the date of original booking" and 2.6 MMBOE of production in 2011. Without the reclassification of the 16.1 MMBOE to probable, proved reserves in Venezuela would have increased 19 percent to 59.4 MMBOE. All of the reclassified reserves are scheduled to be drilled by 2016. Probable reserves in Venezuela of 60.4 MMBOE are 13 percent higher than 2010, making total proved and probable reserves unchanged from 2010.
On March 8, 2012, Harvest entered into exchange agreements with certain existing noteholders of its 8.25 percent senior convertible notes pursuant to which such noteholders agreed to exchange $15,984,000 principal amount of the notes for 2,875,357 shares of common stock, resulting in an effective exchange price of $5.56 per share. In addition, in lieu of cash, Harvest agreed to issue to the noteholders 161,603 shares of common stock at $8.16 per share in exchange for foregoing a one year interest make-whole of $1,318,680. After giving effect to the exchange, approximately $15,550,000 principal amount of the notes remain outstanding. The exchange closed on March 14, 2012.
VENEZUELA
During the twelve months ended December 31, 2011, Petrodelta drilled and completed 15 successful development wells compared to 16 development wells in 2010. Petrodelta produced approximately 11.39 MMBO in 2011 compared to 8.56 MMBO during 2010, which represents an increase of 33 percent year over year. In addition, Petrodelta sold 2.27 billion cubic feet (BCF) of natural gas versus 2.20 BCF of natural gas, an increase of 3 percent over the same period in 2010. Petrodelta produced an average of 31,205 barrels of oil per day (BOPD) during the twelve months ended December 31, 2011. Currently, Petrodelta is operating three drilling rigs and one workover rig. Capital expenditures for development drilling and infrastructure are estimated to be $137.5 million in 2011 compared to $98.7 million in 2010.
On March 5, 2012, the Company commenced exclusive negotiations for a specified time period with a third party for the possible sale of the Company's 32 percent interest in its Venezuelan asset, Petrodelta S.A. There can be no assurance that these negotiations will result in a transaction to sell the Company's interests in Venezuela.
The reserve report for the period ending December 31, 2011, has been completed and a summary of the report is provided in Table 1 below. The reserve report for the Venezuela fields assumes the average realized oil price in 2011 of $98.37 per barrel, after adjustment for location and quality, less an adjustment of $32.10 per barrel for the impact of Venezuela Windfall Profit Tax, resulting in a net realized oil price of $66.27. The natural gas reserves were based on a contractual price of $1.54 per thousand cubic feet (MCF). Table 2 below provides a comparison of the estimated reserves by category between 2010 and 2011.
Table 1: Estimated Proved, Probable and Possible Reserves in Venezuela, net to Harvest Natural Resources, as of December 31, 2011 |
|
Developed |
|||||||||
Proved Reserves |
Producing |
Non-Producing |
Undeveloped |
Total |
|||||
Oil (MBbls) |
12,425 |
1,292 |
24,948 |
38,665 |
|||||
Gas (MMcf) |
17,552 |
2,739 |
7,549 |
27,840 |
|||||
MBOE |
15,350 |
1,749 |
26,206 |
43,305 |
|||||
Probable Reserves |
|||||||||
Oil (MBbls) |
93 |
34 |
53,341 |
53,468 |
|||||
Gas (MMcf) |
73 |
9 |
41,829 |
41,910 |
|||||
MBOE |
105 |
36 |
60,312 |
60,453 |
|||||
Possible Reserves |
|||||||||
Oil (MBbls) |
- |
- |
101,855 |
101,855 |
|||||
Gas (MMcf) |
- |
- |
29,548 |
29,548 |
|||||
MBOE |
- |
- |
106,780 |
106,780 |
|||||
Table 2: Changes in Estimated Proved, Probable and Possible Reserves in Venezuela, net to Harvest Natural Resources |
|||||||||
December 31, 2010 |
December 31, 2011 |
% Change |
|||||||
Oil Reserves (MMBbl): |
|||||||||
Proved |
41.7 |
38.7 |
-7% |
||||||
Probable |
51.0 |
53.4 |
5% |
||||||
Proved + Probable |
92.7 |
92.1 |
-1% |
||||||
Possible |
111.6 |
101.9 |
-9% |
||||||
Total 3P |
204.3 |
194.0 |
-5% |
||||||
Gas Reserves (Bcf): |
|||||||||
Proved |
50.1 |
27.8 |
-44% |
||||||
Probable |
15.4 |
41.9 |
172% |
||||||
Proved + Probable |
65.4 |
69.7 |
6% |
||||||
Possible |
32.4 |
29.6 |
-9% |
||||||
Total 3P |
97.8 |
99.3 |
2% |
||||||
After Tax Discounted Future |
|||||||||
Net Income @ 10% ($MM): |
|||||||||
Proved |
$ 505 |
$ 543 |
7% |
||||||
Probable |
$ 442 |
$ 509 |
15% |
||||||
Proved + Probable |
$ 947 |
$ 1,052 |
11% |
||||||
Possible |
$ 878 |
$ 865 |
-2% |
||||||
Total 3P |
$ 1,826 |
$ 1,917 |
5% |
||||||
Equivalent Reserves (Mmboe) |
|||||||||
Proved |
50.0 |
43.3 |
-13% |
||||||
Probable |
53.6 |
60.4 |
13% |
||||||
Proved + Probable |
103.6 |
103.7 |
0% |
||||||
Possible |
117.0 |
106.8 |
-9% |
||||||
Total 3P |
220.6 |
210.5 |
-5% |
||||||
EXPLORATION AND OTHER ACTIVITIES
Dussafu Project - Gabon ("Dussafu PSC")
In 2011 the Company drilled one exploration well, the DRM-1, and two appraisal sidetracks, the DRM-1-ST and the DRM-2ST, in the Dussafu Marin PSC, in the offshore waters of Gabon. These wells were drilled with the Transocean Sedneth 701 semi-submersible drilling unit in approximately 380 feet of water.
