Attached files

file filename
8-K - 8-K - Whiting Canadian Holding Co ULCa13-6236_18k.htm

Exhibit 99.1

 

GRAPHIC

 

KODIAK OIL & GAS CORP. ANNOUNCES

2012 FINANCIAL & OPERATIONAL RESULTS

 

Highlights Include:

 

·                  2012 OIL & GAS SALES OF $409 MILLION, A 241% INCREASE FROM 2011

 

·                  Q4-12 OIL & GAS SALES OF $131 MILLION, 138% INCREASE FROM Q4-11 AND 17% INCREASE FROM Q3-12

 

·                  2012 ADJUSTED EBITDA OF $317 MILLION, 315%  GROWTH FROM 2011

 

·                  Q4-12 ADJUSTED EBITDA OF $107 MILLION, 205% GROWTH FROM Q4-11 AND 20% INCREASE FROM Q3-12

 

DENVER — February 28, 2013 /PRNewswire-FirstCall/ — 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 12-month periods ended December 31, 2012.  The Company furnished a comprehensive operations update and reported 2012 estimated proved reserves and production and sales volumes in a news release on February 20, 2013.

 

Financial Results

 

For the fourth quarter-ended December 31, 2012, the Company reported oil and gas sales of $130.8 million, as compared to $55.0 million during the same period in 2011, an increase of 138%.  Kodiak reported an overall 153% increase in quarter-over-quarter equivalent sales volumes with 1.7 million barrels of oil equivalent (MMBOE) sold or an average of 18,200 BOE per day (BOE/d) during the fourth quarter 2012, as compared to 662 thousand BOE, or an average of 7,200 BOE/d in the same period in 2011.  Oil and gas sales were $408.7 million for the year ended December 31, 2012, as compared to $120.0 million for 2011, representing a 241% increase.  For 2012, Kodiak reported a 250% increase in oil sales volumes and a 532% increase in gas sales volumes, reflecting an overall 267% increase in equivalent sales volumes, compared to 2011.  The Company reported sales volumes for 2012 of 5.3 MMBOE, as compared to 1.4 MMBOE during 2011.  Crude oil revenue accounted for approximately 96% of oil and gas sales recorded during the fourth quarter and year ended December 31, 2012.

 

Adjusted EBITDA, a non-GAAP measure, was $106.6 million for the fourth quarter 2012, as compared to $35.0 million in the same period in 2011, reflecting a 205% 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.  Kodiak reported net cash provided by operating activities during the fourth quarter 2012 of $69.4 million, as compared to $10.8 million during the same period in 2011. For the full year ended December 31, 2012, Adjusted EBITDA was $317.1 million, as compared to $76.4 million for 2011, representing 315% growth.  Kodiak reported net cash provided by operating activities during 2012 of $272.7 million, as compared to $53.9 million in 2011.

 



 

For the fourth quarter 2012, the Company reported net income of $33.3 million, or $0.12 per diluted share, compared to a net loss of $33.8 million, or $0.15 per diluted share, for the same period in 2011.  Net income for the fourth quarter 2012 includes an unrealized loss of $5.3 million related to the mark-to-market of derivative instruments used for commodity hedging and $4.9 million in deferred income tax expense.  The net effect of the non-cash hedging activities and non-cash deferred income tax expense decreased Kodiak’s reported net income for the fourth quarter 2012 by $0.04 per diluted share.  Detailed disclosure of the Company’s derivative contracts is available in its filing on Form 10-K for the year-ended December 31, 2012.

 

By way of comparison, the net loss for the fourth quarter 2011 included unrealized derivative losses of $31.7 million attributed to the non-cash change in the value of derivatives utilized for commodity price risk management, which decreased Kodiak’s reported net income for the quarter by $0.14 per basic and diluted share.  Also included in the fourth-quarter 2011 net loss is $18.3 million in interest expense, of which $11.5 million was attributed to costs related to a stand-by bridge financing facility that the Company had obtained (but did not use) in conjunction with an asset acquisition transaction.

 

Kodiak reported record net income for the full year 2012 of $131.6 million, or $0.49 per diluted share, compared to net income of $3.9 million, or $0.02 per diluted share, for 2011.  Included in the 2012 net income are unrealized derivative gains of $31.1 million attributed to the non-cash change in the value of derivatives utilized for commodity price risk management and $26.8 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 2012 by $0.02 per diluted share.  By way of comparison, net income for 2011 includes an unrealized loss of $16.2 million on mark-to-market derivative instruments, which reduced reported net income for 2011 by $0.08 per diluted share.

