Attached files

file filename
8-K - 8-K - STONE ENERGY CORPd814894d8k.htm

Exhibit 99.1

 

LOGO

STONE ENERGY CORPORATION

Announces Third Quarter 2014 Results

LAFAYETTE, LA. November 3, 2014

Stone Energy Corporation (NYSE: SGY) today announced financial and operational results for the third quarter of 2014. Some of the highlights include:

 

    Accelerated production schedule at Cardona/Cardona South development project

 

    Executed attractive multi-year rig contract for deep water drilling program

 

    Drilled Utica well; production test in fourth quarter

 

    Closed sale of non-core conventional shelf assets

 

    Production results slightly above upper guidance

Chairman, President and Chief Executive Officer David Welch stated, “In the third quarter of 2014, we continued to make progress in our development efforts as well as move forward on our exploration projects. In the Gulf of Mexico, we expect to have the deep water Cardona development project on production by December 2014, which would boost our production exit rate for the year. We are participating in the Madison deep water exploration well which is currently drilling, and will participate in the Vernaccia deep water exploration prospect which is scheduled to spud in early 2015. In Appalachia, we have finished drilling our Utica test well and expect to flow first production within the next few weeks. Due to efficiencies, we now expect to drill over 35 wells in our Marcellus program this year. Despite our recent shelf and onshore properties sales, we expect to see a production increase in the fourth quarter of 2014 over the third quarter. Our cash position remains strong and we are excited about our outlook for 2015 and beyond.”

Financial Results

Stone earned third quarter 2014 adjusted net income of $0.7 million, or $0.01 per share, on oil and natural gas revenues of $175.0 million, before a pre-tax non-cash charge of $47.1 million related to the impairment of oil and gas properties. The non-cash impairment of oil and gas properties is primarily due to lower oil and gas prices, widening basis differentials and increased transportation, processing and gathering expenses in Appalachia which reduced the future net cash flows from proved reserves. If the net capitalized costs of proved oil and gas properties exceed the estimated discounted future net cash flows from proved reserves, an impairment occurs. After the non-cash impairment charge, the reported net loss was $29.4 million for the third quarter of 2014. Please see “Non-GAAP Financial Measures” and the accompanying financial statements for a reconciliation of adjusted net income, a non-GAAP financial measure, to net loss.

The third quarter 2014 loss is compared with net income of $4.4 million, or $0.08 per share, on oil and natural gas revenue of $205.0 million in the second quarter of 2014, and compared to net income of $36.1 million, or $0.72 per share, on oil and natural gas revenue of $255.8 million in the third quarter of 2013. Lower realized oil and natural gas prices and lower production due to the sale of non-core properties were the primary causes of the reduced earnings in the third quarter of 2014 compared to the second quarter of 2014.

Discretionary cash flow totaled $92.2 million during the third quarter of 2014, as compared to $117.5 million during the second quarter of 2014, and as compared to $166.1 million during the third quarter of 2013. Please see “Non-GAAP Financial Measures” and the accompanying financial statements for a reconciliation of discretionary cash flow, a non-GAAP financial measure, to net cash flow provided by operating activities.

Net daily production during the third quarter of 2014 averaged 39.6 thousand barrels of oil equivalent (MBoe) per day (237 MMcfe per day), compared with net daily production of 44.1 MBoe (264 MMcfe) per day in the second quarter of 2014, and net daily production of 49.4 MBoe (296 MMcfe) per day in the third quarter of 2013. Production volumes in the third quarter of 2014 were impacted by the sale of non-core conventional shelf and onshore properties. Third quarter of 2014 production mix was 36% oil, 14% natural gas liquids and 50% natural gas.

LOGO


On July 31, 2014, Stone completed the sale of its non-core Gulf of Mexico conventional shelf properties to Talos Energy Offshore LLC for cash consideration of approximately $178 million, after giving effect to preliminary purchase price adjustments. Talos also assumed related future undiscounted abandonment liabilities. Production volumes associated with these properties averaged approximately 48 million cubic feet of gas equivalent (MMcfe) per day (58% natural gas) in July 2014.

