Attached files

file filename
8-K - FORM 8-K - Oasis Petroleum Inc.d533864d8k.htm

Exhibit 99.1

Oasis Petroleum Inc. Announces Quarter Ending March 31, 2013 Earnings

Houston, Texas — May 7, 2013 — Oasis Petroleum Inc. (NYSE: OAS) (“Oasis” or the “Company”) today announced financial results for the quarter ended March 31, 2013.

Highlights for the first quarter of 2013 include:

 

   

Increased average daily production to 30,153 barrels of oil equivalent per day (“Boepd”), a 71% increase over the first quarter of 2012. Average daily production increased by 9% compared to the fourth quarter of 2012 and exceeded the Company’s guidance range of 27,000 to 29,000 Boepd.

 

   

Increased revenue to $248.3 million in the first quarter of 2013, up from $138.6 million in the first quarter of 2012 and $214.3 million in the fourth quarter of 2012, for an increase of 79% and 16%, respectively.

 

   

Completed and placed on production 31 gross (26.6 net) operated wells in the first quarter of 2013.

 

   

Grew Adjusted EBITDA to $191.4 million, an increase of $90.2 million over the first quarter of 2012 and a sequential increase of $27.9 million over the fourth quarter of 2012. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income and net cash provided by operating activities, see “Non-GAAP Financial Measures” below.

 

   

Formed Oasis Midstream Services (“OMS”), a wholly-owned subsidiary of Oasis, which provides midstream services to the Company through the Company’s salt water disposal (“SWD”) and other midstream assets held by OMS.

“The momentum of our operational success continued into the first quarter, as we again exceeded our production guidance and drove down our average capital cost per well by 5% to $8.4 million, excluding the impact of Oasis Well Services (“OWS”),” said Thomas B. Nusz, Oasis’ Chairman and Chief Executive Officer. “OWS remains a key value driver for Oasis on numerous fronts, including driving down well costs and increasing the efficiency and quality of our fracs. OWS reduced overall capital expenditures (“CapEx”) for the Company by $8.1 million in the first quarter of 2013, which equates to $0.3 million per net operated well completed in the first quarter.”

Mr. Nusz added, “Our drilling and completions teams performed extremely well through tough winter conditions and our production team continues to do a great job minimizing downtime on our operated wells. The land team increased our working interest in operated wells, and our lower well costs offset the additional capital costs associated with the increase in net completions relative to our original plan, leaving our drilling and completion capital in the first quarter in line with our plan. We expect that the pace of gross operated completions will decline to 18 to 20 wells during the second quarter of 2013, as we manage the logistics of pad drilling operations and spring break-up. Along with that, we expect volumes in the second quarter to be relatively flat compared to the first quarter, and we currently expect second quarter production to range between 29,000 Boepd and 31,000 Boepd. Additionally, we are increasing our full-year guidance to 31,000 Boepd to 34,000 Boepd.”

Formation of Oasis Midstream Services

In the first quarter of 2013, Oasis formed OMS and transferred its SWD and other midstream assets to OMS. OMS provides midstream services to the Company and will provide Oasis with future optionality, as utilization of these assets continues to grow.

With the formation of OMS, the Company made the appropriate prospective changes to the presentation of financial statements. Therefore, the consolidated statement of operations now has revenue and operating expenses for OMS, which are related to the revenue and operating expenses for third-party working interest owners’ volumes in the Company’s operated wells. Historically, revenue from third parties was an offset to lease operating expenses (“LOE”), and it is now included within well services and


midstream revenues. Additionally, the portion of the Company’s general and administrative (“G&A”) expenses, operating expenses and depreciation that is associated with operated volumes is now charged to LOE. The directional impact of OMS on the consolidated statement of operations is as follows:

 

   

Increase to revenue

 

   

Increase to operating expenses and LOE

 

   

Decrease to consolidated G&A expenses and depreciation

 

   

Neutral impact to adjusted EBITDA

Oasis is updating its outlook for 2013, see “Updated Outlook for 2013” below, due to the formation of OMS and its updated expectations for the year.

