Attached files

file filename
EX-32.1 - EX-32.1 - W&T OFFSHORE INCwti-ex321_6.htm
EX-31.2 - EX-31.2 - W&T OFFSHORE INCwti-ex312_8.htm
EX-31.1 - EX-31.1 - W&T OFFSHORE INCwti-ex311_7.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

Form 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2018

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to ________________

Commission File Number 1-32414

 

W&T OFFSHORE, INC.

(Exact name of registrant as specified in its charter)

 

Texas

72-1121985

(State of incorporation)

(IRS Employer

Identification Number)

 

 

Nine Greenway Plaza, Suite 300

Houston, Texas

77046-0908

(Address of principal executive offices)

(Zip Code)

(713) 626-8525

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.    Yes      No    

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer            

 

Accelerated filer

Non-accelerated filer              

 

Smaller reporting company

(Do not check if a smaller reporting company)

 

 

Emerging growth company

 

Indicate by check mark whether the registrant is a shell company.    Yes      No    

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

As of July 31, 2018, there were 139,153,798 shares outstanding of the registrant’s common stock, par value $0.00001.

 

 

 


W&T OFFSHORE, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

 

 

 

Page

PART I –FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

 

 

Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017

1

 

Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2018 and 2017

2

 

Condensed Consolidated Statement of Changes in Shareholders’ Deficit for the Six Months Ended June 30, 2018

3

 

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and 2017

4

 

Notes to Condensed Consolidated Financial Statements

5

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

32

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

45

Item 4.

Controls and Procedures

46

 

 

PART II – OTHER INFORMATION

 

Item 1.

Legal Proceedings

46

Item 1A.

Risk Factors

46

Item 6.

Exhibits

47

 

 

SIGNATURE

48

 

 

 

 

 

 


 

PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

129,440

 

 

$

99,058

 

Receivables:

 

 

 

 

 

 

 

Oil and natural gas sales

 

52,073

 

 

 

45,443

 

Joint interest

 

19,366

 

 

 

19,754

 

Income taxes

 

65,240

 

 

 

13,006

 

Total receivables

 

136,679

 

 

 

78,203

 

Prepaid expenses and other assets (Note 1)

 

20,470

 

 

 

13,419

 

Total current assets

 

286,589

 

 

 

190,680

 

 

 

 

 

 

 

 

 

Oil and natural gas properties and other, net - at cost: (Note 1)

 

576,073

 

 

 

579,016

 

Restricted deposits for asset retirement obligations

 

26,072

 

 

 

25,394

 

Income taxes receivable

 

 

 

 

52,097

 

Other assets (Note 1)

 

69,418

 

 

 

60,393

 

Total assets

$

958,152

 

 

$

907,580

 

Liabilities and Shareholders’ Deficit

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

46,464

 

 

$

83,665

 

Undistributed oil and natural gas proceeds

 

22,649

 

 

 

20,129

 

Asset retirement obligations

 

27,923

 

 

 

23,613

 

Current maturities of long-term debt: (Note 2)

 

 

 

 

 

 

 

Principal

 

189,829

 

 

 

 

Carrying value adjustments

 

34,917

 

 

 

22,925

 

Current maturities of long-term debt  - carrying value

 

224,746

 

 

 

22,925

 

Accrued liabilities (Note 1)

 

20,505

 

 

 

17,930

 

Total current liabilities

 

342,287

 

 

 

168,262

 

Long-term debt: (Note 2)

 

 

 

 

 

 

 

Principal

 

713,365

 

 

 

889,790

 

Carrying value adjustments

 

47,605

 

 

 

79,337

 

Long term debt, less current portion - carrying value

 

760,970

 

 

 

969,127

 

 

 

 

 

 

 

 

 

Asset retirement obligations, less current portion

 

289,297

 

 

 

276,833

 

Other liabilities (Note 1)

 

73,007

 

 

 

66,866

 

Commitments and contingencies (Note 11)

 

 

 

 

 

Shareholders’ deficit:

 

 

 

 

 

 

 