Prices realized during the third quarter of 2014 averaged $93.15 per barrel of oil, $42.45 per barrel of NGLs and $2.77 per Mcf of natural gas. Average realized prices for the third quarter of 2013 were $103.16 per barrel of oil, $38.77 per barrel of NGLs and $3.80 per Mcf of natural gas. Effective hedging transactions did not increase or decrease the average realized price of natural gas and decreased the average realized price of oil by $1.02 per barrel in the third quarter of 2014. Ineffective hedging on gas provided approximately $5.8 million in derivative income for the third quarter of 2014. Effective hedging transactions increased the average realized price of natural gas by $0.39 per Mcf and decreased the average realized price of oil by $4.14 per barrel in the third quarter of 2013.

Lease operating expenses during the third quarter of 2014 totaled $43.6 million ($11.97 per Boe or $2.00 per Mcfe), compared to $54.0 million ($11.88 per Boe or $1.98 per Mcfe), in the third quarter of 2013. We expect lease operating expenses to continue to decline in the fourth quarter of 2014 to reflect the sale of non-core shelf properties in the third quarter.

Transportation, processing and gathering expenses during the third quarter of 2014 totaled $16.7 million ($4.59 per Boe or $0.77 per Mcfe) compared to $13.1 million ($2.88 per Boe or $0.48 per Mcfe) in the third quarter of 2013. The increase is attributable to higher gas and NGL volumes in Appalachia which has a higher associated charge per unit.

Depreciation, depletion and amortization (DD&A) on oil and gas properties for the third quarter of 2014 totaled $79.2 million ($21.77 per Boe or $3.63 per Mcfe), compared to $91.9 million ($20.23 per Boe or $3.37 per Mcfe), in the third quarter of 2013. The decrease in DD&A is attributable to increased booked reserves as a result of successful drilling efforts in Appalachia and the sale of non-core conventional shelf properties.

Salaries, general and administrative (SG&A) expenses for the third quarter of 2014 were $16.3 million ($4.48 per Boe or $0.75 per Mcfe), compared to $14.2 million ($3.12 per Boe or $0.52 per Mcfe), in the third quarter of 2013. The increase in SG&A was attributable to increased staffing and compensation adjustments.

Capital expenditures before capitalized SG&A and interest during the third quarter of 2014 were approximately $147.1 million, which includes $22.3 million of plugging and abandonment expenditures. Additionally, $7.9 million of SG&A and $10.8 million of interest were capitalized during the third quarter of 2014. This is compared to capital expenditures before capitalized SG&A and interest during the third quarter of 2013 of approximately $161.6 million, which includes $23.8 million of plugging and abandonment expenditures. Additionally, $8.5 million of SG&A and $11.9 million of interest were capitalized during the third quarter of 2013. Based on the results of our drilling programs in 2014, additional capital requirements have been identified. On September 29, 2014, Stone announced that its Board of Directors authorized a $70 million increase of the 2014 capital expenditure budget, from $825 million to $895 million.

As of September 30 and November 3, 2014, there were no outstanding borrowings under the bank credit facility and $19.2 million in letters of credit had been issued, leaving $480.8 million of availability. In October 2014, our $500 million borrowing base was reaffirmed. As of November 3, 2014, we had cash on hand of approximately $307 million inclusive of $177.6 million of restricted cash, which will become available on January 27, 2015.

Operational Update 

Deep Water Drilling Program (Gulf of Mexico). On October 6, 2014, Stone Energy entered into an agreement to contract the ENSCO 8503 dynamically positioned deep water drilling rig for Stone’s multi-year deep water drilling program in the Gulf of Mexico. The primary contract term is for 30 months and is expected to commence during the second quarter of 2015 at a rate of approximately $350,000 per day. The contract permits Stone to exercise options to extend the term up to an additional 12 months. Subject to notification no later than March 31, 2015, Stone may reduce the 30 month primary term contract by up to six months.


