Press release from PR Newswire
Kodiak Oil & Gas Corp. Reports Third Quarter 2012 Financial Results
Thursday, November 01, 2012
Kodiak Oil & Gas Corp. Reports Third Quarter 2012 Financial Results16:01 EDT Thursday, November 01, 2012Q3-12 Highlights Include: - Oil & Gas Sales of $112.1 Million, a 280% Increase from Q3-11 and 31% Increase from Q2-12 - Adjusted EBITDA of $89.1 Million, 346% Growth from Q3-11 and 32% Increase from Q2-12DENVER, Nov. 1, 2012 /PRNewswire/ -- Kodiak Oil & Gas Corp. (NYSE: KOG), an oil and gas exploration and production company with primary assets in the Williston Basin of North Dakota, today announced financial results for the three and nine month periods ended September 30, 2012. The Company furnished a detailed operations update news release on October 24, 2012. Q3-12 Financial ResultsFor the quarter-ended September 30, 2012, the Company reported oil and gas sales of $112.1 million, as compared to $29.5 million during the same period in 2011, an increase of 280%. Kodiak reported an overall 301% increase in quarter-over-quarter equivalent sales volumes with 1.5 million barrels of oil equivalent (BOE) sold or an average of 15,855 BOE per day (BOE/d) during the third quarter 2012, as compared to 364 thousand BOE, or an average of 3,953 BOE/d in the same period in 2011. Crude oil revenue accounted for approximately 95% of oil and gas sales recorded during the third quarter 2012. For the third quarter 2012, the Company reported net income of $3.5 million, or $0.01 per basic and diluted share, compared with net income of $30.8 million, or $0.15 per basic and diluted share, for the same period in 2011. Net income for the third quarter 2012 includes an unrealized loss of $36.7 million related to the mark-to-market of derivative instruments used for commodity hedging and $4.0 million in deferred income tax benefit. The net effect of the non-cash hedging activities expense and non-cash deferred income tax benefit decreased Kodiak's reported net income for the third quarter 2012 by $0.12 per basic and diluted share. By way of comparison, net income for the third quarter 2011 included an unrealized gain of $19.0 million related to the mark-to-market of derivative instruments, which increased reported net income by $0.09 per basic and diluted share. Detailed disclosure of the Company's derivative contracts is available in its Filing on Form 10-Q for the quarter-ended September 30, 2012. Adjusted EBITDA, a non-GAAP measure, was $89.1 million for the quarter-ended September 30, 2012, as compared to $20.0 million in the same period in 2011, a 346% increase. Kodiak defines Adjusted EBITDA as net income before (i) interest expense, (ii) income taxes, (iii) depletion, depreciation, amortization, and accretion (iv) amortization of deferred financing costs and debt premium, (v) impairment, (vi) non-cash expenses relating to share based payments recognized under ASC Topic 718, (vii) pre-tax unrealized gains and losses on foreign currency, and (viii) pre-tax unrealized gain and losses on commodity price risk management activities. Expense Analysis On a sequential quarterly basis, the Company held essentially flat or reduced unit cost expenses (expense items per BOE) in nearly every category highlighted below. The increase in total general and administrative expense (G&A) for the third quarter of 2012, as compared to the same period in 2011, is attributed primarily to the hiring of new personnel as the Company continues to expand its oil and gas operations. As of September 30, 2012, the Company had 104 employees, as compared to 60 employees as of September 30, 2011. Included in the G&A expense is a non-cash, stock-based compensation charge of $2.8 million for the third quarter of 2012, as compared to $1.0 million in the prior-year period. During the third quarter 2012, as compared to second quarter 2012, Kodiak reported an 11% decrease in total G&A per BOE and a 17% decrease in stock-based compensation expense per BOE. The Company posted a 29% decrease in lease operating expense (LOE) on a per unit basis for the third quarter of 2012, as compared to the same period in 2011. Disposal of water continues to be the largest component of lease operating expense. To date, the majority of water has been transported by truck to third-party disposal facilities. Availability of both trucking and third party disposal facilities has improved, which has decreased LOE on a per unit basis. To further reduce water disposal costs, in 2012, Kodiak has drilled water disposal wells on several of its producing areas and is constructing water gathering systems where appropriate. As the Company connects existing and future wells to these water gathering systems, management expects our LOE to decrease on a per unit basis.The Company incurred total interest expense during the three and nine months ended September 30, 2012 related to its senior notes and credit facility of approximately $17.0 million and $45.4 million, respectively. Of the total interest expense incurred, the Company capitalized interest costs of $11.2 million for the third quarter of 2012 and $35.7 million for the first nine months of 2012. The following table summarizes the Company's costs on a per-unit basis for the periods shown: Kodiak Oil & Gas Corp.