 

General and administrative expenses (G&A) for the fourth quarter of 2012 totaled $9.4 million, or $5.58 per BOE, compared to $6.4 million, or $9.71 per BOE, in the fourth quarter of 2011.  G&A expenses for the full year 2012 totaled $34.5 million, or $6.57 per BOE, as compared to $19.5 million, or $13.62 per BOE, for the full year 2011. The increase in total G&A expense for the fourth quarter and full year 2012, as compared to the same periods in 2011, is attributed primarily to the hiring of new personnel as the Company continues to expand its oil and gas operations.  As of December 31, 2012, Kodiak had 102 employees, as compared to 74 employees as of December 31, 2011.

 

Lease operating expenses (LOE) for the fourth quarter of 2012 totaled $10.1 million, or $6.00 per BOE, a 40% decrease per BOE over the fourth quarter of 2011 of $10.08 per BOE.  Lease operating expenses for the full year 2012 totaled $31.7 million, or $6.04 per BOE, a 30% decrease per BOE over the full year 2011 of $12.4 million, or $8.67 per BOE.  Water disposal costs, along with workovers, are the largest component of lease operating expense.  To reduce water disposal costs, Kodiak drilled four water disposal wells during the year on several of its producing areas and is currently constructing water gathering systems in these areas.  Drilling of additional water disposal wells is included in the 2013 capital expenditure budget.  Availability of both trucking and third party disposal facilities has also improved, which has helped decrease LOE on a per unit basis. While Kodiak’s workover activity and thus expenditures increased in 2012 compared to 2011, such increased activity has resulted in reduced downtime of Kodiak’s wells and improvements in the Company’s operational performance.

 

During the three and 12 months ended December 31, 2012, Kodiak recognized total interest expense related to its outstanding senior notes and credit facility of approximately $8.4 million and $22.9 million, respectively.  The Company capitalized interest costs of $10.3 million for the fourth quarter of 2012 and $46.0 million for the full-year 2012.

 

The following table summarizes the Company’s costs on a per-unit basis for the periods shown:

 

Kodak Oil & Gas Corp,

 

 

 

 

 

 

 

 

 

 

 

% Change

 

Unit Cost Analysts

 

Q4-12

 

Q3-12

 

Q4-11

 

2012

 

2011

 

Sequential

 

Q-o-Q

 

Y-o-Y

 

Sales Volumes in Barrels of Oil Equivalent (MBOE)

 

1,678

 

1,459

 

662

 

5,254

 

1,432

 

15

%

153

%

267

%

Average Price Received Oil ($ Bbl)

 

$

83.27

 

$

82.96

 

$

83.35

 

$

83.00

 

$

86.05

 

0

%

0

%

-4

%

Average Price Received Gas ($ Mcf)

 

5.83

 

5.20

 

8.00

 

5.53

 

8.22

 

12

%

-27

%

-33

%

Lease Operating Expense ($ BOE)

 

6.00

 

5.77

 

10.08

 

6.04

 

8.67

 

4

%

-40

%

-30

%

Production Tax ($ BOE)

 

8.56

 

8.19

 

8.69

 

8.34

 

9.04

 

4

%

-2

%

-8

%

DD&A Expense ($ BOE)

 

30.65

 

29.97

 

25.71

 

29.62

 

22.40

 

2

%

19

%

32

%

Gathering, Transportation & Marketing Expense ($ BOE)

 

2.15

 

1.77

 

1.43

 

1.89

 

1.07

 

22

%

51

%

77

%

Total G&A Expense ($ BOE)

 

5.58

 

6.26

 

9.71

 

6.57

 

13.62

 

-11

%

-43

%

-52

%

Non-cash Stock-based Compensation Expense ($ BOE)

 

$

1.97

 

$

1.90

 

$

2.55

 

$

2.12

 

$

3.63

 

4

%

-23

%

-42

%

 

2



 

Q4-12 Results Teleconference Call

 

In 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, March 1, 2013 at 11:00 a.m. Eastern Standard Time.

 

Kodiak Oil & Gas Corp. Q4-12 Financial and Operating Results Conference Call

 

Date:

 

Friday, March 1, 2013

 

 

 

Time:

 

11:00 a.m. EST

 

10:00 a.m. CST

 

9:00 a.m. MST

 

8:00 a.m. PST

 

 

 

Call:

 

(888) 647-1602 (US/Canada) and (706) 902-2175 (International); Passcode: 96325533

 

 

 

Internet:

 

Live and rebroadcast over the Internet: http://us.meeting-stream.com/kodiakoilgascorp_030113

 

 

 

Replay:

 

Available through Friday, March 15, 2013 at (855) 859-2056 (US/Canada)

and (404) 537-3406 (International) using passcode: 96325533 and for 30 days at http://us.meeting-stream.com/kodiakoilgascorp_030113

 

Upcoming Investor Conferences

 

Kodiak also today announced management’s participation in upcoming investor conferences.