Preferred stock, $0.00001 par value; 20,000,000 shares authorized; 0 issued at

   June 30, 2018 and December 31, 2017

 

 

 

 

 

Common stock, $0.00001 par value; 200,000,000 shares authorized;

   142,022,971 issued and 139,153,798 outstanding at June 30, 2018 and

   141,960,462 issued and 139,091,289 outstanding December 31, 2017

 

1

 

 

 

1

 

Additional paid-in capital

 

548,196

 

 

 

545,820

 

Retained earnings (deficit)

 

(1,031,439

)

 

 

(1,095,162

)

Treasury stock, at cost; 2,869,173 shares at June 30, 2018 and December 31, 2017

 

(24,167

)

 

 

(24,167

)

Total shareholders’ deficit

 

(507,409

)

 

 

(573,508

)

Total liabilities and shareholders’ deficit

$

958,152

 

 

$

907,580

 

 

See Notes to Condensed Consolidated Financial Statements.

1


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

(In thousands except per share data)

 

 

(Unaudited)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

$

116,618

 

 

$

85,622

 

 

$

213,924

 

 

$

170,593

 

NGLs

 

8,734

 

 

 

7,054

 

 

 

18,394

 

 

 

15,796

 

Natural gas

 

22,977

 

 

 

29,258

 

 

 

48,844

 

 

 

59,016

 

Other

 

1,283

 

 

 

1,389

 

 

 

2,663

 

 

 

2,311

 

Total revenues

 

149,612

 

 

 

123,323

 

 

 

283,825

 

 

 

247,716

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

35,582

 

 

 

31,519

 

 

 

72,425

 

 

 

71,683

 

Production taxes

 

439

 

 

 

449

 

 

 

894

 

 

 

964

 

Gathering and transportation

 

4,928

 

 

 

5,318

 

 

 

9,985

 

 

 

11,527

 

Depreciation, depletion, amortization and accretion

 

39,757

 

 

 

40,364

 

 

 

77,838

 

 

 

80,354

 

General and administrative expenses

 

14,220

 

 

 

16,474

 

 

 

29,258

 

 

 

29,748

 

Derivative (gain) loss

 

6,219

 

 

 

(3,689

)

 

 

6,219

 

 

 

(7,644

)

Total costs and expenses

 

101,145

 

 

 

90,435

 

 

 

196,619

 

 

 

186,632

 

Operating income

 

48,467

 

 

 

32,888

 

 

 

87,206

 

 

 

61,084

 

Interest expense

 

12,147

 

 

 

11,436

 

 

 

23,470

 

 

 

22,730

 

Gain on exchange of debt

 

 

 

 

8,056

 

 

 

 

 

 

7,811

 

Other (income) expense, net

 

125

 

 

 

5,168

 

 

 

(208

)

 

 

5,114

 

Income before income tax expense (benefit)

 

36,195

 

 

 

24,340

 

 

 

63,944

 

 

 

41,051

 

Income tax expense (benefit)

 

112

 

 

 

(8,975

)

 

 

221

 

 

 

(16,563

)

Net income

$

36,083

 

 

$

33,315

 

 

$

63,723

 

 

$

57,614

 

 

Basic and diluted earnings per common share

$

0.25

 

 

$

0.23

 

 

$

0.44

 

 

$

0.40

 

 

See Notes to Condensed Consolidated Financial Statements.

 

 

2


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

Outstanding

 

 

Additional

Paid-In

 

 

Retained

Earnings

 

 

Treasury Stock

 

 

Total

Shareholders’

 

 

Shares

 

 

Value

 

 

Capital

 

 

(Deficit)

 

 

Shares

 

 

Value

 

 

Deficit

 

 

(In thousands)

 

 

(Unaudited)

 

Balances at December 31, 2017

 

139,091

 

 

$

1

 

 

$

545,820

 

 

$

(1,095,162

)

 

 

2,869

 

 

$

(24,167

)

 

$

(573,508

)

Share-based compensation

 

 

 

 

 

 

 

2,434

 

 

 

 

 

 

 

 

 

 

 

 

2,434

 

Stock Issued

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RSUs surrendered

  for payroll taxes

 

 

 

 

 

 

 

(58

)

 

 

 

 

 

 

 

 

 

 

 

(58

)

Net income

 

 

 

 

 

 

 

 

 

 

63,723

 

 

 

 

 

 

 

 

 

63,723

 

Balances at June 30, 2018

 

139,154

 

 

$

1

 

 

$

548,196

 

 

$

(1,031,439

)

 

 

2,869

 

 

$

(24,167

)

 

$

(507,409

)

 

See Notes to Condensed Consolidated Financial Statements.