% ChangeUnit Cost AnalysisQ3-12Q2-12Q3-119 Months 20129 Months 2011SequentialQ-o-Q9 mos-o-9 mosSales Volumes in Barrels of Oil Equivalent (BOE)1,458,6691,155,370363,7033,576,645769,74126%301%365%Average Price Received Oil ($ Bbl)$ 82.96$ 78.93$ 82.51$ 82.87$ 86.655%1%-4%Average Price Received Gas ($ Mcf)5.205.0510.205.388.393%-49%-36%Lease Operating Expense ($ BOE)5.775.608.146.067.463%-29%-19%Production Tax ($ BOE)8.197.808.838.249.345%-7%-12%DD&A Expense ($ BOE)29.9729.5918.7029.1319.561%60%49%Gathering, Transportation & Marketing Expense ($ BOE)1.771.490.911.770.7519%95%136%Total G&A Expense ($ BOE)6.267.0512.517.0416.98-11%-50%-59%Non-cash Stock-based Compensation Expense ($ BOE)1.902.302.832.204.56-17%-33%-52%Nine-Month Period Financial ResultsOil and gas sales were $277.8 million for the first nine months of 2012, as compared to approximately $65.0 million for the same period in 2011, representing a 328% increase. Kodiak reported a 344% increase in oil sales volumes and a 674% increase in gas sales volumes for an overall 365% increase in equivalent sales volumes during the nine-month 2012 period, as compared to the 2011 period. Sales volumes for the 2012 nine-month period were 3.6 million BOE, as compared to 770 thousand BOE for the same period in 2011.The Company reported net income for the nine-month period ended September 30, 2012 of $98.3 million, or $0.37 per basic and diluted share, compared with net income of $37.6 million, or $0.20 per basic and diluted share, for the same period in 2011. Included in the nine-month 2012 period's net income are unrealized derivative gains of $36.4 million attributed to the non-cash change in the value of derivatives utilized for commodity price risk management and $21.9 million in deferred income tax expense. The net effect of the non-cash hedging activities credit and non-cash deferred income tax expense increased Kodiak's reported net income for the 2012 nine-month period by $0.05 per basic and diluted share. By way of comparison, net income for the 2011 nine-month period included an unrealized gain of $15.5 million related to the mark-to-market of derivative instruments, and increased reported net income by $0.08 per basic and diluted share.For the first nine months of 2012, Adjusted EBITDA was $210.5 million, as compared to $41.4 million for the same period in 2011, representing 409% growth. Kodiak reported net cash provided by operating activities for the first nine months of 2012 of $167.6 million, as compared to $43.1 million for the same period in 2011. During the first nine months of 2012, Kodiak drilled or participated in the following:SpudCompletedGrossNetGrossNetFor the Three Months Ended September 30, 2012Operated wells2118.21510.8Non-operated wells214.5101.4Total4222.72512.2SpudCompletedGrossNetGrossNetFor the Nine Months Ended September 30, 2012Operated wells4941.14131.5Non-operated wells5110.1437.8Total10051.28439.3Capital ExpendituresDuring the nine months ended September 30, 2012, the Company incurred capital expenditures (CAPEX) of $575.9 million related to drilling and completion operations, infrastructure and leasehold acquisition. The following table summarizes Kodiak's actual CAPEX for the nine months ended September 30, 2012, as compared to its original and revised 2012 budgets:Kodiak Oil & Gas Corp. Capital Expenditure BudgetNine Months Ended2012 BudgetSeptember 30, 2012OriginalRevisedActual(in millions)Operated drilling and completion costs$ 520.0$ 606.0$ 445.8Non-operated drilling and completion costs 45.0120.0107.5Salt water disposal wells and facilities10.012.011.2Leasehold acquisitions10.012.011.4Total$ 585.0$ 750.0$ 575.9Kodiak expects its fourth quarter 2012 expenditures to approximate $175 million, bringing the full-year 2012 CAPEX to $750 million, compared to its initial CAPEX guidance of $585 million. The CAPEX increase is primarily attributed to an increase in the total number of wells expected to be drilled and completed in 2012. The increased well count is a result of the Company's participation in wells drilled by other operators that were not part of the original budget and a greater number of operated wells drilled and completed during the second half of 2012 as a result of operational efficiency gains. The Company expects to complete 26 net wells in the fourth quarter 2012, and anticipates completing approximately 66 net wells for the full year 2012. This total compares to the Company's original estimated well count of 51 net wells, and