 

Conference

 

City

 

Date

 

Time

 

Webcast Link

Wells Fargo Securities 4th Annual Exploration & Production Forum

 

Boston

 

March 7, 2013

 

1x1 Format

 

Webcasting Unavailable

Howard Weil 41st Annual Energy Conference

 

New Orleans

 

March 20, 2013

 

1:15 PM CDT

 

Webcasting Unavailable

 

Presentation times and webcasting are subject to change at the discretion of the conference organizer.  Please reference Kodiak’s Presentations & Events page for further details regarding conferences and other events in which the Company may elect to participate.

 

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.”

 

3



 

Forward-Looking Statements

 

This 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 its growth and development.  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. +1-303-592-8075

Mr. David P. Charles, Sierra Partners LLC +1-303-757-2510 x11

 

Footnotes to the Financial Statements

The 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-K for the year-ended December 31, 2012.

 

—30—

 

4



 

KODIAK OIL & GAS CORP.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

24,060

 

$

81,604

 

Cash held in escrow

 

 

12,194

 

Accounts receivable

 

 

 

 

 

Trade

 

35,565

 

28,835

 

Accrued sales revenues

 

59,875

 

21,974

 

Commodity price risk management asset

 

10,864

 

 

Inventory, prepaid expenses and other

 

17,210

 

24,294

 

Total Current Assets

 

147,574

 

168,901

 

 

 

 

 

 

 

Oil and gas properties (full cost method), at cost

 

 

 

 

 

Proved oil and gas properties

 

2,007,442

 

641,532

 

Unproved oil and gas properties

 

457,888

 

298,500

 

Equipment and facilities

 

20,954

 

11,186

 

Less-accumulated depletion, depreciation, amortization, and accretion

 

(290,094

)

(135,586

)

Net oil and gas properties

 

2,196,190

 

815,632

 

 

 

 

 

 

 

Cash held in escrow

 

 

691,764

 

Commodity price risk management asset

 

2,850

 

 

Property and equipment, net of accumulated depreciation of $1,113 at December 31, 2012 and $618 at December 31, 2011

 

1,846

 

1,276

 

Deferred financing costs, net of amortization of $17,995 at December 31, 2012 and $15,029 at December 31, 2011

 

25,176

 

21,904

 

Total Assets

 

$

2,373,636

 

$

1,699,477

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

190,596

 

$

78,402

 

Accrued interest payable

 

6,090

 

5,808

 

Commodity price risk management liability

 

304

 

11,925

 

Total Current Liabilities

 

196,990

 

96,135

 

 

 

 

 

 

 

Noncurrent Liabilities

 

 

 

 

 

Credit facilities

 

295,000

 

100,000

 

Senior notes, net of accumulated amortization of bond premium of $378 at December 31, 2012 and $0 at December 31, 2011

 

805,622

 

650,000

 

Commodity price risk management liability

 

4,288

 

10,035

 

Deferred tax liability, net

 

26,800

 

 

Asset retirement obligations

 

9,064

 

3,627

 

Total Noncurrent Liabilities

 

1,140,774

 

763,662

 

 

 

 

 

 

 

Total Liabilities

 

1,337,764

 

859,797

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common stock - no par value; unlimited authorized

 

 

 

 

 

Issued and outstanding: 265,273,314 shares as of December 31, 2012 and 257,987,413 shares as of December 31, 2011

 

1,008,678

 

944,070

 

Retained earnings (accumulated deficit)

 

27,194

 

(104,390

)

Total Stockholders’ Equity

 

1,035,872

 

839,680

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

2,373,636

 

$

1,699,477

 

 

5



 

KODIAK OIL & GAS CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)

 

 

 

For the Years Ended December 31,

 

 

 

2012

 

2011

 

2010

 

Revenues:

 

 

 

 

 

 

 

Oil sales

 

$

390,425

 

$

115,692

 

$

30,212

 

Gas sales

 

18,265

 

4,294

 

783

 

Total revenues

 

408,690

 

119,986

 

30,995

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Oil and gas production

 

85,498

 

26,885

 

6,795

 

Depletion, depreciation, amortization and accretion

 

