Harvest reported third quarter net income of approximately
Petrodelta reported net income during the third quarter of
Highlights for the third quarter of 2012 include:
Corporate
During the three months ended
During the third quarter of 2012, Petrodelta drilled and completed four development wells, three in the El Salto field and one in the Temblador field. Currently, Petrodelta is operating two drilling rigs and one workover rig and is continuing with infrastructure enhancement projects in the El Salto and Temblador fields.
Two new drilling rigs are rigging up, the PDV-48 in the Isleno field and the PDV-86 in El Salto field; they are expected to begin drilling operations by the end of November 2012. The current production from the Isleno field is approximately 1,960 BOPD and is being trucked to the Uracoa field. Plans are underway to build a pipeline connection between the Isleno field and the main production facility at the Uracoa field.
Petrodelta's production for 2012 is projected to average approximately 37,000 BOPD. The 2012 Petrodelta capital budget is expected to be approximately
The average sales price for crude oil produced during the quarter was approximately
As previously announced, Harvest and PT Pertamina (Persero) met in
EXPLORATION AND OTHER ACTIVITIES
Operational activities during the three months ended
The semi-submersible drilling unit, the Scarabeo 3, owned and operated by Saipem S.p.A, will be mobilized on location and is projected to spud in
Budong-Budong PSC —
Operational activities during the three months ended
The initial exploration term of the Budong PSC expires on
Oman Block 64 EPSA
Operational activities during the three months ended
A one year extension for the license has been granted until
CORPORATE
On
The notes were issued at a price of 96 percent of principal amount. The purchase price of the notes was paid in cash, except for approximately
The net cash proceeds of the offering to Harvest were approximately
Also, as of
Non-GAAP Financial Measures
These measures are included due to the significant nature of Petrodelta's earnings to Harvest. In this press release, Petrodelta's adjusted EBITDA disclosure is not presented in accordance with accounting principles generally accepted in
The Company defines Adjusted EBITDA as net income (loss) before interest expense, investment earnings, current income taxes, and certain non-cash items in the Company's statements of operations, including depreciation, depletion and amortization, accretion of asset retirement obligations, deferred income taxes, certain employee compensation charges and gains or losses from foreign exchange. 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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2012.
A reconciliation of adjusted 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
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 web site for approximately 90 days.
The Company intends to file its third quarter 2012 Form 10-Q with the
About
CONTACT:
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, timing and certainty of future transactions 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.
|
| |||||
|
CONSOLIDATED BALANCE SHEETS | |||||
|
(in thousands, unaudited) | |||||
|
|
December 31, | ||||
|
2012 |
2011 | ||||
|
ASSETS: |
|||||
|
CURRENT ASSETS: |
|||||
|
Cash and cash equivalents |
$ 20,419 |
$ 58,946 | |||
|
Restricted cash |
- |
1,200 | |||
|
Accounts and notes receivable, net |
|||||
|
Dividend receivable - equity affiliate |