Operational and Financial Update

Average daily production by project area is listed in the following table:

 

     Quarter Ended:  
     3/31/2013     12/31/2012     3/31/2012  

Average daily production (Boepd)

      

West Williston

     19,021        18,492        12,131   

East Nesson

     8,384        6,410        3,541   

Sanish

     2,748        2,654        1,961   
  

 

 

   

 

 

   

 

 

 

Total

     30,153        27,556        17,633   
  

 

 

   

 

 

   

 

 

 

Percent Oil

     91.5     90.8     91.9

The following table describes the Company’s producing wells by project area in the Williston Basin as of March 31, 2013:

 

     Bakken/Three Forks Producing Wells  
     West Williston      East Nesson      Sanish      Total Williston Basin  
     Gross      Net      Gross      Net      Gross      Net      Gross      Net  

Producing on or before 12/31/12:(1)

                       

Operated

     156         124.8         74         61.6         0         0         230         186.4   

Non-Operated

     49         4.2         72         5.9         256         19.9         377         30.0   

Production started in Q1 2013:

                       

Operated

     21         18.1         10         8.5         0         0.0         31         26.6   

Non-Operated

     6         0.2         6         0.3         23         2.5         35         3.0   

Total Producing Wells on 3/31/13:

                       

Operated

     177         142.9         84         70.1         0         0         261         213.0   

Non-Operated

     55         4.4         78         6.2         279         22.4         412         33.0   

 

(1) Balance includes changes that occured in the current reporting period for wells producing as of December 31, 2012.

 

2


Additionally, the Company also has a backlog of gross operated wells waiting on completion (“WOC”) and wells that were drilling as of March 31, 2013, as shown below:

 

     Gross Operated Wells  
     WOC      Drilling  

West Williston

     10         5   

East Nesson

     11         5   
  

 

 

    

 

 

 

Total

     21         10   
  

 

 

    

 

 

 

The Company’s average price per barrel of oil, without realized derivatives, was $93.33 in the first quarter of 2013, compared to $88.10 in the first quarter of 2012 and $86.82 in the fourth quarter of 2012. The Company’s average price differential compared to NYMEX West Texas Intermediate (“WTI”) crude oil index prices was 1% in the first quarter of 2013, compared to 14% in the first quarter of 2012 and 2% in the fourth quarter of 2012. The Company’s differentials continued to improve in the fourth quarter of 2012 and the first quarter of 2013 compared to the first quarter of 2012 due to transportation capacity additions in the Williston Basin outpacing production growth along with increased connections to third party oil gathering systems, which provide flexibility with access to numerous rail and pipeline delivery points, and fewer refinery constraints.

Revenues are detailed in the following table:

 

     Quarter Ended:  
     3/31/2013      12/31/2012      3/31/2012  

Revenues ($ in thousands):

        

Oil (excluding bulk oil purchase)

   $ 231,675       $ 199,761       $ 129,855   

Bulk oil purchase

     —           —           1,521   

Natural gas

     9,976         8,873         6,530   

Well services (OWS)

     5,715         5,693         660   

Midstream (OMS)

     938         —           —     
  

 

 

    

 

 

    

 

 

 

Total revenues

   $ 248,304       $ 214,327       $ 138,566   
  

 

 

    

 

 

    

 

 

 

Operating expenses are detailed in the following table:

 

     Quarter Ended:  
     3/31/2013      12/31/2012     3/31/2012  

Operating expenses ($ in thousands):

       

Lease operating expenses (LOE)

   $ 19,489       $ 16,945      $ 9,816   

Well services (OWS)

     2,682         4,670        477   

Midstream (OMS)

     232         —          —     

Marketing, transportation and gathering expenses (1)

     3,340         2,610        1,186   

Bulk oil purchase cost

     —           —          1,383   

Non-cash valuation charge

     49         (636     —     
  

 

 

    

 

 

   

 

 

 

Total operating expenses

   $ 25,792       $ 23,589      $ 12,862   
  

 

 

    

 

 

   

 

 

 

Operating expenses ($ per Boe):

       

Lease operating expenses (LOE)

   $ 7.18       $ 6.68      $ 6.12   

Marketing, transportation and gathering expenses (1)

   $ 1.23       $ 1.03      $ 0.74   

 

(1) Excludes bulk oil purchase cost and non-cash valuation charge.