Mississippi Canyon 29 – Cardona and Cardona South (Deep Water). Final equipment installation operations are being completed and initial production is estimated to begin on December 1, 2014. Both wells will flow to the Stone owned (100%) and operated Pompano platform. The combined gross rate is expected to be approximately 12,000 barrels of oil equivalent per day, with stable production expected by early first quarter of 2015. The Cardona and Cardona South successes extend the productive zone of the Mississippi Canyon 29 TB-9 well to the adjacent fault blocks to the north and south. In the southern fault block Stone expects to drill two additional development wells, Cardona 6 and Cardona 7, the first two wells scheduled to be drilled with the ENSCO 8503 deep water drilling rig. Stone holds a 65% working interest in the project and is the operator.

Mississippi Canyon 26—Amethyst (Deep Water). Long lead items have been ordered for a single well tie-back to the Stone owned and operated Pompano platform, located less than five miles from the discovery. Production is expected to begin in 2016. The Amethyst discovery (100% working interest) encountered approximately 90 feet of net hydrocarbon pay in early 2014.

Development Drill Programs—Amberjack and Pompano (Deep Water). Stone expects to secure platform drilling rigs for its Amberjack (Mississippi Canyon 109) and Pompano (Viosca Knoll 989) drill programs in 2015 and 2016. Each program may consist of 4 to 6 development wells.

Mississippi Canyon 479 - Madison (Deep Water). The Madison exploration well targets the Miocene interval and spud in late October of 2014. Stone currently controls a 40% working interest in the prospect, which is operated by Noble Energy. The well is expected to reach target depth of 16,775 feet in early 2015.

Mississippi Canyon 34 and 35 - Vernaccia (Deep Water). The Vernaccia exploration well targets the Miocene interval and is projected to spud in the first quarter of 2015. Stone currently controls an approximate 32% working interest in the prospect, which is operated by Eni. The well is estimated to take three months to drill.

Mississippi Canyon 118 - Harrier (Deep Water). The Harrier exploration well targets the Miocene interval and is projected to spud in the first half of 2015. Stone currently controls a 37% working interest in the prospect, which is operated by ConocoPhillips. The well is estimated to take four months to drill.

Walker Ridge 89 - Goodfellow (Deep Water). The Goodfellow exploration well targets the Lower Tertiary and is projected to spud in late 2015. Stone currently holds an approximate 13% working interest in the prospect, which is operated by Eni. The well is estimated to take five months to drill.

Utica Shale Test (Appalachian Basin). During the second and third quarters of 2014, Stone drilled a horizontal test well through the Utica shale formation with a true vertical depth of 11,350 feet, including a horizontal lateral which extends through the Point Pleasant shale formation to a length of 3,600 feet. Completion operations and production will commence in the fourth quarter of 2014.

Marcellus Shale Drilling Program Update (Appalachian Basin). Stone drilled nine horizontal Marcellus shale wells and performed completion operations on 14 wells during the third quarter of 2014. Due to increased drilling efficiencies, Stone has made an upward revision to the previously forecasted range of over 32 wells to a current forecast of over 35 wells drilled in 2014.

Marcellus Shale Production Update (Appalachian Basin). During the third quarter of 2014, Stone averaged approximately 106 MMcfe per day (73 MMcf per day of gas and 5,500 barrels per day of liquids) from Stone’s Marcellus shale position, which includes initial production from the 10-well Howell pad in the Mary field. In addition, Stone plans to bring online the 8-well Stone pad, and the 5-well Pribble pad (includes Utica test well) during the fourth quarter of 2014, and the 8-well ZMBG pad in January 2015.


South Erath Deep (Deep Gas). The South Erath Deep exploration well spud in August of 2014. Stone holds a 17% working interest in the project which is operated by Hilcorp. The well is drilling ahead at 16,250 feet and is expected to reach the target depth of 20,000 feet in December of 2014.

La Montana (Deep Gas). A rig has been identified for the La Montana exploration well, which is expected to spud in late 2014 or the first half of 2015. Stone holds a 45% working interest in the project and is the operator. The well is estimated to take four months to drill.