 

 

3


 

W&T OFFSHORE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

Six Months Ended

 

 

June 30,

 

 

2018

 

 

2017

 

 

(In thousands)

 

 

(Unaudited)

 

Operating activities:

 

 

 

 

 

 

 

Net income

$

63,723

 

 

$

57,614

 

Adjustments to reconcile net income to net cash provided by

   operating activities:

 

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

77,838

 

 

 

80,354

 

Gain on exchange of debt

 

 

 

 

(7,811

)

Amortization of debt items and other items

 

1,126

 

 

 

836

 

Share-based compensation

 

2,434

 

 

 

3,466

 

Derivative (gain) loss

 

6,219

 

 

 

(7,644

)

Cash receipts (payments) on derivative settlements, net

 

(1,149

)

 

 

2,208

 

Deferred income taxes

 

221

 

 

 

212

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Oil and natural gas receivables

 

(6,630

)

 

 

3,675

 

Joint interest receivables

 

251

 

 

 

1,965

 

Insurance reimbursements

 

 

 

 

30,100

 

Income taxes

 

(138

)

 

 

(16,960

)

Prepaid expenses and other assets

 

(14,323

)

 

 

(3,575

)

Escrow deposit - Apache lawsuit

 

 

 

 

(49,500

)

Asset retirement obligation settlements

 

(12,124

)

 

 

(36,021

)

Accounts payable, accrued liabilities and other

 

(2,256

)

 

 

6,666

 

Net cash provided by operating activities

 

115,192

 

 

 

65,585

 

Investing activities:

 

 

 

 

 

 

 

Investment in oil and natural gas properties and equipment

 

(31,803

)

 

 

(43,800

)

Changes in operating assets and liabilities associated with investing activities

 

(29,330

)

 

 

(827

)

Acquisition of property interest

 

(16,617

)

 

 

 

Purchases of furniture, fixtures and other

 

 

 

 

(853

)

Net cash used in investing activities

 

(77,750

)

 

 

(45,480

)

Financing activities:

 

 

 

 

 

 

 

Payment of interest on 1.5 Lien Term Loan

 

(4,114

)

 

 

(4,113

)

Payment of interest on 2nd Lien PIK Toggle Notes

 

(2,920

)

 

 

(7,335

)

Payment of interest on 3rd Lien PIK Toggle Notes

 

 

 

 

(6,201

)

Other

 

(26

)

 

 

(372

)

Net cash used in financing activities

 

(7,060

)

 

 

(18,021

)

Increase  in cash  and cash equivalents

 

30,382

 

 

 

2,084

 

Cash and cash equivalents, beginning of period

 

99,058

 

 

 

70,236

 

Cash and cash equivalents, end of period

$

129,440

 

 

$

72,320

 

See Notes to Condensed Consolidated Financial Statements.

 

 

4


 

W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.  Basis of Presentation

Operations.  W&T Offshore, Inc. (with subsidiaries referred to herein as “W&T,” “we,” “us,” “our,” or the “Company”) is an independent oil and natural gas producer with substantially all of its operations offshore in the Gulf of Mexico.  The Company is active in the exploration, development and acquisition of oil and natural gas properties.  Our interests in fields, leases, structures and equipment are primarily owned by W&T Offshore, Inc. (on a stand-alone basis, the “Parent Company”) and its 100%-owned subsidiary, W & T Energy VI, LLC (“Energy VI”) and through our proportionately consolidated interest in Monza Energy LLC, as described in more detail below under the subheading “-Recent Events” in this Note and in Note 4.  