 

3


The sequential quarter-over-quarter increase in LOE per BOE was primarily due to the formation of OMS in the first quarter of 2013. Excluding the impact of OMS, LOE would have been $6.58 per Boe in the first quarter of 2013 compared to $6.68 per Boe in the fourth quarter of 2012. The Company is increasing its overall LOE guidance range for the full year 2013 by $0.50 per Boe to $6.25 to $7.50 per Boe to account for the formation of OMS.

The increase in marketing, transportation, and gathering expenses from the fourth quarter of 2012 to the first quarter of 2013 is due to higher operated volumes flowing through third party oil gathering pipelines in the first quarter of 2013. Currently, the Company is flowing approximately 85% of its gross operated oil production through these gathering systems. While transporting volumes through third party oil gathering pipelines increases marketing, transportation and gathering expenses, it improves oil price realizations by reducing trucking costs, which are reflected in the oil price differential, rather than as an expense.

Production taxes as a percentage of oil and gas revenues were 9.1% in the first quarter of 2013, 9.6% in the first quarter of 2012 and 9.4% in the fourth quarter of 2012. The Company’s production tax rate decreased in the first quarter of 2013, primarily as a result of additional new Montana wells subject to lower incentivized production tax rates.

Depreciation, depletion and amortization expenses (“DD&A”) totaled $66.3 million in the first quarter of 2013, $38.9 million in the first quarter of 2012 and $66.0 million in the fourth quarter of 2012. DD&A was $24.42 per Boe in the first quarter of 2013, $24.23 per Boe in the first quarter of 2012 and $26.01 per Boe in the fourth quarter of 2012. The decrease in DD&A of $1.59 per Boe in the first quarter of 2013 over the fourth quarter of 2012 was primarily a result of the increase in reserves, lower well costs, and the impact of OMS.

G&A expenses totaled $13.9 million in the first quarter of 2013, $12.2 million in the first quarter of 2012 and $17.6 million in the fourth quarter of 2012. The overall decrease in G&A expenses from the fourth quarter of 2012 to the first quarter of 2013 was primarily due to higher performance related compensation expenses in the fourth quarter of 2012. G&A expenses were $5.10 per Boe in the first quarter of 2013, $7.60 per Boe in the first quarter of 2012 and $6.93 per Boe in the fourth quarter of 2012. Amortization of stock-based compensation, which is included in the aggregate G&A expenses, was $2.3 million, or $0.84 per Boe, in the first quarter of 2013 as compared to $1.6 million, or $0.99 per Boe, in the first quarter of 2012 and $3.7 million, or $1.46 per Boe, in the fourth quarter of 2012.

The Company’s derivative activities are detailed in the following table:

 

     Quarter Ended:  
     3/31/2013     12/31/2012     3/31/2012  

Derivative activities ($ in thousands):

      

Net cash settlement gain (loss)

   $ 1,686      $ 3,761      $ (1,291

Non-cash unrealized mark-to-market net derivative gain (loss)

     (16,298     (3,165     (17,295
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on derivative instruments

   $ (14,612   $ 596      $ (18,586
  

 

 

   

 

 

   

 

 

 

The Company recorded non-cash charges for the impairment of oil and natural gas properties of $0.5 million in the first quarter of 2013 related to unproved property leases that expired or have been forecasted to expire under current drilling plans, as compared to $0.4 million in the first quarter of 2012 and $1.0 million in the fourth quarter of 2012.

Interest expense increased $7.3 million to $21.2 million for the first quarter of 2013 compared to the first quarter of 2012 and decreased $8 thousand compared to the fourth quarter of 2012. The $7.3 million increase was the result of additional interest expense from the Company’s issuance of 6.875% senior unsecured notes in July 2012. Capitalized interest totaled $0.8 million for the first quarter of 2013 and for both the first and fourth quarters of 2012.