- |
12,200 | |||
|
Joint interest and other |
3,411 |
14,342 | |||
|
Notes receivable |
- |
3,335 | |||
|
Advances to equity affiliate |
2,690 |
2,388 | |||
|
Deferred income taxes |
2,628 |
2,628 | |||
|
Prepaid expenses and other |
2,435 |
728 | |||
|
Total current assets |
31,583 |
95,767 | |||
|
OTHER ASSETS |
5,730 |
5,427 | |||
|
LONG-TERM RECEIVABLE - DIVIDEND, EQUITY AFFILIATE |
12,200 |
- | |||
|
INVESTMENT IN EQUITY AFFILIATES |
404,705 |
345,054 | |||
|
PROPERTY AND EQUIPMENT, net |
73,064 |
66,799 | |||
|
TOTAL ASSETS |
$ 527,282 |
$ 513,047 | |||
|
LIABILITIES AND EQUITY: |
|||||
|
CURRENT LIABILITIES: |
|||||
|
Accounts payable, trade and other |
$ 952 |
$ 7,381 | |||
|
Accounts payable - carry obligation |
- |
3,596 | |||
|
Accrued expenses |
9,164 |
15,247 | |||
|
Accrued Interest |
679 |
1,372 | |||
|
Deferred tax liability |
4,835 |
4,835 | |||
|
Income taxes payable |
1,579 |
718 | |||
|
Current portion - long term debt |
9,000 |
- | |||
|
Total current liabilities |
26,209 |
33,149 | |||
|
OTHER LONG-TERM LIABILITIES |
1,054 |
908 | |||
|
LONG-TERM DEBT |
- |
31,535 | |||
|
COMMITMENTS AND CONTINGENCIES |
- |
- | |||
|
EQUITY: |
|||||
|
STOCKHOLDERS' EQUITY: |
|||||
|
Common stock and paid-in capital |
264,781 |
236,598 | |||
|
Retained earnings |
205,868 |
193,283 | |||
|
Treasury stock |
(66,145) |
(66,104) | |||
|
Total Harvest stockholders' equity |
404,504 |
363,777 | |||
|
Noncontrolling Interest |
95,515 |
83,678 | |||
|
Total Equity |
500,019 |
447,455 | |||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ 527,282 |
$ 513,047 | |||
|
| ||
|
CONSOLIDATED STATEMENTS OF OPERATIONS | ||
|
(in thousands except per share amounts, unaudited) | ||
|
Three Months Ended September 30, | ||
|
2012 |
2011 | |
|
EXPENSES: |
||
|
Depreciation and amortization |
$ 106 |
$ 111 |
|
Exploration expense |
1,475 |
1,575 |
|
General and administrative |
5,080 |
4,291 |
|
6,661 |
5,977 | |
|
LOSS FROM OPERATIONS |
(6,661) |
(5,977) |
|
OTHER NON-OPERATING INCOME (EXPENSE) |
||
|
Investment earnings and other |
82 |
159 |
|
Interest expense |
(19) |
(806) |
|
Debt conversion expense |
(958) |
- |
|
Loss on extinguishment of debt |
- |
- |
|
Other non-operating expenses |
(1,078) |
(316) |
|
Loss on exchange rates |
(24) |
(43) |
|
(1,997) |
(1,006) | |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
||
|
BEFORE INCOME TAXES |
(8,658) |
(6,983) |
|
Income tax expense |
1,126 |
226 |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
(9,784) |
(7,209) |
|
Net income from unconsolidated equity affiliates |
20,232 |
18,476 |
|
NET INCOME FROM CONTINUING OPERATIONS |
10,448 |
11,267 |
|
DISCONTINUED OPERATIONS |
||
|
Gain on sale of assets |
- |
36 |
|
Income tax (expense) benefit |
(595) |
- |
|
Income from discontinued operations |
(595) |
36 |
|
NET INCOME |
9,853 |
11,303 |
|
Less: Net Income Attributable to Noncontrolling Interest |
4,036 |
3,592 |
|
NET INCOME ATTRIBUTABLE TO HARVEST |
$ 5,817 |
$ 7,711 |
|
Three Months Ended | ||||
|
|
| |||
|
NET INCOME ATTRIBUTABLE TO HARVEST PER COMMON SHARE: |
Basic |
Dilutive |
Basic |
Dilutive |
|
Income from continuing operations |
6,412 |
6,412 |
7,675 |
7,675 |
|
Discontinued operations |
(595) |
(595) |
36 |
36 |
|
Net income attributable to Harvest |
5,817 |
5,817 |
7,711 |
7,711 |
|
Weighted average common shares outstanding |
38,067 |
38,067 |
34,174 |
34,174 |
|
Effect of dilutive shares |
713 |
- |
4,381 | |
|
Weighted average common shares including dilutive effect |
38,067 |