The DRM-1 spud on April 28, 2011, and drilled to test the potential of the pre-salt Gamba and Dentale Formation. The DRM-1 reached a vertical depth of 9,953 feet within the Upper Dentale Formation. Log evaluation, pressure data and samples indicate that Harvest discovered approximately 55 feet of pay in a 90 foot oil column within its primary objective, the Gamba Formation.
Subsequently the DRM-1 well was deepened to reach a TVDSS of 11,355 feet to test the prospectivity of the Middle and Lower Dentale Formations. Log evaluation, pressure data and a fluid sample indicate that Harvest discovered a second oil accumulation with approximately 35 feet of oil pay within the secondary objective of the Middle Dentale Formation.
The first appraisal sidetrack (DRM-1ST1) three quarters of a mile to the southwest was drilled to a TD in the Upper Dentale of 11,562 feet (9,428 feet TVDSS) and found 19 feet of oil pay in the Gamba reservoir.
The second sidetrack (DRM-1ST2) half a mile to the northwest of the original DRM-1 wellbore was drilled to a TD in the Upper Dentale of 10,615 feet (9,429 feet TVDSS) and found 40 feet of oil pay in the Gamba reservoir.
The Ruche discovery is the third oil discovery on the block, along with Walt Whitman and Moubenga. The current estimate of gross unrisked contingent resources for the three oil discoveries is 26 MMBBL.
Approximately 545 square kilometers of 3-D seismic acquired during the fourth quarter is currently being evaluated in order to optimize future drilling and development activities.
Harvest operates the Dussafu PSC, holding a 66.667 percent interest.
Indonesia
Lariang Sub-Basin
The Lariang LG-1 well, the first of two planned exploration wells, was spud on January 6, 2011 in the Budong-Budong Block, West Sulawesi and drilled to a depth of 5,311 feet. Multiple oil and gas shows were encountered within the secondary Miocene objective. Wireline logs and samples of reservoir fluids have confirmed the presence of hydrocarbons, trap and seal. Due to high formation pressures and losses of heavy drilling mud into the formation, the well was plugged and abandoned for safety reasons on April 8, 2011. The primary Eocene targets had not yet been reached, as the well was planned for a total measured depth of approximately 7,200 feet.
Karama Sub-Basin
The Karama KD-1 well, the second exploratory well of a two-well program on the Budong PSC was spud on June 20, 2011, to drill and test the stacked Miocene and Eocene targets within a thrusted anticline. The well was initially drilled to a depth of 9,633 feet and sidetracked after the drill string was severed. The sidetrack KD-1ST was initially drilled to a total depth of 11,880 feet and logged. The evaluation of cuttings, logs and sidewall cores demonstrated the presence of oil over a 200 foot section of low permeability and low porosity clastic rocks in the Miocene. The oil shows have proven the existence of a working petroleum system in the Karama Basin.
On a sole risk operation basis, Harvest elected to deepen the well to a final total depth of 14,437 feet to explore for the main Eocene objective. As the drilling operations reached the BOP pressure limits, the well encountered both Oligocene and Eocene stratigraphy; however, the primary Eocene reservoir target had not yet been reached. Biostratigraphy indicates the section at TD to be Eocene deep water shales. Nearby within the basin are a number of Eocene outcrops with known fluvial reservoir and source rocks, along with oil and gas seeps. The well was plugged and abandoned. Dry hole costs of $26 million were expensed in the fourth quarter of 2011.
Since January 2012, after completion of drilling of the KD-1, all information gathered from the drilling of the LG-1 and KD-1 is being evaluated in connection with plans for the Budong PSC and overall corporate strategy. Based on this evaluation, it was determined that the original LG-1 well bore would not be used for re-entry. Since plans for the Budong PSC no longer include re-entry of the LG-1 well bore, the drilling costs of $14.0 million related to the drilling of the LG-1 have been expensed to dry hole costs as of December 31, 2011. Based on the multiple oil and gas shows encountered in both the LG-1 and KD-1, we are working on an exploration program targeting the Pliocene and Miocene targets encountered in the previous two wells.