 

4


Income tax expense was $31.1 million for the three months ended March 31, 2013, resulting in an effective tax rate of 37.5%. The Company’s income tax expense for the three months ended March 31, 2012 was recorded at 37.4% of pre-tax net income. The Company’s effective tax rate is expected to continue to closely approximate the statutory rate applicable to the U.S. and the blended state rate of the states in which the Company conducts business.

Adjusted EBITDA for the first quarter of 2013 was $191.4 million, an increase of $90.2 million, or 89%, over the first quarter of 2012 of $101.1 million, and a 17% increase over the fourth quarter of 2012 of $163.5 million. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income and net cash provided by operating activities, see “Non-GAAP Financial Measures” below.

For the first quarter of 2013, the Company reported net income of $51.9 million, or $0.56 per diluted share, as compared to net income of $16.4 million, or $0.18 per diluted share, for the first quarter of 2012. The Company’s first quarter 2013 results were impacted by several non-cash items, including a $16.3 million unrealized loss on derivative instruments and a $0.5 million impairment of oil and gas properties. Excluding these items and their tax effect, the first quarter 2013 Adjusted Net Income (non-GAAP) was $62.4 million, or $0.67 per diluted share. Excluding similar non-cash items and their tax effect, Adjusted Net Income (non-GAAP) for the first quarter of 2012 was $27.5 million, or $0.30 per diluted share. For a definition of Adjusted Net Income and a reconciliation of net income to Adjusted Net Income, see “Non-GAAP Financial Measures” below.

Updated Outlook for 2013

The following table provides an update to Oasis’ forward-looking guidance for 2013:

 

      New 2013 Ranges     Previous 2013 Ranges  

Metric

    

Production (Boepd)

              

Full Year

     31,000           34,000        30,000           34,000   

2Q 13

     29,000           31,000        N/A   

Full Year Financial Metrics

              

LOE ($/Boe)

   $ 6.25         $ 7.50      $ 5.75         $ 7.00   

Marketing, transportation and gathering ($/Boe) (1)

   $ 1.25         $ 1.60      $ 1.25         $ 1.60   

G&A ($ in millions)

   $ 75         $ 82      $ 75         $ 85   

Production taxes (% of E&P Revenue)

     9.0        10.5     9.5        11.0

 

(1) Excludes non-cash valuation charge.

Additionally, the Company expects OMS revenues to continue to grow moderately in 2013, as more operated wells are connected to the gathering system and more salt water is disposed in its disposal wells. Oasis anticipates OMS operating expenses to grow in relative proportion to OMS revenues throughout 2013. Oasis budgeted $43 million for infrastructure related CapEx, which is now related to OMS expenditures for the year.

 

5


CapEx

The following table depicts the Company’s E&P CapEx by project area and total CapEx by category:

 

     1Q 2013  

CapEx ($ in thousands):

  

E&P CapEx by Project Area

  

West Williston

   $ 136,370   

East Nesson

     82,429   

Sanish

     19,943   
  

 

 

 

Total E&P CapEx

     238,742   

OWS

     302   

Other Non E&P (1)

     1,303   
  

 

 

 

Total Company CapEx (2)

   $ 240,347   
  

 

 

 

 

(1)

Non-E&P CapEx include such items as CapEx related to administrative capital and capitalized interest.

(2) 

CapEx reflected in the table above differ from the amounts shown in the statement of cash flows in the Company’s condensed consolidated financial statements because amounts reflected in the table above include accrued liabilities for capital expenditures, while the amounts presented in the statement of cash flows are presented on a cash basis.