38,780 |
34,174 |
38,555 |
|
Per Share: |
||||
|
Income from continuing operations |
$ 0.17 |
$ 0.17 |
$ 0.23 |
$ 0.20 |
|
Discontinued operations |
$ (0.02) |
$ (0.02) |
$ - |
$ - |
|
Net income attributable to Harvest |
$ 0.15 |
$ 0.15 |
$ 0.23 |
$ 0.20 |
|
|
||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||
|
(in thousands except per share amounts, unaudited) |
||
|
Nine Months Ended September 30, | ||
|
2012 |
2011 | |
|
EXPENSES: |
||
|
Depreciation and amortization |
$ 316 |
$ 354 |
|
Exploration expense |
4,200 |
7,414 |
|
Dry hole costs |
5,617 |
- |
|
General and administrative |
17,446 |
18,015 |
|
27,579 |
25,783 | |
|
LOSS FROM OPERATIONS |
(27,579) |
(25,783) |
|
OTHER NON-OPERATING INCOME (EXPENSE) |
||
|
Investment earnings and other |
231 |
544 |
|
Interest expense |
(447) |
(4,722) |
|
Debt conversion expense |
(3,360) |
- |
|
Loss on extinguishment of debt |
- |
(9,682) |
|
Other non-operating expenses |
(2,801) |
(991) |
|
Loss on exchange rates |
(94) |
(86) |
|
(6,471) |
(14,937) | |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
||
|
BEFORE INCOME TAXES |
(34,050) |
(40,720) |
|
Income tax expense (benefit) |
(520) |
708 |
|
LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS |
(33,530) |
(41,428) |
|
Net income from unconsolidated equity affiliates |
59,651 |
55,216 |
|
NET INCOME FROM CONTINUING OPERATIONS |
26,121 |
13,788 |
|
DISCONTINUED OPERATIONS |
||
|
Loss from discontinued operations |
(1,699) |
(3,201) |
|
Gain (loss) on sale of assets |
- |
104,384 |
|
Income tax (expense) benefit |
- |
(5,748) |
|
Income (loss) from discontinued operations |
(1,699) |
95,435 |
|
NET INCOME |
24,422 |
109,223 |
|
Less: Net Income Attributable to Noncontrolling Interest |
11,837 |
10,650 |
|
NET INCOME ATTRIBUTABLE TO HARVEST |
$ 12,585 |
$ 98,573 |
|
Nine Months Ended | ||||
|
|
| |||
|
NET INCOME ATTRIBUTABLE TO HARVEST PER COMMON SHARE: |
Basic |
Dilutive |
Basic |
Dilutive |
|
Income from continuing operations |
14,284 |
14,284 |
3,138 |
3,138 |
|
Discontinued operations |
(1,699) |
(1,699) |
95,435 |
95,435 |
|
Net income attributable to Harvest |
12,585 |
12,585 |
98,573 |
98,573 |
|
Weighted average common shares outstanding |
36,780 |
36,780 |
34,053 |
34,053 |
|
Effect of dilutive shares |
- |
234 |
- |
5,694 |
|
Weighted average common shares including dilutive effect |
36,780 |
37,014 |
34,053 |
39,747 |
|
Per Share: |
||||
|
Income from continuing operations |
$ 0.39 |
$ 0.39 |
$ 0.09 |
$ 0.08 |
|
Discontinued operations |
$ (0.05) |
$ (0.05) |
$ 2.80 |
$ 2.40 |
|
Net income attributable to Harvest |
$ 0.34 |
$ 0.34 |
$ 2.89 |
$ 2.48 |
|
| ||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
|
(in thousands, unaudited) | ||||||||
|
Nine Months Ended September 30, | ||||||||
|
2012 |
2011 | |||||||
|
Cash Flows From Operating Activities: |
||||||||
|
Net income |
$ 24,422 |
$ 109,223 | ||||||
|
Adjustments to reconcile net income to net cash |
||||||||
|
used in operating activities: |
||||||||
|
Depletion, depreciation and amortization |
316 |
1,164 | ||||||
|
Dry hole costs |
5,617 |
- | ||||||
|
Impairment of long-lived assets |
- |
4,707 | ||||||
|
Amortization of debt financing costs |
898 |
753 | ||||||
|
Amortization of discount on debt |
- |
816 | ||||||
|
Gain on sale of assets |
- |
(103,969) | ||||||
|
Debt conversion expense |
2,502 |
- | ||||||
|
Allowance for account and note receivable |
5,180 |
- | ||||||
|
Writeoff of accounts payable, carry obligation |
(3,596) |
- | ||||||
|