Tately Budong-Budong N.V. is the operator of the Budong-Budong Block. Harvest owns a 64.4 percent working interest in the Budong-Budong PSC.
Oman Block 64 EPSA
On October 29, 2011, Harvest spud the Mafraq South-1 (MFS-1) exploration well onshore Oman. This was the first of a two-well exploratory program utilizing the MB Petroleum Services LLC Rig #113 drilling unit.
The MFS-1 exploration well was drilled to a total depth of 10,348 feet. Although the quality of the Barik and the Amin reservoirs was better than expected, the logs did not indicate the presence of hydrocarbons within the stacked reservoir targets in the Barik, Miqrat and Amin reservoirs, and the well was plugged and abandoned. Drilling days to TD were 28 days ahead of forecast resulting in reduced dry hole cost. Harvest expensed $6.9 million in the fourth quarter of 2011.
On December 21, 2011, the Al Ghubar North-1 (AGN-1) exploration well spud on the Qarn Alam Block 64, onshore Oman. This is the second of a two-well exploratory program utilizing the MB Petroleum Services LLC Rig #113 drilling unit.
The AGN-1 exploration well was drilled to a TD of 10,482 feet. Interpretation of the mudlog and wireline logs indicates no apparent hydrocarbon saturations within the principal stacked Haima targets in the Barik, Miqrat and Amin reservoirs. The well was plugged and abandoned on February 6, 2012 with gas shows.
The total dry hole cost for the well was $7.6 million, of which $2.8 million was expensed in 2011 and the remainder in 2012.
Harvest has an 80 percent interest in Block 64 onshore Oman. Block 64 has an area of 3,874 square kilometers and was extracted from a pre-existing block (PDO's Block 6) to accelerate exploration for gas and gas condensate by the Omani Ministry of Oil and Gas.
UNITED STATES - Antelope Project – Utah
On May 17, 2011, the Company completed the sale of its oil and gas assets in Utah's Uinta Basin to an affiliate of Newfield Exploration Company (Newfield). The Company received cash proceeds of approximately $217.8 million which reflects increases to the purchase price for customary adjustments and deductions for transaction related costs. The sale had an effective date of March 1, 2011. The net proceeds from the sale were approximately $205.0 million after deductions for transaction related costs.
Corporate and Financial Reporting
Debt
On May 17, 2011, Harvest repaid the $60.0 million term loan facility with MSD Energy Investments Private II, LLC, an affiliate of MSD Capital, L.P. The repayment included the repayment of the principal, accrued interest, and other fees related to the early repayment of the debt and repurchase of certain warrants.
In October of 2011, approximately $500,000 of the 8.25 percent senior convertible notes was converted into common stock at the predetermined conversion rate, leaving approximately $31.5 million of the debt facility outstanding.
On March 8, 2012, Harvest entered into exchange agreements with certain existing noteholders of its 8.25 percent senior convertible notes pursuant to which such noteholders agreed to exchange $15,984,000 principal amount of the notes for 2,875,357 shares of common stock, resulting in an effective exchange price of $5.56 per share. In addition, in lieu of cash, HNR agreed to issue to the noteholders 161,603 shares of common stock at $8.16 per share in exchange for foregoing a one year interest make-whole of $1,318,680. After giving effect to the exchange, approximately $15,550,000 principal amount of the notes remain outstanding. The exchange closed on March 14, 2012.
Financial Reporting
During the fourth quarter of 2011, we identified an error in our consolidated financial statements for the year ended December 31, 2011 related to the income tax expense on the gain on the sale of the Antelope Project. The tax basis used at September 30, 2011 in calculating the tax expense was incorrect. The reconciliation of the tax basis to the book basis of the Antelope Project resulted in a reduction of the income tax payable on the gain on the sale of the Antelope Project of $5.5 million ($2.0 million of the income tax benefit should have been recorded in the second quarter of 2011 and $3.5 million should have been recorded in the third quarter of 2011). The reduction in income tax payable was offset by additional income tax expense related to tax benefits on equity compensation of $2.5 million. These items were corrected by increasing Income from discontinued operations for the 12 months ended December 31, 2011.
Additionally, during the fourth quarter of 2011, we identified an error related to the deferred tax adjustment in reconciling our share of Petrodelta's net income reported under IFRS to that required under USGAAP. The 2011 impact was a reduction in Net income from unconsolidated equity affiliates of $0.4 million net to our 32 percent equity interest.
The cumulative effect of these corrections increased Harvest’s net income by $2.6 million for the year 2011.