Liquidity

On March 31, 2013, Oasis had total cash and cash equivalents of $166.0 million and short-term investments of $25.9 million. As of March 31, 2013, the Company had no outstanding indebtedness and $2.2 million of outstanding letters of credit issued under its revolving credit facility, resulting in an unused borrowing base capacity of $747.8 million. On April 5, 2013, the Company entered into a second amended and restated credit agreement (the “Second Amended Credit Facility”) and completed its semi-annual redetermination of the Company’s borrowing base. Pursuant to the Second Amended Credit Facility, the Company’s borrowing base increased from $750 million to $1,250 million. However, the Company elected to limit the lenders’ aggregate commitment to $900 million. The lenders’ aggregate commitment can be increased to the full $1,250 million borrowing base by increasing the commitment of one or more lenders.

Hedging Activity

As of May 7, 2013, the Company had the following outstanding commodity derivative contracts, all of which are priced off of WTI and settle monthly:

 

6


         Weighted Average Prices ($/Bbl)             Total  

Current Hedged Volumes

 

Remaining Term

   Sub-Floor      Floor      Ceiling      Swaps      BOPD      Barrels  

2013

                   

Partial Year

                   

Put spread (no ceiling)

  3 Months (May-Jun)    $ 65.00       $ 95.00               500         30,500   

Full Year

                   

Swaps

  8 Months (May-Dec)             $ 95.05         5,500         1,347,500   

Two-way collar

  8 Months (May-Dec)       $ 86.82       $ 97.75            5,500         1,347,500   

Three-way collar

  8 Months (May-Dec)    $ 65.92       $ 92.45       $ 111.45            6,130         1,501,850   

Put spread (no ceiling)

  8 Months (May-Dec)    $ 71.03       $ 91.03               4,870         1,193,150   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2013 hedges (weighted average)

   $ 68.15       $ 90.19       $ 104.97       $ 95.05            5,420,500   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Implied total volume hedged (BOPD) for balance of 2013

  

           22,124      

2014

                   

Full Year

                   

Swaps

  12 Months (Jan-Dec)             $ 92.34         2,500         912,500   

Swaps with sub-floor

  12 Months (Jan-Dec)    $ 70.00             $ 90.25         2,000         730,000   

Two-way collar

  12 Months (Jan-Dec)       $ 90.00       $ 94.90            1,000         365,000   

Three-way collar

  12 Months (Jan-Dec)    $ 70.67       $ 90.67       $ 105.81            7,500         2,737,500   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2014 hedges (weighted average)

   $ 70.53       $ 90.59       $ 104.53       $ 91.41            4,745,000   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Implied total volume hedged (BOPD) for balance of 2014

  

           13,000      

Conference Call Information

Investors, analysts and other interested parties are invited to listen to the conference call:

 

Date:    Wednesday, May 8, 2013
Time:    10:00 a.m. Central Time
Dial-in:    855-384-2828
Intl. Dial in:    706-634-0151
Conference ID:    42324355
Website:    www.oasispetroleum.com

A recording of the conference call will be available beginning at 1:00 p.m. Central Time on the day of the call and will be available until Wednesday, May 15, 2013 by dialing:

 

Replay dial-in:    855-859-2056
Intl. replay:    404-537-3406
Conference ID:    42324355

The conference call will also be available for replay at www.oasispetroleum.com.

Forward-Looking Statements

This press release contains 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. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including the Company’s drilling program, production, derivative instruments, capital expenditure levels and other guidance included in this press release. These statements are based on certain assumptions made by the Company based on management’s experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include, but

 

7


are not limited to, changes in oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions, uncertainties in estimating proved reserves and forecasting production results, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Company’s ability to access them, the proximity to and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Company’s business and other important factors that could cause actual results to differ materially from those projected as described in the Company’s reports filed with the SEC.

Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

About Oasis Petroleum Inc.

Oasis is an independent exploration and production company focused on the acquisition and development of unconventional oil and natural gas resources, primarily operating in the Williston Basin. For more information, please visit the Company’s website at www.oasispetroleum.com.

Contact:

Oasis Petroleum Inc.

Richard Robuck, (281) 404-9600

Director – Finance

 

8


Oasis Petroleum Inc. Financial Statements

Oasis Petroleum Inc.