Cayenne (Deep Gas). The Cayenne exploration well, slated to use the same rig as the La Montana exploration well, is expected to spud in the second or third quarter of 2015. Stone holds a 50% working interest in the project and is the operator. The well is estimated to take four months to drill.

2014 Guidance

Guidance for the fourth quarter and full year 2014 is shown in the table below (updated guidance numbers are italicized and bolded). The guidance for Production and Lease operating expenses has been adjusted to account for the sale of the non-core conventional shelf properties, which closed on July 31, 2014. Based on the results of our drilling programs throughout 2014, we have additional capital requirements, which required an increase in our capital expenditure budget for 2014. In September 2014, the Board of Directors increased the capital expenditure budget by $70 million to $895 million, which is reflected below. The guidance is subject to all the cautionary statements and limitations described below and under the caption “Forward Looking Statements.”

 

     Fourth Quarter   Full Year

Production—MBoe per day

   40 - 44   42 - 43

(MMcfe per day)

   (240 - 264)   (252 - 258)

Lease operating expenses (in millions)

(excluding transportation/processing expenses)

   —     $175 - $185

Transportation, processing and gathering (in millions)

   —     $62 - $68

Salaries, General & Administrative expenses (in millions)

   —     $65 - $69

(excluding incentive compensation)

    

Depreciation, Depletion & Amortization (per Boe)

   —     $21.00 - $22.50

                                   (per Mcfe)

     $3.50 - $3.75

Corporate Tax Rate (%)

   —     36% - 38%

Capital Expenditure Budget (in millions)

   —     $895

(excluding acquisitions)

    


Hedge Position

The following table illustrates our derivative positions for 2014, 2015 and 2016 as of November 3, 2014:

 

     Fixed-Price Swaps  
     NYMEX (except where noted)  
     Natural Gas      Oil  
     Daily
Volume
(MMBtus/d)
    Swap
Price
     Daily
Volume
(Bbls/d)
    Swap
Price
 

2014

     10,000      $ 4.000         1,000      $ 90.06   

2014

     10,000        4.040         1,000 **      90.25   

2014

     10,000        4.105         1,000        92.25   

2014

     10,000        4.190         1,000        93.55   

2014

     10,000     4.250         1,000        94.00   

2014

     10,000        4.250         1,000        98.00   

2014

     10,000        4.350         1,000        98.30   

2014

          2,000 ***      98.85   

2014

          1,000        99.65   

2014

          1,000 †      103.30   
  

 

 

   

 

 

    

 

 

   

 

 

 

2015

     10,000        4.005         1,000        89.00   

2015

     10,000        4.120         1,000        90.00   

2015

     10,000        4.150         1,000        90.25   

2015

     10,000        4.165         1,000        90.40   

2015

     10,000        4.220         1,000        91.05   

2015

     10,000        4.255         1,000        93.28   

2015

          1,000        93.37   

2015

          1,000        94.85   

2015

          1,000        95.00   
  

 

 

   

 

 

    

 

 

   

 

 

 

2016

     10,000        4.110         1,000        90.00   

2016

     10,000        4.120        

 

* February—December
** October—December
*** January—June
Brent oil contract

Other Information

Stone Energy has planned a conference call for 9:00 a.m. Central Time on November 4, 2014 to discuss the operational and financial results for the third quarter of 2014. Anyone wishing to participate should visit our website at www.StoneEnergy.com for a live web cast or dial 1-877-228-3598 and request the “Stone Energy Call.” If you are unable to participate in the original conference call, a replay will be available immediately following the completion of the call on Stone Energy’s website. The replay will be available for one month.

Non-GAAP Financial Measures

In this press release, we refer to non-GAAP financial measures we call “discretionary cash flow” and “adjusted net income.” Management believes that these non-GAAP financial measures of discretionary cash flow and adjusted net income are useful to investors because they are widely used by professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the oil and gas exploration and production industry. Management believes that discretionary cash flow is a financial indicator of our company’s ability to internally fund capital expenditures and service debt. Discretionary cash flow should not be considered an alternative to net cash provided by operating activities or net income or loss, as defined by GAAP. Please see the “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of discretionary cash flow to cash flow provided by operating activities and a reconciliation of adjusted net income to net loss.