Reserves Disclosure
The proved, probable and possible reserves included herein were prepared by Ryder Scott and conform to the definitions as set forth in the Securities and Exchange Commission's (SEC) Regulations Part 210.4-10(a). The hydrocarbon prices used are based on SEC price parameters using the average prices during the 12-month period prior to the ending date of the reserve report, determined as the unweighted arithmetic averages of the prices in effect on the first day of the month for each month within such period, unless prices were defined by contractual arrangements. Reserves are "estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations." All reserve estimates involve an assessment of the uncertainty relating to the likelihood that the actual remaining quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is made. The uncertainty depends chiefly on the amount of reliable geologic and engineering data available at the time of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing reserves into one of two principal classifications, either proved or unproved. Unproved reserves are less certain to be recovered than proved reserves and may be further sub-classified as probable and possible reserves to denote progressively increasing uncertainty in their recoverability.
Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward. If deterministic methods are used, the SEC has defined reasonable certainty for proved reserves as a "high degree of confidence that the quantities will be recovered." Probable reserves are "those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered." Possible reserves are "those additional reserves which are less certain to be recovered than probable reserves" and thus the probability of achieving or exceeding the proved plus probable plus possible reserves is low.
The reserves included herein were estimated using deterministic methods and presented as incremental quantities. Under the deterministic incremental approach, discrete quantities of reserves are estimated and assigned separately as proved, probable or possible based on their individual level of uncertainty. Because of the differences in uncertainty, caution should be exercised when aggregating quantities of oil and gas from different reserves categories. Furthermore, the reserves and income quantities attributable to the different reserve categories that are included herein have not been adjusted to reflect these varying degrees of risk associated with them and thus are not comparable.
Reserve estimates will generally be revised only as additional geologic or engineering data become available or as economic conditions change. For proved reserves, the SEC states that "as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to the estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease." Moreover, estimates of proved, probable and possible reserves may be revised as a result of future operations, effects of regulation by governmental agencies or geopolitical or economic risks. Therefore, the proved, probable and possible reserves included in this report are estimates only and should not be construed as being exact quantities, and if recovered, the revenues therefrom, and the actual costs related thereto, could be more or less than the estimated amounts.
Non-GAAP Financial Measures
In this press release, Petrodelta's EBITDA disclosure is not presented in accordance with accounting principles generally accepted in the United States (GAAP) and Petrodelta's financials are not intended to be used in lieu of GAAP presentations of net income or cash flows from operating activities. EBITDA is presented because we believe it provides additional information with respect to both the performance of our fundamental business activities as well as our ability to meet our future capital expenditures and working capital requirements. We also believe that financial analysts commonly use EBITDA to analyze Petrodelta's performance. Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in management's discussion and analysis of operating results in our Annual Report on Form 10-K for the year ended December 31, 2011.
A reconciliation of EBITDA to net income and cash flows from operating activities for the periods presented is included in the tables attached to this release.
Conference call
Harvest will hold a conference call at 10:00 a.m. Central Daylight Time on Thursday, March 15, 2012, during which management will discuss Harvest's 2011 fourth quarter and year end results. The conference leader will be James A. Edmiston, President and Chief Executive Officer. To access the conference call, dial 719-325-2207 or 888-523-1208, five to ten minutes prior to the start time. At that time you will be asked to provide the conference number, which is 8284460. A recording of the conference call will also be available for replay at 719-457-0820, passcode 8284460, until 3:00 p.m. CDT March 20, 2012.
The Company intends to file its 2011 Form 10-K with the Securities and Exchange Commission on Thursday, March 15, 2012. A copy of the Form 10-K will be available on the Company's website at www.harvestnr.com.
The conference call will also be transmitted over the internet through the Company's website at www.harvestnr.com. To listen to the live webcast, enter the website fifteen minutes before the call to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay of the webcast will be available beginning shortly after the call and will remain on the website for approximately 90 days.
About Harvest Natural Resources:
Harvest Natural Resources, Inc., headquartered in Houston, Texas, is an independent energy company with principal operations in Venezuela, exploration assets in Indonesia, West Africa, China and Oman and business development offices in Singapore and the United Kingdom. For more information visit the Company's website at www.harvestnr.com.
CONTACT:
Stephen C. Haynes
Vice President, Chief Financial Officer
(281) 899-5716
This press release may contain projections and other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. They include estimates and timing of expected oil and gas production, oil and gas reserve projections of future oil pricing, future expenses, planned capital expenditures, anticipated cash flow and our business strategy. All statements other than statements of historical facts may constitute forward-looking statements. Although Harvest believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Actual results may differ materially from Harvest's expectations as a result of factors discussed in Harvest's 2011 Annual Report on Form 10-K and other public filings.
Harvest may use certain terms such as resource base, contingent resources, prospective resources, probable reserves, possible reserves, non-proved reserves or other descriptions of volumes of reserves. These estimates are by their nature more speculative than estimates of proved reserves and accordingly, are subject to substantially greater risk of being actually realized by the Company.