Condensed Consolidated Balance Sheet

(Unaudited)

 

     3/31/2013     12/31/2012  
     (In thousands, except share data)  
ASSETS     

Current assets

    

Cash and cash equivalents

   $ 165,989      $ 213,447   

Short-term investments

     25,891        25,891   

Accounts receivable — oil and gas revenues

     132,069        110,341   

Accounts receivable — joint interest partners

     80,826        99,194   

Inventory

     25,406        20,707   

Prepaid expenses

     1,422        1,770   

Advances to joint interest partners

     2,126        1,985   

Derivative instruments

     5,647        19,016   

Other current assets

     1,134        335   
  

 

 

   

 

 

 

Total current assets

     440,510        492,686   
  

 

 

   

 

 

 

Property, plant and equipment

    

Oil and gas properties (successful efforts method)

     2,487,198        2,348,128   

Other property and equipment

     136,676        49,732   

Less: accumulated depreciation, depletion, amortization and impairment

     (446,666     (391,260
  

 

 

   

 

 

 

Total property, plant and equipment, net

     2,177,208        2,006,600   
  

 

 

   

 

 

 

Derivative instruments

     5,284        4,981   

Deferred costs and other assets

     23,716        24,527   
  

 

 

   

 

 

 

Total assets

   $ 2,646,718      $ 2,528,794   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities

    

Accounts payable

   $ 23,560      $ 12,491   

Advances from joint interest partners

     19,485        21,176   

Revenues and production taxes payable

     90,372        71,553   

Accrued liabilities

     197,326        189,863   

Accrued interest payable

     21,488        30,096   

Derivative instruments

     4,660        1,048   

Deferred income taxes

     —           4,558   
  

 

 

   

 

 

 

Total current liabilities

     356,891        330,785   
  

 

 

   

 

 

 

Long-term debt

     1,200,000        1,200,000   

Asset retirement obligations

     25,029        22,956   

Derivative instruments

     —           380   

Deferred income taxes

     213,783        177,671   

Other liabilities

     1,908        1,997   
  

 

 

   

 

 

 

Total liabilities

     1,797,611        1,733,789   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value; 300,000,000 shares authorized; 93,730,917 issued and 93,596,984 outstanding at March 31, 2013; 93,432,712 issued and 93,303,298 outstanding at December 31, 2012

     925        925   

Treasury stock, at cost; 133,933 and 129,414 shares at March 31, 2013 and December 31, 2012, respectively

     (3,952     (3,796

Additional paid-in-capital

     660,350        657,943   

Retained earnings

     191,784        139,933   
  

 

 

   

 

 

 

Total stockholders’ equity

     849,107        795,005   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,646,718      $ 2,528,794   
  

 

 

   

 

 

 

 

9


Oasis Petroleum Inc.

Condensed Consolidated Statement of Operations

(Unaudited)

 

     Quarter Ended:  
     3/31/2013     12/31/2012     3/31/2012  
     (In thousands, except per share data)  

Revenues

      

Oil and gas revenues

   $ 241,651      $ 208,634      $ 137,906   

Well services and midstream revenues

     6,653        5,693        660   
  

 

 

   

 

 

   

 

 

 

Total revenues

     248,304        214,327        138,566   

Expenses

      

Lease operating expenses

     19,489        16,945        9,816   

Well services and midstream operating expenses

     2,914        4,670        477   

Marketing, transportation and gathering expenses

     3,389        1,974        2,569   

Production taxes

     22,089        19,546        13,266   

Depreciation, depletion and amortization

     66,261        65,951        38,886   

Exploration expenses

     1,857        79        2,835   

Impairment of oil and gas properties

     498        974        368   

General and administrative expenses

     13,854        17,568        12,199   
  

 

 

   

 

 

   

 

 

 

Total expenses

     130,351        127,707        80,416   
  

 

 

   

 

 

   

 

 

 

Operating income

     117,953        86,620        58,150   
  

 

 

   

 

 

   

 

 

 

Other income (expense)

      