Forward Looking Statements

Certain statements in this press release are forward-looking and are based upon Stone’s current belief as to the outcome and timing of future events. All statements, other than statements of historical facts, that address activities that Stone plans, expects, believes, projects, estimates or anticipates will, should or may occur in the future, including future production of oil and gas, future capital expenditures and drilling of wells and future financial or operating results are forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements herein include the timing and extent of changes in commodity prices for oil and gas, operating risks, liquidity risks, political and regulatory developments and legislation, including developments and legislation relating to our operations in the Gulf of Mexico and Appalachia, and other risk factors and known trends and uncertainties as described in Stone’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the SEC. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, Stone’s actual results and plans could differ materially from those expressed in the forward-looking statements.

Estimates for Stone’s future production volumes are based on assumptions of capital expenditure levels and the assumption that market demand and prices for oil and gas will continue at levels that allow for economic production of these products. The production, transportation and marketing of oil and gas are subject to disruption due to transportation and processing availability, mechanical failure, human error, hurricanes and numerous other factors. Stone’s estimates are based on certain other assumptions, such as well performance, which may vary significantly from those assumed. Delays experienced in well permitting could affect the timing of drilling and production. Lease operating expenses, which include major maintenance costs, vary in response to changes in prices of services and materials used in the operation of our properties and the amount of maintenance activity required. Estimates of DD&A rates can vary according to reserve additions, capital expenditures, future development costs and other factors. Therefore, we can give no assurance that our future production volumes, lease operating expenses or DD&A rates will be as estimated.

Stone Energy is an independent oil and natural gas exploration and production company headquartered in Lafayette, Louisiana with additional offices in New Orleans, Houston and Morgantown, West Virginia. Stone is engaged in the acquisition, exploration, and development of properties in the Deep Water Gulf of Mexico, Appalachia, and the onshore and offshore Gulf Coast. For additional information, contact Kenneth H. Beer, Chief Financial Officer, at 337-521-2210 phone, 337-521-9880 fax or via e-mail at CFO@StoneEnergy.com.


STONE ENERGY CORPORATION

SUMMARY STATISTICS

(In thousands, except per share/unit amounts)

(Unaudited)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2014     2013      2014      2013  

FINANCIAL RESULTS

          

Net income (loss)

     ($29,415   $ 36,102       $ 972       $ 115,882   

Net income (loss) per share

     ($0.54   $ 0.72       $ 0.02       $ 2.32   

PRODUCTION QUANTITIES

          

Oil (MBbls)

     1,329        1,809         4,228         5,243   

Gas (MMcf)

     10,891        13,866         35,895         35,969   

Natural gas liquids (MBbls)

     495        425         1,472         1,048   

Oil, gas and NGLs (MBoe)

     3,639        4,545         11,683         12,286   

Oil, gas and NGLs (MMcfe)

     21,835        27,270         70,095         73,715   

AVERAGE DAILY PRODUCTION

          

Oil (MBbls)

     14.4        19.7         15.5         19.2   

Gas (MMcf)

     118.4        150.7         131.5         131.8   

Natural gas liquids (MBbls)

     5.4        4.6         5.4         3.8   

Oil, gas and NGLs (MBoe)

     39.6        49.4         42.8         45.0   

Oil, gas and NGLs (MMcfe)

     237.3        296.4         256.8         270.0   

REVENUE DATA

          

Oil revenue

   $ 123,795      $ 186,608       $ 404,477       $ 558,031   

Gas revenue

     30,154        52,728         133,183         137,382   

Natural gas liquids revenue

     21,014        16,476         64,920         36,854   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total oil, gas and NGL revenue

   $ 174,963      $ 255,812       $ 602,580       $ 732,267   

AVERAGE PRICES

          

Prior to the cash settlement of effective hedging transactions:

          

Oil (per Bbl)

   $ 94.17      $ 107.30       $ 98.03       $ 105.98   

Gas (per Mcf)