HARVEST NATURAL RESOURCES, INC. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, unaudited) |
|||||||
December 31, |
|||||||
2011 |
2010 |
||||||
ASSETS: |
|||||||
CURRENT ASSETS: |
|||||||
Cash and cash equivalents |
$ 58,946 |
$ 58,703 |
|||||
Restricted cash |
1,200 |
- |
|||||
Accounts and notes receivable, net |
|||||||
Oil and gas revenue receivable |
- |
1,907 |
|||||
Dividend receivable - equity affiliate |
12,200 |
- |
|||||
Joint interest and other |
14,342 |
2,325 |
|||||
Notes receivable |
3,335 |
3,420 |
|||||
Advances to equity affiliate |
2,388 |
1,706 |
|||||
Assets held for sale |
- |
88,774 |
|||||
Deferred income taxes |
2,628 |
- |
|||||
Prepaid expenses and other |
728 |
4,793 |
|||||
Total current assets |
95,767 |
161,628 |
|||||
OTHER ASSETS |
5,427 |
2,477 |
|||||
INVESTMENT IN EQUITY AFFILIATES |
345,054 |
285,188 |
|||||
PROPERTY AND EQUIPMENT, net |
66,799 |
36,206 |
|||||
TOTAL ASSETS |
$ 513,047 |
$ 485,499 |
|||||
LIABILITIES AND EQUITY: |
|||||||
CURRENT LIABILITIES: |
|||||||
Accounts payable, trade and other |
$ 7,381 |
$ 3,205 |
|||||
Accounts payable - carry obligation |
3,596 |
8,395 |
|||||
Accrued expenses |
15,247 |
15,087 |
|||||
Liabilities held for sale |
- |
663 |
|||||
Accrued Interest |
1,372 |
896 |
|||||
Deferred tax liability |
4,835 |
- |
|||||
Income taxes payable |
718 |
72 |
|||||
Total current liabilities |
33,149 |
28,318 |
|||||
OTHER LONG-TERM LIABILITIES |
908 |
1,834 |
|||||
LONG-TERM DEBT |
31,535 |
81,237 |
|||||
COMMITMENTS AND CONTINGENCIES |
- |
- |
|||||
EQUITY: |
|||||||
STOCKHOLDERS' EQUITY: |
|||||||
Common stock and paid-in capital |
236,598 |
230,763 |
|||||
Retained earnings |
193,283 |
139,389 |
|||||
Treasury stock |
(66,104) |
(65,543) |
|||||
Total Harvest stockholders' equity |
363,777 |
304,609 |
|||||
Noncontrolling Interest |
83,678 |
69,501 |
|||||
Total Equity |
447,455 |
374,110 |
|||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ 513,047 |
$ 485,499 |
|||||
HARVEST NATURAL RESOURCES, INC. |
|||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
(in thousands except per share amounts, unaudited) |
|||
Three months Ended December 31, |
|||
2011 |
2010 |
||
EXPENSES: |
|||
Depreciation and amortization |
$ 108 |
$ 122 |
|
Exploration expense |
6,276 |
2,687 |
|
Dry hole costs |
49,676 |
- |
|
General and administrative |
4,459 |
7,721 |
|
60,519 |
10,530 |
||
LOSS FROM OPERATIONS |
(60,519) |
(10,530) |
|
OTHER NON-OPERATING INCOME (EXPENSE) |
|||
Investment earnings and other |
121 |
163 |
|
Interest expense |
(614) |
(1,368) |
|
Other non-operating expenses |
(384) |
(3,952) |
|
Loss on exchange rates |
(60) |
(39) |
|
(937) |
(5,196) |
||
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
|||
BEFORE INCOME TAXES |
(61,456) |
(15,726) |
|
Income tax expense (benefit) |
112 |
(1,016) |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
(61,568) |
(14,710) |
|
Net income from unconsolidated equity affiliates |
18,235 |
12,658 |
|
NET LOSS FROM CONTINUING OPERATIONS |
(43,333) |
(2,052) |
|
DISCONTINUED OPERATIONS |
|||
Income from discontinued operations |
529 |
504 |
|
Gain on sale of assets |
1,652 |
- |
|
Income from discontinued operations |
2,181 |
504 |
|
NET LOSS |
(41,152) |
(1,548) |
|
Less: Net Income Attributable to Noncontrolling Interest |
3,527 |
2,476 |
|
NET LOSS ATTRIBUTABLE TO HARVEST |
$ (44,679) |
$ (4,024) |
|
Three months Ended |
|||||
December 31, 2011 |
December 31, 2010 |
||||
NET INCOME (LOSS) ATTRIBUTABLE TO HARVEST PER COMMON SHARE: |
Basic |
Dilutive |
Basic |
Dilutive |
|
Loss from continuing operations |
(46,860) |
(46,860) |
(4,528) |
(4,528) |
|
Discontinued operations |
2,181 |
2,181 |
504 |
504 |
|
Net loss attributable to Harvest |
(44,679) |
(44,679) |
(4,024) |
(4,024) |
|