155,634

 

32,068

 

8,234

 

General and administrative

 

34,528

 

19,495

 

12,190

 

Total operating expenses

 

275,660

 

78,448

 

27,219

 

 

 

 

 

 

 

 

 

Operating income

 

133,030

 

41,538

 

3,776

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

Gain (loss) on commodity price risk management activities

 

44,602

 

(20,114

)

(6,146

)

Interest income (expense), net

 

(22,911

)

(18,887

)

(39

)

Other income

 

3,663

 

1,338

 

7

 

Total other income (expense)

 

25,354

 

(37,663

)

(6,178

)

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

158,384

 

3,875

 

(2,402

)

 

 

 

 

 

 

 

 

Income tax expense

 

26,800

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

131,584

 

$

3,875

 

$

(2,402

)

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

Basic

 

$

0.50

 

$

0.02

 

$

(0.02

)

Diluted

 

$

0.49

 

$

0.02

 

$

(0.02

)

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

263,531,408

 

197,579,298

 

131,444,440

 

Diluted

 

267,671,296

 

200,551,992

 

131,444,440

 

 

6



 

KODIAK OIL & GAS CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

For the Years Ended December 31,

 

 

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)

 

$

131,584

 

$

3,875

 

$

(2,402

)

Reconciliation of net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depletion, depreciation, amortization and accretion

 

155,634

 

32,068

 

8,234

 

Amortization of deferred financing costs and debt premium

 

2,588

 

15,029

 

83

 

Unrealized (gain) loss on commodity price risk management activities, net

 

(31,082

)

16,217

 

5,743

 

Stock-based compensation

 

11,156

 

5,200

 

4,456

 

Deferred income taxes

 

26,800

 

 

 

Changes in current assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable-trade

 

(5,540

)

(17,507

)

(8,765

)

Accounts receivable-accrued sales revenue

 

(37,901

)

(17,396

)

(2,668

)

Prepaid expenses and other

 

6,465

 

(2,082

)

(544

)

Accounts payable and accrued liabilities

 

9,350

 

13,075

 

5,804

 

Accrued interest payable

 

282

 

5,434

 

374

 

Cash held in escrow

 

3,343

 

 

 

Net cash provided by operating activities

 

272,679

 

53,913

 

10,315

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Acquired oil and gas properties and facilities

 

(588,420

)

(311,405

)

(108,649

)

Oil and gas properties

 

(753,609

)

(232,360

)

(69,891

)

Sale of oil and gas properties

 

2,752

 

3,264

 

 

Equipment, facilities and other

 

(10,176

)

(4,758

)

(2,691

)

Tubular goods

 

(28,625

)

(15,490

)

(18,778

)

Cash held in escrow

 

30,000

 

(30,000

)

 

Net cash used in investing activities

 

(1,348,078

)

(590,749

)

(200,009

)

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Borrowings under credit facilities

 

380,000

 

350,808

 

97,308

 

Repayments under credit facilities

 

(185,000

)

(290,808

)

(57,308

)

Proceeds from the issuance of senior notes

 

156,000

 

650,000

 

 

Proceeds from the issuance of common shares

 

2,609

 

543,990

 

240,424

 

Cash held in escrow

 

670,615

 

(673,958

)

 

Debt and share issuance costs

 

(6,369

)

(62,790

)

(14,417

)

Net cash provided by financing activities

 

1,017,855

 

517,242

 

266,007

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(57,544

)

(19,594

)

76,313

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of the period

 

81,604

 

101,198

 

24,885

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

$

24,060

 

$

81,604

 

$

101,198

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

Oil & gas property accrual included in accounts payable and accrued liabilities

 

$

155,385

 

$

52,541

 

$

9,426

 

 

 

 

 

 

 

 

 

 

 

 

Oil & gas property acquired through common stock

 

$

49,798

 

$

14,425

 

$

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

66,095

 

$

6,898

 

$

176

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

 

$

 

$

 

 

7



 

KODIAK OIL & GAS CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)

(Unaudited)

 

 

 

Three Months Ended December 31,

 

 

 

2012

 

2011

 

Revenues:

 

 

 

 

 

Oil sales

 

$

124,423

 

$

53,104

 

Gas sales

 

6,423

 

1,907

 

Total revenues

 

130,846

 

55,011

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Oil and gas production

 

28,048

 

13,373

 

Depletion, depreciation, amortization and accretion

 

51,430

 

17,014

 

General and administrative

 

9,362

 

6,426

 

Total operating expenses

 

88,840

 

36,813

 

 

 