represents an additional 30% wells completed for the year. Capital investment incurred during December 2012 is expected to result in continued strong production rates into 2013. The Company intends to fund its CAPEX through cash flow from operations and borrowings under its revolver. Management Comment Commenting on quarterly results, Kodiak's Chairman and CEO Lynn A. Peterson said: "Kodiak continues to make progress in growing its production, as demonstrated by the 50% increase in average quarterly sales volumes for the third quarter of 2012 compared to the first quarter of 2012. With a large number of wells scheduled to be completed in the fourth quarter, we should see that same upward trajectory continue over the coming quarters. We completed 10 gross (9.3 net) wells during the month of October, and with two completion crews working steadily through year end, we expect to meet or exceed our stated 2012 exit rate guidance of 27,000 BOE/d. "Since the beginning of the year, our CAPEX budget has been adjusted from $585 million to $750 million. Much of the additional investment is allocated to our non-operated properties where we have experienced a much larger number of wells drilled this year than we anticipated. We budgeted $45 million for these non-operated interests, but have invested over $100 million through September 30, 2012, and anticipate an additional $40 million in non-operated capital investment by year end. These non-operated interests are adjacent to our core acreage blocks, and we believe it is important to elect to participate in the drilling of the wells in order to retain our economic interests in the lands and develop our Williston Basin asset base. The increased investment in both operated and non-operated properties should result in an acceleration of our production as we exit the year and continue into 2013."We have had an exciting year and continue to be very pleased with our well results as we develop our properties. The entire team remains focused on achieving the production and sales levels that we set out nearly a year ago, and we believe we are on our way to achieving those goals." Q3-12 Results Teleconference CallIn conjunction with Kodiak's release of its financial and operating results, investors, analysts and other interested parties are invited to participate in a conference call with management on Friday, November 2, 2012 at 11:00 a.m. Eastern Daylight Time.Kodiak Oil & Gas Corp. Q3-12 Financial and Operating Results Conference CallDate:Friday, November 2, 2012Time:11:00 a.m. EDT10:00 a.m. CDT9:00 a.m. MDT8:00 a.m. PDTCall:(888) 647-1602 (US/Canada) and (706) 902-2175 (International); Passcode: 23769497Internet:Live and rebroadcast over the Internet: http://us.meeting-stream.com/kodiakoilgascorp_110212 Replay:Available through Friday, November 16, 2012 at (855) 859-2056 (US/Canada)and (404) 537-3406 (International) using passcode: 23769497 and for 30 days at www.kodiakog.com or http://us.meeting-stream.com/kodiakoilgascorp_110212 About Kodiak Oil & Gas Corp.Denver-based Kodiak Oil & Gas Corp. is an independent energy exploration and development company focused on exploring, developing and producing oil and natural gas primarily in the Williston Basin in the U.S. Rocky Mountains. For further information, please visit www.kodiakog.com. The Company's common shares are listed for trading on the New York Stock Exchange under the symbol: "KOG."Forward-Looking StatementsThis press release includes statements that may constitute "forward-looking" statements, usually containing the words "believe," "estimate," "project," "expect" or similar expressions. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. Forward looking statements are statements that are not historical facts and are generally, but not always, identified by the words "expects," "plans," "anticipates," "believes," "intends," "estimates," projects," "potential" and similar expressions, or that events or conditions "will," "would," "may," "could" or "should" occur. Forward-looking statements in this document include statements regarding the Company's expectations as to exploration and development plans; drilling plans and expectations; expectations regarding availability and benefits of infrastructure; the estimated costs to drill and complete wells and the Company's expectations regarding potential improvements in its ability to execute its completion activities; the future performance of the Company's oil and gas properties, including well production, and trends in well performance; expectations regarding improvements in per unit lease operating expenses; the expectations regarding the amount and trends in production, oil and gas revenue, production, cash flows, sales, financial metrics and proved oil and gas reserves in future periods; expectations regarding the Company's future rig count and its ability, if necessary, to