Weighted average common shares outstanding |
34,307 |
34,307 |
33,890 |
33,890 |
|
Effect of dilutive shares |
- |
- |
- |
||
Weighted average common shares including dilutive effect |
34,307 |
34,307 |
33,890 |
33,890 |
|
Per Share: |
|||||
Loss from continuing operations |
$ (1.36) |
$ (1.36) |
$ (0.13) |
$ (0.13) |
|
Discontinued operations |
$ 0.06 |
$ 0.06 |
$ 0.01 |
$ 0.01 |
|
Net loss attributable to Harvest |
$ (1.30) |
$ (1.30) |
$ (0.12) |
$ (0.12) |
|
HARVEST NATURAL RESOURCES, INC. |
|||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
(in thousands except per share amounts, unaudited) |
|||
Twelve months Ended December 31, |
|||
2011 |
2010 |
||
EXPENSES: |
|||
Depreciation and amortization |
$ 462 |
$ 484 |
|
Exploration expense |
13,690 |
8,016 |
|
Dry hole costs |
49,676 |
- |
|
General and administrative |
22,474 |
25,903 |
|
86,302 |
34,403 |
||
LOSS FROM OPERATIONS |
(86,302) |
(34,403) |
|
OTHER NON-OPERATING INCOME (EXPENSE) |
|||
Investment earnings and other |
665 |
557 |
|
Interest expense |
(5,336) |
(2,689) |
|
Loss on extinguishment of debt |
(9,682) |
- |
|
Other non-operating expenses |
(1,375) |
(3,952) |
|
Loss on exchange rates |
(146) |
(1,588) |
|
(15,874) |
(7,672) |
||
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
|||
BEFORE INCOME TAXES |
(102,176) |
(42,075) |
|
Income tax expense (benefit) |
820 |
(184) |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
(102,996) |
(41,891) |
|
Net income from unconsolidated equity affiliates |
73,451 |
66,291 |
|
NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
(29,545) |
24,400 |
|
DISCONTINUED OPERATIONS |
|||
Income (loss) from discontinued operations |
(2,636) |
3,712 |
|
Gain on sale of assets |
106,000 |
- |
|
Income tax expense on gain |
(5,748) |
- |
|
Income from discontinued operations |
97,616 |
3,712 |
|
NET INCOME |
68,071 |
28,112 |
|
Less: Net Income Attributable to Noncontrolling Interest |
14,177 |
12,670 |
|
NET INCOME ATTRIBUTABLE TO HARVEST |
$ 53,894 |
$ 15,442 |
|
Twelve Months Ended |
|||||
December 31, 2011 |
December 31, 2011 |
||||
NET INCOME ATTRIBUTABLE TO HARVEST PER COMMON SHARE: |
Basic |
Dilutive |
Basic |
Dilutive |
|
Income (loss) from continuing operations |
(43,722) |
(43,722) |
11,730 |
11,730 |
|
Discontinued operations |
97,616 |
97,616 |
3,712 |
3,712 |
|
Net income attributable to Harvest |
53,894 |
53,894 |
15,442 |
15,442 |
|
Weighted average common shares outstanding |
34,117 |
34,117 |
33,541 |
33,541 |
|
Effect of dilutive shares |
- |
5,222 |
- |
3,226 |
|
Weighted average common shares including dilutive effect |
34,117 |
39,339 |
33,541 |
36,767 |
|
Per Share: |
|||||
Income (loss) from continuing operations |
$ (1.28) |
$ (1.11) |
$ 0.35 |
$ 0.32 |
|
Discontinued operations |
$ 2.86 |
$ 2.48 |
$ 0.11 |
$ 0.10 |
|
Net income attributable to Harvest |
$ 1.58 |
$ 1.37 |
$ 0.46 |
$ 0.42 |
|
HARVEST NATURAL RESOURCES, INC. |
|||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||
(in thousands, unaudited) |
|||||||||
Twelve months Ended December 31, |
|||||||||
2011 |
2010 |
||||||||
Cash Flows From Operating Activities: |
|||||||||
Net income |
$ 68,071 |
$ 28,112 |
|||||||
Adjustments to reconcile net income to net cash |
|||||||||
used in operating activities: |
|||||||||
Depletion, depreciation and amortization |
1,272 |
3,817 |
|||||||
Dry hole costs |
40,467 |
- |
|||||||
Impairment of long-lived assets |
4,707 |
- |
|||||||
Amortization of debt financing costs |
975 |
793 |
|||||||
Write off of deferred financing costs |
- |
2,795 |
|||||||
Amortization of discount on debt |
816 |
359 |
|||||||
Gain on sale of property and equipment |
(106,225) |
- |
|||||||
Loss on early extinguishment of debt |
7,533 |
- |
|||||||
Net income from unconsolidated equity affiliate |
(73,451) |
(66,291) |
|||||||