Net gain (loss) on derivative instruments

     (14,612     596        (18,586

Interest expense, net of capitalized interest

     (21,183     (21,191     (13,899

Other income

     780        2,339        598   
  

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (35,015     (18,256     (31,887
  

 

 

   

 

 

   

 

 

 

Income before income taxes

     82,938        68,364        26,263   

Income tax expense

     31,087        25,774        9,822   
  

 

 

   

 

 

   

 

 

 

Net income

   $ 51,851      $ 42,590      $ 16,441   
  

 

 

   

 

 

   

 

 

 

Earnings per share:

      

Basic and diluted

   $ 0.56      $ 0.46      $ 0.18   

Weighted average shares outstanding:

      

Basic

     92,375        92,226        92,130   

Diluted

     92,651        92,509        92,231   

 

10


Oasis Petroleum Inc.

Selected Financial and Operational Statistics

(Unaudited)

 

     Quarter Ended:  
     3/31/2013      12/31/2012      3/31/2012  

Operating results ($ in thousands):

        

Revenues

        

Oil

   $ 231,675       $ 199,761       $ 131,376   

Natural gas

     9,976         8,873         6,530   

Well services and midstream

     6,653         5,693         660   
  

 

 

    

 

 

    

 

 

 

Total revenues

     248,304         214,327         138,566   
  

 

 

    

 

 

    

 

 

 

Production data:

        

Oil (MBbls)

     2,482         2,301         1,474   

Natural gas (MMcf)

     1,388         1,406         785   

Oil equivalents (MBoe)

     2,714         2,535         1,605   

Average daily production (Boe/d)

     30,153         27,556         17,633   

Average sales prices:

        

Oil, without realized derivatives (per Bbl) (1)

   $ 93.33       $ 86.82       $ 88.10   

Oil, with realized derivatives (per Bbl) (1) (2)

     94.01         88.45         87.23   

Natural gas (per Mcf) (3)

     7.18         6.31         8.32   

Costs and expenses (per Boe of production):

        

Lease operating expenses (4)

   $ 7.18       $ 6.68       $ 6.12   

Marketing, transportation and gathering expenses (5)

     1.23         1.03         0.74   

Production taxes

     8.14         7.71         8.27   

Depreciation, depletion and amortization

     24.42         26.01         24.23   

General and administrative expenses

     5.10         6.93         7.60   

 

(1) For the three months ended March 31, 2012, average sales prices for oil are calculated using total oil revenues, excluding bulk purchase sales of $1.5 million, divided by oil production.
(2) Realized prices include realized gains or losses on cash settlements for commodity derivatives, which do not qualify for and were not designated as hedging instruments for accounting purposes.
(3) Natural gas prices include the value for natural gas and natural gas liquids.
(4) For the three months ended December 31, 2012 and March 31, 2012, lease operating expenses include salt water disposal income and operating expenses.
(5) Excludes bulk oil purchase cost and non-cash valuation charge.

 

11


Oasis Petroleum Inc.

Condensed Consolidated Statement of Cash Flows

(Unaudited)

 

     Quarter Ended:  
     3/31/2013     3/31/2012  
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 51,851      $ 16,441   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation, depletion and amortization

     66,261        38,886   

Impairment of oil and gas properties

     498        368   

Deferred income taxes

     30,987        9,822   

Derivative instruments

     14,612        18,586   

Stock-based compensation expenses

     2,289        1,591   

Debt discount amortization and other

     746        648   

Working capital and other changes:

    

Change in accounts receivable

     (3,360     (26,038

Change in inventory

     (8,407     (9,641

Change in prepaid expenses

     293        31   

Change in other current assets

     (232     483   

Change in accounts payable and accrued liabilities

     15,009        10,775   

Change in other current liabilities

     —           (188

Change in other liabilities

     —           1,001   
  

 

 

   

 

 

 

Net cash provided by operating activities

     170,547        62,765   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capital expenditures

     (217,678     (269,975

Derivative settlements

     1,686        (1,291

Redemptions of short-term investments

     —           19,994   

Advances to joint interest partners

     (141     655   

Advances from joint interest partners

     (1,691     5,484   
  

 