Interim Financial Statements.  The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim periods and the appropriate rules and regulations of the Securities and Exchange Commission (“SEC”).  Accordingly, the condensed consolidated financial statements do not include all of the information and footnote disclosures required by GAAP for complete financial statements for annual periods.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

Operating results for interim periods are not necessarily indicative of the results that may be expected for the entire year.  These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

Use of Estimates.  The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.  Actual results could differ from those estimates.

Recent Events.  The price we receive for our crude oil, natural gas liquids (“NGLs”) and natural gas production directly affects our revenues, profitability, cash flows, liquidity, access to capital, proved reserves and future rate of growth.  The average realized prices of crude oil and NGLs improved during the six months ended June 30, 2018 compared to the average realized prices in the six months ended June 30, 2017.  

Our Fifth Amended and Restated Credit Agreement (as amended, the “Credit Agreement”) provides our revolver bank credit facility and matures on November 8, 2018.  As of June 30, 2018, we had $9.7 million of letters of credit outstanding and no amounts borrowed on our revolving bank credit facility.  Our 8.500% Senior Notes (the “Unsecured Senior Notes”) mature on June 15, 2019.  If the Unsecured Senior Notes have not been extended, refunded, defeased, discharged, replaced or refinanced by February 28, 2019, then the 11.00% 1.5 Lien Term Loan, due November 15, 2019 (the “1.5 Lien Term Loan”) and the 8.50%/10.00% Third Lien Payment-In-Kind (“PIK”) Toggle Notes, due June 15, 2021, (the “Third Lien PIK Toggle Notes”) will both accelerate their maturity to February 28, 2019.  During the remainder of 2018, we plan to address the issues of the potential maturity acceleration of these two debt instruments and to extend or replace the revolving bank credit facility.  We expect to build sufficient cash balances in 2018 to be able to redeem, repurchase or refinance the Unsecured Senior Notes.  Certain amendments under the Credit Agreement and the 1.5 Lien Term Loan will likely be required in the event we redeem or repurchase the Unsecured Senior Notes, which we anticipate would be granted if requested.  If we are in a position to repay or refinance the 1.5 Lien Term Loan, then we would expect to extend the maturity of our revolving bank credit facility.  There can be no assurance that lenders will extend our revolving bank credit facility maturity, but under current market conditions and based on the outlook of our cash position in 2018 and further, we believe our lenders or replacement lenders will be amenable to participating in a refinancing or other corporate financing transaction.

5


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

In addition to the assessment of potential maturity acceleration of certain debt instruments discussed above, we have assessed our obligations, our financial condition, the current capital markets and options given different scenarios of commodity prices.  We believe we will have adequate available liquidity to fund our operations through August 2019, the period of assessment to qualify as a going concern.  However, we cannot predict the potential changes in commodity prices or future Bureau of Ocean Energy Management (“BOEM”) bonding requirements, either of which could affect our operations, liquidity levels and compliance with debt covenants.

See our Annual Report on Form 10-K for the year ended December 31, 2017 concerning risks related to our business and events occurring during 2017 and other information and the Notes herein for additional information.  

Accounting Standard Updates Effective January 1, 2018.  Accounting Standards Update No. 2016-18, (“ASU 2016-18”), Statement of Cash Flows (Topic 230) – Restricted Cash became effective for us as of January 1, 2018.  As we did not have any amounts of restricted cash in the six months ended June 30, 2018 and 2017, ASU 2016-18 did not affect the Condensed Consolidated Statement of Cash Flows.

   Accounting Standards Update No. 2017-01, (“ASU 2017-01”), Business Combinations (Topic 805) – Clarifying the Definition of a Business became effective for us as of January 1, 2018.  The new guidance is intended to assist with the evaluation of whether a set of transferred assets and activities is a business.  In application of the revised guidance under ASU 2017-01 for our acquisition of a non-operated interest in the Heidelberg field described in Note 5, we determined the transaction should be treated as an asset purchase rather than the purchase of a business.          