Loss on early extinguishment of debt |
- |
7,533 | ||||||
|
Net income from unconsolidated equity affiliate |
(59,651) |
(55,216) | ||||||
|
Share-based compensation-related charges |
2,809 |
3,659 | ||||||
|
Changes in operating assets and liabilities: |
||||||||
|
Accounts and notes receivable |
9,086 |
(5,971) | ||||||
|
Advances to equity affiliate |
(302) |
(582) | ||||||
|
Prepaid expenses and other |
(1,693) |
2,330 | ||||||
|
Accounts payable |
(6,429) |
6,558 | ||||||
|
Accrued expenses |
(1,562) |
(1,533) | ||||||
|
Accrued Interest |
(1,329) |
(1,269) | ||||||
|
Other liabilities |
146 |
(877) | ||||||
|
Income taxes payable |
861 |
2,834 | ||||||
|
Net Cash Used In Operating Activities |
(22,725) |
(29,840) | ||||||
|
Cash Flows From Investing Activities: |
||||||||
|
Proceeds from sale of assets |
- |
217,833 | ||||||
|
Additions of property and equipment |
(16,252) |
(58,474) | ||||||
|
Additions to assets held for sale |
- |
(31,422) | ||||||
|
Proceeds from sale of equity affiliate |
- |
1,385 | ||||||
|
Restricted cash |
1,200 |
- | ||||||
|
Investment costs |
(984) |
(876) | ||||||
|
Net Cash Provided by (Used In) Investing Activities |
(16,036) |
128,446 | ||||||
|
Cash Flows From Financing Activities: |
||||||||
|
Net proceeds from issuances of common stock |
700 |
924 | ||||||
|
Payments on long term debt |
- |
(60,000) | ||||||
|
Financing costs |
(466) |
(189) | ||||||
|
Net Cash Provided by (Used In) Financing Activities |
234 |
(59,265) | ||||||
|
Net Increase (Decrease) in Cash |
(38,527) |
39,341 | ||||||
|
Cash and Cash Equivalents at Beginning of Period |
58,946 |
58,703 | ||||||
|
Cash and Cash Equivalents at End of Period |
$ 20,419 |
$ 98,044 | ||||||
|
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 |
3,512 |
3,031 |
||
|
MCF of gas sold |
412 |
594 |
||
|
Total BOE |
3,581 |
3,130 |
||
|
Total BOE - Net of 33% Royalty |
2,387 |
2,087 |
||
|
Average price/barrel |
$ 92.43 |
|
||
|
Average price/mcf |
|
|
||
|
$ |
$/BOE - net |
$ |
$/BOE - net | |
|
REVENUES: |
||||
|
Oil sales |
$ 324,608 |
304,969 |
||
|
Gas sales |
635 |
917 |
||
|
Royalties |
(108,371) |
(98,013) |
||
|
216,872 |
90.85 |
207,873 |
99.61 | |
|
EXPENSES: |
||||
|
Operating expenses |
34,246 |
14.35 |
20,027 |
9.60 |
|
Workovers |
2,855 |
1.20 |
4,856 |
2.33 |
|
Depletion, depreciation, amortization |
22,238 |
9.32 |
15,687 |
7.52 |
|
General and administrative |
5,418 |
2.26 |
3,310 |
1.59 |
|
Windfall profits tax |
71,982 |
30.15 |
69,424 |
33.26 |
|
136,739 |
57.28 |
113,304 |
54.30 | |
|
INCOME FROM OPERATIONS |
80,133 |
33.57 |
94,569 |
45.31 |
|
Gain on exchange rate |
- |
- |
- |
|
|
Interest earnings and other |
2 |
- |
161 |
0.08 |
|
Interest expense |
(2,975) |
(1.25) |
(2,107) |
(1.01) |
|
Income before income tax |
77,160 |
32.32 |
92,623 |
44.38 |
|
Current income tax expense |
32,678 |
13.69 |
52,319 |
25.07 |
|
Deferred income tax benefit |
(1,237) |
(0.52) |
(16,709) |
(8.01) |
|
NET INCOME |
45,719 |
19.15 |
57,013 |
27.32 |
|
Adjustment to reconcile to reported Net Income (loss) from |
- |
|||
|
Unconsolidated Equity Affiliate: |
||||
|
Deferred income tax (benefit) expense |
(2,501) |
9,939 |
||
|
Net income equity affiliate |
48,220 |
47,074 |
||
|
Equity interest in unconsolidated equity affiliate |
40% |
40% |
||
|
Income before amortization of excess basis in equity affiliate |
19,288 |
18,830 |
||
|
Conform depletion expense to GAAP |
1,511 |
142 |
||
|
Amortization of excess basis in equity affiliate |
(567) |
(496) |
||
|
