Harvest posted a fourth quarter net loss of
The fourth quarter results include exploration charges of
For the year, Harvest incurred exploration charges of
Petrodelta reported income from operations for the year of
In addition, total proved plus probable reserves on
On
During the twelve months ended
On
The reserve report for the period ending
Table 1: Estimated Proved, Probable and Possible Reserves in | |
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 | |||||||||
% 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 | 11% | |||||||
Possible | $ 878 | $ 865 | -2% | ||||||
Total 3P | 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
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
The DRM-1 spud on
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
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.
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
The Karama KD-1 well, the second exploratory well of a two-well program on the Budong PSC was spud on
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
Since
Oman Block 64 EPSA
On
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
On
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
The total dry hole cost for the well was
Harvest has an 80 percent interest in Block 64 onshore
On
Corporate and Financial Reporting
Debt
On
In October of 2011, approximately
On
Financial Reporting
During the fourth quarter of 2011, we identified an error in our consolidated financial statements for the year ended
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
The cumulative effect of these corrections increased Harvest's net income by
Reserves Disclosure
The proved, probable and possible reserves included herein were prepared by
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
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
Non-GAAP Financial Measures
In this press release, Petrodelta's EBITDA disclosure is not presented in accordance with accounting principles generally accepted in
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
The Company intends to file its 2011 Form 10-K with the
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
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 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, | |||||||
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 | |||||||
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 | |||||||
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 | |||
Three months Ended | |||||
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) | ||
Discontinued operations | $ 0.06 | $ 0.06 | $ 0.01 | $ 0.01 | |
Net loss attributable to Harvest | $ (1.30) | $ (1.30) | $ (0.12) | ||
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 | |||
Twelve Months Ended | |||||
| |||||
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 | |
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(in thousands, unaudited) | |||||||||
Twelve months Ended December 31, | |||||||||
2011 | 2010 | ||||||||
Cash Flows From Operating Activities: | |||||||||
Net income | $ 68,071 | ||||||||
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 | ||||||||
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 | ||||
Average price/mcf | |||||
$ | $/BOE - net | $ | $/BOE - net | ||
REVENUES: | |||||
Oil sales | 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 | ||||
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 | 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 | |||||
Average price/mcf | |||||
$ | $/BOE - net | $ | $/BOE - net | ||
REVENUES: | |||||
Oil sales | |||||
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 | 50.83 | ||
SOURCE
News Provided by Acquire Media