Accounting Standard Update No. 2014-09, (“ASU 2014-09”) Revenue from Customers (Topic 606), became effective for us in the period ending March 31, 2018.  We reviewed our contracts using the five-step revenue recognition model, which did not identify any changes required as to the amount or timing of revenue recognition.  We adopted the new standard using the modified retrospective approach which did not result in any cumulative-effect adjustment on the date of adoption.  The implementation of ASU 2014-09 resulted in a change in our reporting in the Condensed Consolidated Statement of Operations so that we now report revenue streams separately for crude oil, NGLs, natural gas and other revenues in compliance with the new standard.    

Revenue Recognition.  We recognize revenue from the sale of crude oil, NGLs, and natural gas when our performance obligations are satisfied.  Our contracts with customers are primarily short-term (less than 12 months).  Our responsibilities to deliver a unit of crude oil, NGL, and natural gas under these contracts represent separate, distinct performance obligations.  These performance obligations are satisfied at the point in time control of each unit is transferred to the customer.  Pricing is primarily determined utilizing a particular pricing or market index, plus or minus adjustments reflecting quality or location differentials.

Prepaid Expenses and Other Assets.  The amounts recorded are expected to be realized within one year and the major categories are presented in the following table (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Prepaid/accrued insurance

$

4,526

 

 

$

2,401

 

Surety bond unamortized premiums

 

3,305

 

 

 

2,676

 

Prepaid deposits related to royalties

 

8,391

 

 

 

6,456

 

Advances for capital expenditures

 

1,098

 

 

 

 

Derivative contract premiums

 

1,582

 

 

 

 

Other

 

1,568

 

 

 

1,886

 

Prepaid expenses and other assets

$

20,470

 

 

$

13,419

 

 

6


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Oil and Natural Gas Properties and Other, Net – at cost.  Oil and natural gas properties and equipment are recorded at cost using the full cost method.  There were no amounts excluded from amortization as of the dates presented in the following table (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Oil and natural gas properties and equipment

$

8,167,664

 

 

$

8,102,044

 

Furniture, fixtures and other

 

21,831

 

 

 

21,831

 

Total property and equipment

 

8,189,495

 

 

 

8,123,875

 

Less accumulated depreciation, depletion

   and amortization

 

7,613,422

 

 

 

7,544,859

 

Oil and natural gas properties and other, net

$

576,073

 

 

$

579,016

 

Other Assets (long-term).  The major categories are presented in the following table (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Escrow deposit - Apache lawsuit

$

49,500

 

 

$

49,500

 

Appeal bond deposits

 

6,925

 

 

 

6,925

 

Investment in White Cap, LLC

 

2,648

 

 

 

2,511

 

Deposit related to the Credit Agreement

 

4,702

 

 

 

 

Unamortized brokerage fee for Monza

 

2,182

 

 

 

 

Proportional consolidation of Monza's

   other assets  (Note 4)

 

2,301

 

 

 

 

Other

 

1,160

 

 

 

1,457

 

Total other assets

$

69,418

 

 

$

60,393

 

Accrued Liabilities.  The major categories are presented in the following table (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Accrued interest

$

4,199

 

 

$

4,200

 

Accrued salaries/payroll taxes/benefits

 

2,996

 

 

 

2,454

 

Incentive compensation plans

 

3,987

 

 

 

7,366

 

Litigation accruals

 

3,604

 

 

 

3,480

 

Derivative contracts

 

5,281

 

 

 

 

Other

 

438

 

 

 

430

 

Total accrued liabilities

$

20,505

 

 

$

17,930

 

 

7


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Other Liabilities (long-term).  The major categories are presented in the following table (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Apache lawsuit

$

49,500

 

 

$

49,500

 

Uncertain tax positions including interest/penalties

 

11,236

 

 

 

11,015

 

Dispute related to royalty deductions

 

4,687

 

 

 

 

Dispute related to royalty-in-kind

 

2,083

 

 

 

914

 

Other

 

5,501

 

 

 

5,437

 

Total other liabilities (long-term)

$

73,007

 