reduce its rig count; and the amount and sufficiency of future cash flows and sources of liquidity. Factors that could cause or contribute to such differences include, but are not limited to, fluctuations in the prices of oil and gas, uncertainties inherent in estimating quantities of oil and gas reserves and projecting future rates of production and timing of development activities, competition, operating risks, acquisition risks, liquidity and capital requirements, the effects of governmental regulation, adverse changes in the market for the Company's oil and gas production, dependence upon third-party vendors, and other risks detailed in the Company's periodic report filings with the Securities and Exchange Commission. For further information, please contact:Mr. Lynn A. Peterson, Chairman and CEO, Kodiak Oil & Gas Corp. +1-303-592-8075Mr. David P. Charles, Sierra Partners LLC +1-303-757-2510 x11Footnotes to the Financial StatementsThe notes accompanying the financial statements are an integral part of the consolidated financial statements and can be found in Kodiak's filing on Form 10-Q for the quarter-ended September 30, 2012. KODIAK OIL & GAS CORP.CONDENSED CONSOLIDATED BALANCE SHEETS(In thousands, except share data)(Unaudited)ASSETSSeptember 30, 2012December 31, 2011Current Assets: Cash and cash equivalents$ 1,750$ 81,604 Cash held in escrow-12,194 Accounts receivable Trade38,92528,835 Accrued sales revenues48,08821,974 Commodity price risk management asset11,650- Inventory, prepaid expenses and other24,72324,294 Total Current Assets125,136168,901Oil and gas properties (full cost method), at cost:Proved oil and gas properties1,639,535598,065 Unproved oil and gas properties 455,836263,462 Wells in progress98,89878,505Equipment and facilities19,10811,186 Less-accumulated depletion, depreciation, amortization, and accretion(238,995)(135,586) Net oil and gas properties1,974,382815,632Cash held in escrow-691,764Commodity price risk management asset5,958-Property and equipment, net of accumulated depreciation of $964 at September 30, 2012 and $618 at December 31, 20111,8241,276Deferred financing costs, net of accumulated amortization of $17,154 at September 30, 2012 and $15,029 at December 31, 201125,47421,904Total Assets$ 2,132,774$ 1,699,477LIABILITIES AND STOCKHOLDERS' EQUITYCurrent Liabilities: Accounts payable and accrued liabilities $ 160,027$ 78,402 Accrued interest payable21,8485,808 Commodity price risk management liability-11,925 Total Current Liabilities181,87596,135Noncurrent Liabilities: Credit facilities115,000100,000 Senior notes, net of accumulated amortization of bond premium of $225 at September 30, 2012 and $0 at December 31, 2011805,775650,000 Commodity price risk management liability3,18010,035 Deferred tax liability, net21,940- Asset retirement obligations7,6543,627 Total Noncurrent Liabilities953,549763,662 Total Liabilities 1,135,424859,797Stockholders' Equity: Common stock - no par value; unlimited authorized Issued and outstanding: 263,936,608 shares as of September 30, 2012 and 257,987,413 shares as of December 31, 20111,003,448944,070 Accumulated deficit(6,098)(104,390) Total Stockholders' Equity997,350839,680Total Liabilities and Stockholders' Equity$ 2,132,774$ 1,699,477 KODIAK OIL & GAS CORP.CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(In thousands, except share data)(Unaudited) Three Months Ended September 30, Nine Months Ended September 30, 2012201120122011Revenues: Oil sales$ 106,798$ 28,151$ 266,002$ 62,588 Gas sales5,3421,37711,8422,387 Total revenues112,14029,528277,84464,975Operating expenses: Oil and gas production22,9506,50557,45013,512 Depletion, depreciation, amortization and accretion43,7206,801104,20415,054 General and administrative9,1264,54925,16613,069 Total operating expenses75,79617,855186,82041,635Operating income 36,34411,67391,02423,340Other income (expense): Gain (loss) on commodity price risk management activities(31,652)18,80640,58013,968 Interest income (expense), net(6,390)(263)(14,558)(598) Other income 1,1946293,186920 Total other income (expense)(36,848)19,17229,20814,290Income (loss) before income taxes(504)30,845120,23237,630Income tax expense (benefit)(3,980)-21,940-Net income$ 3,476$ 30,845$ 98,292$ 37,630Earnings per common share: Basic $ 0.01$ 0.15$ 0.37$ 0.20 Diluted$ 0.01$ 0.15$ 0.37$ 0.20Weighted average common shares outstanding: Basic 263,756,896202,721,678263,332,764186,891,361 Diluted267,403,802205,712,033267,532,393189,951,979 KODIAK OIL & GAS CORP.