Net income from unconsolidated equity affiliate |
$ 20,232 |
$ 18,476 |
||
|
Non-GAAP Financial Measures: |
||||
|
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
||||
|
NET INCOME |
$ 45,719 |
19.15 |
$ 57,013 |
27.32 |
|
Add back non-cash items: |
||||
|
Depletion, depreciation and amortization |
22,238 |
9.32 |
15,687 |
7.52 |
|
Deferred income tax benefit |
(1,237) |
(0.52) |
(16,709) |
(8.01) |
|
CASH FROM OPERATIONS |
66,720 |
27.95 |
55,991 |
26.83 |
|
Investment earnings and other |
(2) |
- |
(161) |
(0.08) |
|
Interest expense |
2,975 |
1.25 |
2,107 |
1.01 |
|
Current income tax expense |
32,678 |
13.69 |
52,319 |
25.07 |
|
Adjusted EBITDA |
$ 102,371 |
42.89 |
$ 110,256 |
52.83 |
|
Harvest 32% of Adjusted EBITDA |
$ 32,759 |
13.72 |
$ 35,282 |
16.91 |
|
PETRODELTA, S. A. | ||||
|
STATEMENTS OF OPERATIONS | ||||
|
(in thousands except per BOE and per share amounts, unaudited) | ||||
|
Nine Months Ended |
Nine Months Ended | |||
|
Barrels of oil sold |
9,810 |
8,396 |
||
|
MCF of gas sold |
1,536 |
1,504 |
||
|
Total BOE |
10,066 |
8,647 |
||
|
Total BOE - Net of 33% Royalty |
6,711 |
5,765 |
||
|
Average price/barrel |
|
|
||
|
Average price/mcf |
|
|
||
|
$ |
$/BOE - net |
$ |
$/BOE - net | |
|
REVENUES: |
||||
|
Oil sales |
$ 967,579 |
$ 814,557 |
||
|
Gas sales |
2,369 |
2,322 |
||
|
Royalty |
(321,807) |
(271,542) |
||
|
648,141 |
96.58 |
545,337 |
94.59 | |
|
EXPENSES: |
||||
|
Operating expenses |
75,890 |
11.31 |
52,993 |
9.19 |
|
Workovers |
11,912 |
1.77 |
18,352 |
3.18 |
|
Depletion, depreciation and amortization |
61,878 |
9.22 |
41,405 |
7.18 |
|
General and administrative |
15,345 |
2.29 |
6,162 |
1.07 |
|
Windfall profits tax |
231,407 |
34.48 |
161,895 |
28.08 |
|
396,432 |
59.07 |
280,807 |
48.70 | |
|
INCOME FROM OPERATIONS |
251,709 |
37.51 |
264,530 |
45.89 |
|
Investment earnings and other |
4 |
- |
513 |
0.09 |
|
Interest expense |
(7,578) |
(1.13) |
(6,525) |
(1.14) |
|
Income before income tax |
244,135 |
36.38 |
258,518 |
44.84 |
|
Current income tax expense |
106,016 |
15.80 |
137,280 |
23.81 |
|
Deferred income tax benefit |
(32,121) |
(4.79) |
(44,984) |
(7.80) |
|
NET INCOME |
170,240 |
25.37 |
166,222 |
28.83 |
|
Adjustment to reconcile to reported Net Income from |
||||
|
Unconsolidated Equity Affiliate: |
||||
|
Deferred income tax expense |
25,798 |
27,836 |
||
|
Net income equity affiliate |
144,442 |
138,386 |
||
|
Equity interest in unconsolidated equity affiliate |
40% |
40% |
||
|
Income before amortization of excess basis in equity affiliate |
57,777 |
55,354 |
||
|
Conform depletion expense to GAAP |
3,468 |
(155) |
||
|
Amortization of excess basis in equity affiliate |
(1,594) |
(1,369) |
||
|
Net income from unconsolidated equity affiliate |
$ 59,651 |
$ 53,830 |
||
|
Non-GAAP Financial Measures: |
||||
|
Reconcile NET INCOME as reported under IFRS to adjusted EBITDA: |
||||
|
NET INCOME |
$ 170,240 |
25.37 |
$ 166,222 |
28.83 |
|
Add back non-cash items: |
||||
|
Depletion, depreciation and amortization |
61,878 |
9.22 |
41,405 |
7.18 |
|
Deferred income tax benefit |
(32,121) |
(4.79) |
(44,984) |
(7.80) |
|
CASH FROM OPERATIONS |
199,997 |
29.80 |
162,643 |
28.21 |
|
Investment earnings and other |
(4) |
- |
(513) |
(0.09) |
|
Interest expense |
7,578 |
1.13 |
6,525 |
1.14 |
|
Current income tax expense |
106,016 |
15.80 |
137,280 |
23.81 |
|
Adjusted EBITDA |
$ 313,587 |
46.73 |
$ 305,935 |
53.07 |
|
Harvest 32% of Adjusted EBITDA |
$ 100,348 |
14.95 |
$ 97,899 |
16.98 |
SOURCE
News Provided by Acquire Media