 

$

66,866

 

 

Recent Accounting Developments.  In February 2016, the FASB issued Accounting Standards Update No. 2016-02 (“ASU 2016-02”), Leases (Subtopic 842).  Under the new guidance, a lessee will be required to recognize assets and liabilities for leases with lease terms of more than 12 months.  Consistent with current GAAP, the recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a financing or operating lease.  However, unlike current GAAP, which requires only capital or financing leases to be recognized on the balance sheet, ASU 2016-02 will require both types of leases to be recognized on the balance sheet.  ASU 2016-02 also will require disclosures to help investors and other financial statement users to better understand the amount, timing and uncertainty of cash flows arising from leases.  These disclosures include qualitative and quantitative requirements, providing additional information about the amounts recorded in the financial statements.  ASU 2016-02 does not apply for leases for oil and gas properties, but does apply to equipment used to explore and develop oil and gas resources.  ASU 2016-02 is effective for annual and interim periods beginning after December 15, 2018 and is to be applied using the modified retrospective approach.  Our current operating leases that will be impacted by ASU 2016-02 are leases for office space, which is primarily in Houston, Texas, although ASU 2016-02 may impact the accounting for leases related to equipment depending on the term of the lease.  We currently do not have any leases classified as financing leases nor do we have any leases recorded on the Condensed Consolidated Balance Sheets.  We have not yet fully determined or quantified the effect ASU 2016-02 will have on our financial statements.

In June 2016, the FASB issued Accounting Standards Update No. 2016-13, (“ASU 2016-13”), Financial Instruments – Credit Losses (Subtopic 326).  The new guidance eliminates the probable recognition threshold and broadens the information to consider past events, current conditions and forecasted information in estimating credit losses.  ASU 2016-13 is effective for fiscal years beginning after December 15, 2019 and early adoption is permitted for fiscal years beginning after December 15, 2018.  We have not yet fully determined or quantified the effect ASU 2016-13 will have on our financial statements.

In August 2017, the FASB issued Accounting Standards Update No. 2017-12, (“ASU 2017-12”), Derivatives and Hedging (Topic 815) – Targeted Improvements to Accounting for Hedging Activities.  The amendments in ASU 2017-12 require an entity to present the earnings effect of the hedging instrument in the same income statement line in which the earning effect of the hedged item is reported.  This presentation enables users of financial statements to better understand the results and costs of an entity’s hedging program.  Also, relative to current GAAP, this approach simplifies the financial statement reporting for qualifying hedging relationships.  ASU 2017-12 is effective for fiscal years beginning after December 15, 2019 and interim periods within fiscal years beginning after December 15, 2020.  Early adoption is permitted, including adoption in an interim period.  As we do not designate our commodity derivative instruments as qualifying hedging instruments, our assessment is this amendment will not impact the presentation of the changes in fair values of our commodity derivative instruments on our financial statements.      

 

 

8


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

2.  Long-Term Debt

The components of our long-term debt are presented in the following table (in thousands):

 

June 30, 2018

 

 

December 31, 2017

 

 

 

 

 

 

Adjustments to

 

 

 

 

 

 

 

 

 

 

Adjustments to

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Carrying

 

 

 

 

 

 

Carrying

 

 

Carrying

 

 

Principal

 

 

Value (1)

 

 

Value

 

 

Principal

 

 

Value (1)

 

 

Value

 

11.00% 1.5 Lien Term Loan,

     due November 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

$

75,000

 

 

$

 

 

$

75,000

 

 

$

75,000

 

 

$

 

 

$

75,000

 

Future interest payments

 

 

 

 

11,482

 

 

 

11,482

 

 

 

 

 

 

15,596

 

 

 

15,596

 

Subtotal

 

75,000

 

 

 

11,482

 

 

 

86,482

 

 

 

75,000

 

 

 

15,596

 

 

 

90,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9.00 % Second Lien Term Loan,

    due May 2020:

 

300,000

 

 

 

 

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9.00%/10.75% Second Lien

    PIK Toggle Notes, due May 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

177,513

 