 

   

 

 

 

Net cash used in investing activities

     (217,824     (245,133
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Purchases of treasury stock

     (156     (1,181

Debt issuance costs

     (25     (25
  

 

 

   

 

 

 

Net cash used in financing activities

     (181     (1,206
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (47,458     (183,574

Cash and cash equivalents:

    

Beginning of period

     213,447        470,872   
  

 

 

   

 

 

 

End of period

   $ 165,989      $ 287,298   
  

 

 

   

 

 

 

Supplemental non-cash transactions:

    

Change in accrued capital expenditures

   $ 13,735      $ 22,336   

Change in asset retirement obligations

     2,048        2,867   

 

12


Non-GAAP Financial Measures

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as earnings before interest expense, income taxes, depreciation, depletion, amortization, exploration expenses and other similar non-cash charges. Adjusted EBITDA is not a measure of net income or cash flows as determined by United States generally accepted accounting principles, or GAAP.

The following tables present a reconciliation of the non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measures of net income and net cash provided by operating activities, respectively.

 

     Quarter Ended:  
     3/31/2013     12/31/2012     3/31/2012  

Adjusted EBITDA reconciliation to Net Income ($ in thousands):

  

Net income

   $ 51,851      $ 42,590      $ 16,441   

Change in unrealized loss on derivative instruments

     16,298        3,165        17,295   

Interest expense

     21,183        21,191        13,899   

Depreciation, depletion and amortization

     66,261        65,951        38,886   

Impairment of oil and gas properties

     498        974        368   

Exploration expenses

     1,857        79        2,835   

Stock-based compensation expenses

     2,289        3,706        1,591   

Income tax expense

     31,087        25,774        9,822   

Other non-cash adjustments

     49        54        —     
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 191,373      $ 163,484      $ 101,137   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA reconciliation to Net Cash Provided by Operating Activities ($ in thousands):

      

Net cash provided by operating activities

   $ 170,547      $ 110,258      $ 62,765   

Realized gain (loss) on derivative instruments

     1,686        3,761        (1,291

Interest expense

     21,183        21,191        13,899   

Exploration expenses

     1,857        79        2,835   

Debt discount amortization and other

     (746     (772     (648

Income taxes

     100        (57     —     

Changes in working capital

     (3,303     28,970        23,577   

Other non-cash adjustments

     49        54        —     
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 191,373      $ 163,484      $ 101,137   
  

 

 

   

 

 

   

 

 

 

Adjusted Net Income is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted Net Income as Net Income after adjusting first for (1) the impact of certain non-cash items, including changes in unrealized gains and losses on derivative instruments, impairment of oil and gas properties, and other similar non-cash charges, and then (2) the non-cash items’ impact on taxes based on the Company’s effective tax rates in the same period. Adjusted Net Income is not a measure of net income as determined by GAAP.

 

13


The following table provides a reconciliation of net income (GAAP) to Adjusted Net Income (non-GAAP):

 

     Quarter Ended:  
     3/31/2013     12/31/2012     3/31/2012  
     (In thousands, except per share amounts)  

Net income

   $ 51,851      $ 42,590      $ 16,441   

Change in unrealized loss on derivative instruments

     16,298        3,165        17,295   

Impairment of oil and gas properties

     498        974        368   

Other non-cash adjustments

     49        54        —     

Tax impact (1)

     (6,314     (1,581     (6,606
  

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 62,382      $ 45,202      $ 27,498   
  

 

 

   

 

 

   

 

 

 

Adjusted earnings per share:

      

Basic

   $ 0.68      $ 0.49      $ 0.30   

Diluted

   $ 0.67      $ 0.49      $ 0.30   

Weighted average shares outstanding:

      

Basic

     92,375        92,226        92,130   

Diluted

     92,651        92,509        92,231   

Effective Tax Rate

     37.5     37.7     37.4

 

(1) The tax impact is computed utilizing the Company’s effective tax rate on the adjustments for certain non-cash items.

 

14