     2.77        3.41         3.92         3.50   

Natural gas liquids (per Bbl)

     42.45        38.77         44.10         35.17   

Oil, gas and NGLs (per Boe)

     48.45        56.75         53.09         58.48   

Oil, gas and NGLs (per Mcfe)

     8.07        9.46         8.85         9.75   

Including the cash settlement of effective hedging transactions:

          

Oil (per Bbl)

   $ 93.15      $ 103.16       $ 95.67       $ 106.43   

Gas (per Mcf)

     2.77        3.80         3.71         3.82   

Natural gas liquids (per Bbl)

     42.45        38.77         44.10         35.17   

Oil, gas and NGLs (per Boe)

     48.08        56.28         51.58         59.60   

Oil, gas and NGLs (per Mcfe)

     8.01        9.38         8.60         9.93   

COST DATA

          

Lease operating expenses

   $ 43,561      $ 53,986       $ 139,918       $ 157,547   

Salaries, general and administrative expenses

     16,286        14,201         49,252         43,351   

DD&A expense on oil and gas properties

     79,213        91,932         252,922         252,759   

AVERAGE COSTS

          

Lease operating expenses (per Boe)

   $ 11.97      $ 11.88       $ 11.98       $ 12.82   

Lease operating expenses (per Mcfe)

     2.00        1.98         2.00         2.14   

Salaries, general and administrative expenses (per Boe)

     4.48        3.12         4.22         3.53   

Salaries, general and administrative expenses (per Mcfe)

     0.75        0.52         0.70         0.59   

DD&A expense on oil and gas properties (per Boe)

     21.77        20.23         21.65         20.57   

DD&A expense on oil and gas properties (per Mcfe)

     3.63        3.37         3.61         3.43   

AVERAGE SHARES OUTSTANDING – Diluted

     54,866        48,776         52,139         48,720   


STONE ENERGY CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Operating revenue:

        

Oil production

   $ 123,795      $ 186,608      $ 404,477      $ 558,031   

Gas production

     30,154        52,728        133,183        137,382   

Natural gas liquids production

     21,014        16,476        64,920        36,854   

Other operational income

     2,468        873        5,515        2,659   

Derivative income, net

     5,782        —          2,667        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenue

     183,213        256,685        610,762        734,926   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Lease operating expenses

     43,561        53,986        139,918        157,547   

Transportation, processing and gathering

     16,721        13,081        45,445        27,374   

Other operational expense

     298        237        510        382   

Production taxes

     3,651        5,224        9,970        11,404   

Depreciation, depletion and amortization

     80,291        92,853        255,772        255,497   

Write-down of Oil & Gas Properties

     47,130        —          47,130        —     

Accretion expense

     6,539        8,431        21,827        25,012   

Salaries, general and administrative expenses

     16,286        14,201        49,252        43,351   

Incentive compensation expense

     3,092        4,566        10,129        8,047   

Derivative expense, net

     —          1,684        —          1,537   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     217,569        194,263        579,953        530,151   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     (34,356     62,422        30,809        204,775   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (income) expenses:

        

Interest expense

     10,323        7,922        28,593        26,452   

Interest income

     (169     (1,311     (505     (1,543

Other income, net

     (695     (782     (2,124     (2,190

Other expense

     95        —          274        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expenses

     9,554        5,829        26,238        22,719   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     (43,910     56,593        4,571        182,056   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision (benefit) for income taxes:

        

Current

     —          (88     —          (10,827

Deferred

     (14,495     20,579        3,599        77,001   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total income taxes

     (14,495     20,491        3,599        66,174   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     ($29,415   $ 36,102      $ 972      $ 115,882   
  

 

 

   

 

 

   

 

 

   

 

 

 


STONE ENERGY CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURE

DISCRETIONARY CASH FLOW

(In thousands)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Net income (loss) as reported

     ($29,415   $ 36,102      $ 972      $ 115,882   

Reconciling items:

        