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(In thousands)(Unaudited) Three Months Ended September 30, Nine Months Ended September 30, 2012201120122011Cash flows from operating activities: Net income$ 3,476$ 30,845$ 98,292$ 37,630Reconciliation of net income to net cash provided by operating activities: Depletion, depreciation, amortization and accretion43,7206,801104,20415,054 Amortization of deferred financing costs and debt premium6432901,900677 Unrealized (gain) loss on commodity price risk management activities, net36,696(19,012) (36,388)(15,509) Stock-based compensation2,7651,0287,8553,514 Deferred income taxes(3,980)-21,940- Changes in current assets and liabilities: Accounts receivable-trade(10,671)(10,532)(10,090)(6,721) Accounts receivable-accrued sales revenue(9,118)(4,508)(26,114)(7,374) Prepaid expenses and other6,038(96)7,8606,669 Accounts payable and accrued liabilities3,40314,76614,4139,089 Accrued interest payable5,32050(19,660)108 Cash held in escrow--3,343- Net cash provided by operating activities78,29219,632167,55543,137Cash flows from investing activities: Acquired oil and gas properties and facilities--(588,420)(71,506) Oil and gas properties(183,508)(69,539)(491,319)(133,869) Sale of oil and gas properties2,752-2,7522,132 Equipment, facilities and other(1,386)(1,653)(8,160)(2,817) Prepaid tubular goods(22,344)(831)(29,920)(15,849) Cash held in escrow-(17,671)30,000(17,671)Net cash used in investing activities(204,486)(89,694)(1,085,067)(239,580)Cash flows from financing activities: Borrowings under credit facilities115,00015,000200,00089,808 Repayments under credit facilities-(74,808)(185,000)(74,808) Proceeds from the issuance of senior notes--156,000- Proceeds from the issuance of common shares625168,4501,870169,557 Cash held in escrow--670,615- Debt and share issuance costs(1,177)(10,384)(5,827)(10,671)Net cash provided by financing activities114,44898,258837,658173,886Decrease in cash and cash equivalents(11,746)28,196(79,854)(22,557)Cash and cash equivalents at beginning of the period13,49650,44581,604101,198Cash and cash equivalents at end of the period$ 1,750$ 78,641$ 1,750$ 78,641Supplemental cash flow information: Oil & gas property accrual included in accounts payable and accrued liabilities$ 124,155$ 31,259 $ 124,155$ 31,259 Oil & gas property acquired through common stock$ -$ -$ 49,798$ 14,425 Cash paid for interest$ 434$ 1,518$ 32,354$ 3,766 In evaluating its business, Kodiak considers earnings before interest, taxes, depletion, depreciation, amortization, and accretion, amortization of deferred financing costs and debt premium, impairment, gains or losses on foreign currency, gains or losses on commodity price risk management activities, and stock?based compensation expense, ("Adjusted EBITDA") as a key indicator of financial operating performance and as a measure of the ability to generate cash for operational activities, future capital expenditures and an indication of our potential borrowing base under our credit facility. Adjusted EBITDA is not a Generally Accepted Accounting Principle ("GAAP") measure of performance. The Company uses this non-GAAP measure to compare its performance with other companies in the industry that make a similar disclosure, as a measure of its current liquidity, in developing our capital expenditure budget, to evaluate our compliance with covenants under our credit facility and as a component of the corporate objectives to which we tie the vesting of equity-based awards made to senior executives. The Company believes that this measure may also be useful to investors for the same purpose and for an indication of the Company's ability to generate cash flow at a level that can sustain or support our operations and capital investment program, and that disclosure of this measure provides investors with visibility as to the corporate objectives that affect our executive compensation program. Investors should not consider this measure, or other non-GAAP measures such as net income excluding the effect of unrealized derivative losses, in isolation or as a substitute for operating income or loss, cash flow from operations determined under GAAP or any other measure for determining the Company's operating performance that is calculated in accordance with GAAP. In addition, because Adjusted EBITDA is not a GAAP measure, it may not necessarily be comparable to similarly titled measures employed by other companies. A reconciliation of Adjusted EBITDA and net income for the three months and nine months ended September 30, 2012 and 2011 is provided in the table below: KODIAK OIL & GAS CORP.RECONCILIATION OF ADJUSTED EBITDA Three Months Ended September 30, Nine Months Ended September 30, Reconciliation of Adjusted EBITDA:2012201120122011Net income $ 3,476$ 30,845$ 98,292$ 37,630 Add back: Depreciation, depletion, amortization and accretion43,7206,801104,20415,054 Amortization of deferred financing costs and debt premium6432901,900677 Unrealized (gain) / loss on commodity price risk management activities36,696(19,012)(36,388)(15,509) Stock based compensation expense2,7651,0287,8553,514 Income tax expense (benefit)(3,980)-21,940- Interest expense5,755-12,693-Adjusted EBITDA$ 89,075$ 19,952$ 210,496$ 41,366 SOURCE Kodiak Oil & Gas Corp.