Share-based compensation-related charges |
4,642 |
4,234 |
|||||||
Dividends received from unconsolidated equity affiliate |
- |
12,220 |
|||||||
Deferred tax asset |
(2,628) |
- |
|||||||
Deferred tax liability |
4,835 |
- |
|||||||
Changes in operating assets and liabilities: |
|||||||||
Accounts and notes receivable |
(13,305) |
3,826 |
|||||||
Advances to equity affiliate |
(682) |
3,221 |
|||||||
Prepaid expenses and other |
4,065 |
(2,579) |
|||||||
Accounts payable |
(623) |
10,905 |
|||||||
Accrued expenses |
7,475 |
(2,657) |
|||||||
Accrued Interest |
(400) |
(4,534) |
|||||||
Other liabilities |
(927) |
1,501 |
|||||||
Income taxes payable |
646 |
(1,018) |
|||||||
Net Cash Used In Operating Activities |
(52,737) |
(5,296) |
|||||||
Cash Flows From Investing Activities: |
|||||||||
Proceeds from sale of assets |
218,823 |
- |
|||||||
Additions of property and equipment |
(74,468) |
(14,553) |
|||||||
Additions to assets held for sale |
(33,930) |
(45,066) |
|||||||
Proceeds from sale of equity affiliate |
1,385 |
- |
|||||||
Increase in restricted cash |
(1,200) |
- |
|||||||
Investment costs |
(900) |
558 |
|||||||
Net Cash Provided by (Used In) Investing Activities |
109,710 |
(59,061) |
|||||||
Cash Flows From Financing Activities: |
|||||||||
Net proceeds from issuances of common stock |
924 |
1,674 |
|||||||
Tax benefits related to equity compensation |
2,535 |
- |
|||||||
Proceeds from issuance of long-term debt |
- |
92,000 |
|||||||
Payments of long-term debt |
(60,000) |
- |
|||||||
Financing costs |
(189) |
(2,931) |
|||||||
Net Cash Provided by (Used In) Financing Activities |
(56,730) |
90,743 |
|||||||
Net Increase in Cash |
243 |
26,386 |
|||||||
Cash and Cash Equivalents at Beginning of Period |
58,703 |
32,317 |
|||||||
Cash and Cash Equivalents at End of Period |
$ 58,946 |
$ 58,703 |
|||||||
PETRODELTA, S. A. |
|||||
STATEMENTS OF OPERATIONS |
|||||
(in thousands except per BOE and per share amounts, unaudited) |
|||||
Three months Ended |
Three months Ended |
||||
Barrels of oil sold |
2,994 |
2,419 |
|||
MCF of gas sold |
762 |
424 |
|||
Total BOE |
3,121 |
2,490 |
|||
Total BOE - Net of 33% Royalty |
2,081 |
1,660 |
|||
Average price/barrel |
$ 102.75 |
$75.15 |
|||
Average price/mcf |
$1.54 |
$1.54 |
|||
$ |
$/BOE - net |
$ |
$/BOE - net |
||
REVENUES: |
|||||
Oil sales |
$ 307,634 |
181,790 |
|||
Gas sales |
1,175 |
653 |
|||
Royalties |
(102,593) |
(60,792) |
|||
206,216 |
99.09 |
121,651 |
73.29 |
||
EXPENSES: |
|||||
Operating expenses |
24,243 |
11.65 |
16,800 |
10.12 |
|
Workovers |
10,156 |
4.88 |
7,273 |
4.38 |
|
Depletion, depreciation, amortization |
16,971 |
8.16 |
10,907 |
6.57 |
|
General and administrative |
5,135 |
2.46 |
7,385 |
4.45 |
|
Windfall profits tax |
75,737 |
36.39 |
11,201 |
6.75 |
|
132,242 |
63.54 |
53,566 |
32.27 |
||
INCOME FROM OPERATIONS |
73,974 |
35.55 |
68,085 |
41.02 |
|
Gain on exchange rate |
- |
- |
(36,070) |
(21.73) |
|
Interest earnings and other |
97 |
0.05 |
293 |
0.18 |
|
Interest expense |
(4,174) |
(2.01) |
(23,242) |
(14.00) |
|
Income before income tax |
69,897 |
33.59 |
9,066 |
5.47 |
|
Current income tax expense |
53,297 |
25.61 |
(4,956) |
(2.98) |
|
Deferred income tax expense (benefit) |
(49,638) |
(23.85) |
6,201 |
3.74 |
|
NET INCOME |
66,238 |
31.83 |
7,821 |
4.71 |
|
Adjustment to reconcile to reported Net Income (loss) from |
- |
||||
Unconsolidated Equity Affiliate: |
|||||
Deferred income tax (benefit) expense |
21,710 |
(25,246) |
|||
Net income equity affiliate |
44,528 |
33,067 |
|||
Equity interest in unconsolidated equity affiliate |
40% |
40% |
|||
Income before amortization of excess basis in equity affiliate |
17,811 |
13,227 |
|||
Conform depletion expense to GAAP |
918 |
(175) |
|||
Amortization of excess basis in equity affiliate |