Depreciation, depletion and amortization

     80,291        92,853        255,772        255,497   

Write-down of Oil & Gas Properties

     47,130        —          47,130        —     

Deferred income tax (benefit) provision

     (14,495     20,579        3,599        77,001   

Accretion expense

     6,539        8,431        21,827        25,012   

Stock compensation expense

     3,051        2,717        8,409        7,583   

Non-cash interest expense

     4,164        4,203        12,393        12,384   

Other

     (5,083     1,263        (2,386     1,470   
  

 

 

   

 

 

   

 

 

   

 

 

 

Discretionary cash flow

     92,182        166,148        347,716        494,829   

Changes in income taxes payable

     —          15,695        (6     (704

Settlement of asset retirement obligations

     (22,302     (23,843     (47,217     (61,178

Other working capital changes

     5,560        5,537        31,907        6,563   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

   $ 75,440      $ 163,537      $ 332,400      $ 439,510   
  

 

 

   

 

 

   

 

 

   

 

 

 

STONE ENERGY CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURE

ADUSTED NET INCOME TO NET LOSS

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30, 2014     September 30, 2014  

Net income (loss) as reported

     ($29,415   $ 972   

Reconciling items:

    

Write-down of Oil & Gas Properties

     47,130        47,130   

Tax effect

     16,967        16,967   
  

 

 

   

 

 

 

Total reconciling items net of tax

     30,163        30,163   
  

 

 

   

 

 

 

Adjusted net income

   $ 748      $ 31,135   
  

 

 

   

 

 

 

Net income (loss) per share as reported

     ($0.54   $ 0.02   

Per share effect of reconciling items

   $ 0.55      $ 0.58   

Net income per share effect of reconciling items

   $ 0.01      $ 0.60   


STONE ENERGY CORPORATION

CONSOLIDATED BALANCE SHEET

(In thousands)

(Unaudited)

 

     September 30,     December 31,  
     2014     2013  
Assets     

Current assets:

    

Cash and cash equivalents

   $ 180,307      $ 331,224   

Restricted cash

     177,647        —     

Accounts receivable

     173,775        171,971   

Fair value of derivative contracts

     16,635        4,549   

Current income tax receivable

     7,373        7,366   

Deferred taxes

     24,036        31,710   

Inventory

     3,709        3,723   

Other current assets

     1,884        1,874   
  

 

 

   

 

 

 

Total current assets

     585,366        552,417   

Oil and gas properties, full cost method of accounting:

    

Proved

     8,692,017        7,804,117   

Less: accumulated depreciation, depletion and amortization

     (6,568,551     (5,908,760
  

 

 

   

 

 

 

Net proved oil and gas properties

     2,123,466        1,895,357   

Unevaluated

     570,658        724,339   

Other property and equipment, net

     32,118        26,178   

Fair value of derivative contracts

     6,481        1,378   

Other assets, net

     40,860        48,887   
  

 

 

   

 

 

 

Total assets

   $ 3,358,949      $ 3,248,556   
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Current liabilities:

    

Accounts payable to vendors

     121,485        195,677   

Undistributed oil and gas proceeds

     58,503        37,029   

Accrued interest

     22,240        9,022   

Fair value of derivative contracts

     156        7,753   

Asset retirement obligations

     73,451        67,161   

Other current liabilities

     57,630        54,520   
  

 

 

   

 

 

 

Total current liabilities

     333,465        371,162   

7 12% Senior Notes due 2022

     775,000        775,000   

1 34% Senior Convertible Notes due 2017

     262,440        252,084   

Deferred taxes

     394,846        390,693   

Asset retirement obligations

     336,197        435,352   

Fair value of derivative contracts

     24        470   

Other long-term liabilities

     41,350        53,509   
  

 

 

   

 

 

 

Total liabilities

     2,143,322        2,278,270   
  

 

 

   

 

 

 

Common stock

     549        488   

Treasury stock

     (860     (860

Additional paid-in capital

     1,628,942        1,397,885   

Accumulated deficit

     (424,193     (425,165

Accumulated other comprehensive income (loss)

     11,189        (2,062
  

 

 

   

 

 

 

Total stockholders’ equity

     1,215,627        970,286   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,358,949      $ 3,248,556