 

 

 

 

 

177,513

 

 

 

171,769

 

 

 

 

 

 

171,769

 

Future payments-in-kind

 

 

 

 

 

 

 

 

 

 

 

 

 

5,745

 

 

 

5,745

 

Future interest payments

 

 

 

 

31,952

 

 

 

31,952

 

 

 

 

 

 

34,872

 

 

 

34,872

 

Subtotal

 

177,513

 

 

 

31,952

 

 

 

209,465

 

 

 

171,769

 

 

 

40,617

 

 

 

212,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50%/10.00% Third Lien

  PIK Toggle Notes, due June 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

160,852

 

 

 

 

 

 

160,852

 

 

 

153,192

 

 

 

 

 

 

153,192

 

Future payments-in-kind

 

 

 

 

3,664

 

 

 

3,664

 

 

 

 

 

 

11,323

 

 

 

11,323

 

Future interest payments

 

 

 

 

38,682

 

 

 

38,682

 

 

 

 

 

 

38,682

 

 

 

38,682

 

Subtotal

 

160,852

 

 

 

42,346

 

 

 

203,198

 

 

 

153,192

 

 

 

50,005

 

 

 

203,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Unsecured Senior Notes,

    due June 2019

 

189,829

 

 

 

 

 

 

189,829

 

 

 

189,829

 

 

 

 

 

 

189,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt premium, discount,

     issuance costs, net of amortization

 

 

 

 

(3,258

)

 

 

(3,258

)

 

 

 

 

 

(3,956

)

 

 

(3,956

)

Total long-term debt

 

903,194

 

 

 

82,522

 

 

 

985,716

 

 

 

889,790

 

 

 

102,262

 

 

 

992,052

 

Current maturities of long-term debt (2)

 

189,829

 

 

 

34,917

 

 

 

224,746

 

 

 

 

 

 

22,925

 

 

 

22,925

 

Long term debt, less current

   maturities

$

713,365

 

 

$

47,605

 

 

$

760,970

 

 

$

889,790

 

 

$

79,337

 

 

$

969,127

 

 

 

(1)

Future interest payments and future payments-in-kind are recorded on an undiscounted basis.

 

(2)

Represents principal of the 8.50% Unsecured Senior Notes due June 15, 2019 and future interest payments on the 1.5 Lien Term Loan, Second Lien PIK Toggle Notes and Third Lien PIK Toggle Notes due within twelve months.

 

 

9


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Accounting for Certain Debt Instruments

We accounted for a transaction executed on September 7, 2016 as a Troubled Debt Restructuring pursuant to the guidance under Accounting Standard Codification 470-60, Troubled Debt Restructuring (“ASC 470-60”).  Under ASC 470-60, the carrying value of the 9.00/ 10.75% Second Lien PIK Toggle Notes, due May 15, 2020, (the “Second Lien PIK Toggle Notes”); the Third Lien PIK Toggle Notes and 1.5 Lien Term Loan (the “New Debt”) are measured using all future undiscounted payments (principal and interest); therefore, no interest expense has been recorded for the New Debt in the Condensed Consolidated Statements of Operations for the periods presented.  Additionally, no interest expense related to the New Debt will be recorded in future periods as payments of interest on the New Debt will be recorded as a reduction in the carrying amount; thus, our reported interest expense will be significantly less than the contractual interest payments through the terms of the New Debt.  Under ASC 470-60, payments related to the New Debt are reported in the financing section of the Condensed Consolidated Statements of Cash Flows.

The primary terms of our long-term debt are described below:    

Credit Agreement.  The Credit Agreement provides a revolving bank credit facility and expires by its term on November 8, 2018.  The primary items of the Credit Agreement are as follows, with certain terms defined under the Credit Agreement:

 

The borrowing base is $150.0 million.

 

Letters of credit may be issued in amounts up to $150.0 million, provided availability under the revolving bank credit facility exists.      

 

The First Lien Leverage Ratio limit is 2.00 to 1.00.

 

The Current Ratio, as defined in the Credit Agreement, must be greater than 1.00 to 1.00.