(494) |
(394) |
|||
Net income from unconsolidated equity affiliate |
$ 18,235 |
$ 12,658 |
|||
Non-GAAP Financial Measures: |
|||||
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
|||||
NET INCOME |
$ 66,238 |
31.83 |
$ 7,821 |
4.71 |
|
Add back non-cash items: |
|||||
Depletion, depreciation and amortization |
16,971 |
8.16 |
10,907 |
6.57 |
|
Pension liability, net of tax |
123 |
0.07 |
|||
Deferred income tax expense (benefit) |
(49,638) |
(23.85) |
6,201 |
3.74 |
|
Special Charges, net of tax |
- |
- |
18,035 |
10.87 |
|
CASH FROM OPERATIONS |
33,571 |
16.14 |
43,087 |
25.96 |
|
Investment earnings and other |
(97) |
(0.05) |
(293) |
(0.18) |
|
Interest expense |
4,174 |
2.01 |
23,242 |
14.00 |
|
Current income tax expense |
53,297 |
25.61 |
(4,956) |
(2.98) |
|
Adjusted EBITDA (IFRS) |
$ 90,945 |
43.71 |
$ 61,080 |
36.80 |
|
PETRODELTA, S. A. |
|||||
STATEMENTS OF OPERATIONS |
|||||
(in thousands except per BOE and per share amounts, unaudited) |
|||||
Twelve months Ended |
Twelve months Ended |
||||
Barrels of oil sold |
11,390 |
8,561 |
|||
MCF of gas sold |
2,266 |
2,204 |
|||
Total BOE |
11,768 |
8,928 |
|||
Total BOE - Net of 33% Royalty |
7,846 |
5,953 |
|||
Average price/barrel |
$98.52 |
$70.57 |
|||
Average price/mcf |
$1.54 |
$1.54 |
|||
$ |
$/BOE - net |
$ |
$/BOE - net |
||
REVENUES: |
|||||
Oil sales |
$ 1,122,191 |
$ 604,173 |
|||
Gas sales |
3,497 |
3,398 |
|||
Royalty |
(374,135) |
(204,688) |
|||
751,553 |
95.79 |
402,883 |
67.68 |
||
EXPENSES: |
|||||
Operating expenses |
77,236 |
9.84 |
44,749 |
7.52 |
|
Workovers |
28,508 |
3.63 |
8,910 |
1.50 |
|
Depletion, depreciation and amortization |
58,376 |
7.44 |
40,429 |
6.79 |
|
General and administrative |
11,297 |
1.45 |
15,508 |
2.60 |
|
Windfall profits tax |
237,632 |
30.29 |
14,116 |
2.37 |
|
413,049 |
52.65 |
123,712 |
20.78 |
||
INCOME FROM OPERATIONS |
338,504 |
43.14 |
279,171 |
46.90 |
|
Gain on exchange rate |
- |
- |
84,448 |
14.19 |
|
Investment earnings and other |
610 |
0.08 |
3,179 |
0.53 |
|
Interest expense |
(10,699) |
(1.36) |
(26,767) |
(4.50) |
|
Income before income tax |
328,415 |
41.86 |
340,031 |
57.12 |
|
Current income tax expense |
190,577 |
24.29 |
189,780 |
31.88 |
|
Deferred income tax expense (benefit) |
(94,622) |
(12.06) |
72,568 |
12.19 |
|
NET INCOME |
232,460 |
29.63 |
77,683 |
13.05 |
|
Adjustment to reconcile to reported Net Income from |
|||||
Unconsolidated Equity Affiliate: |
|||||
Deferred income tax (benefit) expense |
49,545 |
(92,195) |
|||
Net income equity affiliate |
182,915 |
169,878 |
|||
Equity interest in unconsolidated equity affiliate |
40% |
40% |
|||
Income before amortization of excess basis in equity affiliate |
73,166 |
67,951 |
|||
Conform depletion expense to GAAP |
763 |
(246) |
|||
Amortization of excess basis in equity affiliate |
(1,863) |
(1,414) |
|||
Net income from unconsolidated equity affiliate |
$ 72,066 |
$ 66,291 |
|||
Non-GAAP Financial Measures: |
|||||
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
|||||
NET INCOME |
$ 232,460 |
29.63 |
$ 77,683 |
13.05 |
|
Add back non-cash items: |
|||||
Depletion, depreciation and amortization |
58,376 |
7.44 |
40,429 |
6.79 |
|
Pension liability, net of tax |
- |
- |
123 |
0.02 |
|
Deferred income tax expense (benefit) |
(94,622) |
(12.06) |
72,568 |
12.19 |
|
Special Charges, net of tax |
- |
- |
1,602 |
0.27 |
|
CASH FROM OPERATIONS |
196,214 |
25.01 |
192,405 |
32.32 |
|
Investment earnings and other |
(610) |
(0.08) |
(3,179) |
(0.53) |
|
Interest expense |
10,699 |
1.36 |
26,767 |
4.50 |
|
Current income tax expense |
190,577 |
24.29 |
86,596 |
14.54 |
|
Adjusted EBITDA (IFRS) |
$ 396,880 |
50.58 |
$ 302,589 |
50.83 |
|
SOURCE Harvest Natural Resources, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article