 

 

 

 

Operating income

 

42,006

 

18,198

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

Gain (loss) on commodity price risk management activities

 

4,022

 

(34,082

)

Interest income (expense), net

 

(8,353

)

(18,289

)

Other income

 

477

 

418

 

Total other income (expense)

 

(3,854

)

(51,953

)

 

 

 

 

 

 

Income (loss) before income taxes

 

38,152

 

(33,755

)

 

 

 

 

 

 

Income tax expense

 

4,860

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

33,292

 

$

(33,755

)

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

Basic

 

$

0.13

 

$

(0.15

)

Diluted

 

$

0.12

 

$

(0.15

)

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

264,123,021

 

229,294,591

 

Diluted

 

267,887,351

 

229,294,591

 

 

8



 

KODIAK OIL & GAS CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Three Months Ended December 31,

 

 

 

2012

 

2011

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

33,292

 

$

(33,755

)

Reconciliation of net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Depletion, depreciation, amortization and accretion

 

51,430

 

17,014

 

Amortization of deferred financing costs and debt premium

 

688

 

14,352

 

Unrealized loss on commodity price risk management activities, net

 

5,306

 

31,726

 

Stock-based compensation

 

3,301

 

1,686

 

Deferred income taxes

 

4,860

 

 

Changes in current assets and liabilities:

 

 

 

 

Accounts receivable-trade

 

4,550

 

(10,786

)

Accounts receivable-accrued sales revenue

 

(11,787

)

(10,022

)

Prepaid expenses and other

 

(1,395

)

(8,751

)

Accounts payable and accrued liabilities

 

(5,063

)

3,986

 

Accrued interest payable

 

(15,758

)

5,326

 

Net cash provided by operating activities

 

69,424

 

10,776

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Acquired oil and gas properties and facilities

 

 

(239,899

)

Oil and gas properties

 

(226,590

)

(93,341

)

Sale of oil and gas properties

 

 

1,132

 

Equipment, facilities and other

 

(2,016

)

(7,091

)

Tubular goods

 

1,295

 

359

 

Cash held in escrow

 

 

(12,329

)

Net cash used in investing activities

 

(227,311

)

(351,169

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Borrowings under credit facilities

 

180,000

 

261,000

 

Repayments under credit facilities

 

 

(216,000

)

Proceeds from the issuance of senior notes

 

 

650,000

 

Proceeds from the issuance of common shares

 

739

 

374,433

 

Cash held in escrow

 

 

(673,958

)

Debt and share issuance costs

 

(542

)

(52,119

)

Net cash provided by financing activities

 

180,197

 

343,356

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

22,310

 

2,963

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of the period

 

1,750

 

78,641

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

$

24,060

 

$

81,604

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Oil & gas property accrual included in accounts payable and accrued liabilities

 

$

155,385

 

$

52,541

 

 

 

 

 

 

 

Cash paid for interest

 

$

33,741

 

$

6,898

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

 

$

 

 

9



 

In evaluating its business, Kodiak considers earnings before interest, income 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 and 12 months ended December 31, 2012 and 2011 is provided in the table below:

 

KODIAK OIL & GAS CORP.

RECONCILIATION OF ADJUSTED EBITDA

(Unaudited)

 

 

 

For the Three Months Ended December 31,

 

 

 

2012

 

2011

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

33,292

 

$

(33,755

)

Add back:

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

51,430

 

17,014

 

Amortization of deferred financing costs and debt premium

 

688

 

14,352

 

Unrealized loss on commodity price risk management activities

 

5,306

 

31,726

 

Stock based compensation expense

 

3,301

 

1,686

 

Income tax expense

 

4,860

 

 

Interest expense

 

7,680

 

3,961

 

Adjusted EBITDA

 

$

106,557

 

$

34,984

 

 

 

 

For the Years Ended December 31,

 

 

 

2012

 

2011

 

2010

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

131,584

 

$

3,875

 

$

(2,402

)

Add back:

 

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

155,634

 

32,068

 

8,234

 

Amortization of deferred financing costs and debt premium

 

2,588

 

15,029

 

83

 

Gain on foreign currency exchange

 

 

 

(1

)

Unrealized (gain) loss on commodity price risk management activities

 

(31,082

)

16,217

 

5,743

 

Stock based compensation expense

 

11,156

 

5,200

 

4,456

 

Income tax expense

 

26,800

 

 

 

Interest expense

 

20,374

 

3,961

 

79

 

Adjusted EBITDA

 

$

317,054

 

$

76,350

 

$

16,192

 

 

10