 

We are required to have deposit accounts only with banks under the Credit Agreement with certain exceptions.

 

We may not have unrestricted cash balances above $35.0 million if outstanding balances on the revolving bank credit agreement (including letters of credit) are greater than $5.0 million.

 

To the extent there are borrowings, they are primarily executed as Eurodollar Loans, and the applicable margins range from 3.00% to 4.00%.

 

The commitment fee is 50 basis points for all levels of utilization.

Availability under our revolving bank credit facility is subject to a semi-annual redetermination of our borrowing base that occurs in the spring and fall of each year and is calculated by our lenders based on their evaluation of our proved reserves and their own internal criteria.  The 2018 spring redetermination reaffirmed the borrowing base amount of $150.0 million.  Any redetermination by our lenders to change our borrowing base will result in a similar change in the availability under our revolving bank credit facility.  The revolving bank credit facility is secured and is collateralized by a first priority lien on substantially all of our oil and natural gas properties.  

The Credit Agreement contains various customary covenants for certain financial tests, as defined in the Credit Agreement and are measured as of the end of each quarter, and for customary events of default.  The customary events of default include: (i) nonpayment of principal when due or nonpayment of interest or other amounts within three business days of when due; (ii) bankruptcy or insolvency with respect to the Company or any of its subsidiaries guaranteeing borrowings under the revolving bank credit facility; or (iii) a change of control.  The Credit Agreement contains cross-default clauses with the other long-term debt agreements, and such agreements contain similar cross-default clauses with the Credit Agreement.  

  As of June 30, 2018 and December 31, 2017, we did not have any borrowings outstanding on the revolving bank credit facility and had $9.7 million and $0.3 million of letters of credit outstanding, respectively.  Available credit as of June 30, 2018 was $140.3 million.  As of June 30, 2018, we have deposited $4.7 million with the lead bank in compliance with the terms of the Credit Agreement as letters of credit are considered borrowings and our unrestricted cash balance exceeded $35.0 million.

10


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

1.5 Lien Term Loan.  In September 2016, we entered into the 1.5 Lien Term Loan with a maturity date of November 15, 2019.  The maturity date will accelerate to February 28, 2019 if the remaining Unsecured Senior Notes have not been extended, renewed, refunded, defeased, discharged, replaced or refinanced by February 28, 2019.  Interest accrues at 11.00% per annum and is payable quarterly in cash.  The 1.5 Lien Term Loan is secured by a 1.5 priority lien on all of our assets pledged under the Credit Agreement.  The lien securing the 1.5 Lien Term Loan is subordinate to the liens securing the Credit Agreement and has priority above the liens securing the Second Lien Term Loan (defined below), the Second Lien PIK Toggle Notes and the Third Lien PIK Toggle Notes.  All future undiscounted cash flows have been included in the carrying value under ASC 470-60.  The 1.5 Lien Term Loan contains various covenants that limit, among other things, our ability to: (i) pay cash dividends; (ii) repurchase the Unsecured Senior Notes at a price greater than 65% of par and limited to a basket of $35 million; (iii) repurchase our common stock; (iv) sell our assets; (v) make certain loans or investments; (vi) merge or consolidate; (vii) enter into certain liens; (viii) create liens that secure debt; and (ix) enter into transactions with affiliates.  

Second Lien Term Loan.  In May 2015, we entered into the 9.00% Term Loan (the “Second Lien Term Loan”), which bears an annual interest rate of 9.00%.  The Second Lien Term Loan was issued at a 1.0% discount to par, matures on May 15, 2020 and is recorded at its carrying value consisting of principal, unamortized discount and unamortized debt issuance costs.  Interest on the Second Lien Term Loan is payable in arrears semi-annually on May 15 and November 15.  The estimated annual effective interest rate on the Second Lien Term Loan is 9.6%, which includes amortization of debt issuance costs and discounts.  The Second Lien Term Loan is secured by a second-priority lien on all of our assets that are secured under the Credit Agreement.  The Second Lien Term Loan is effectively subordinate to the Credit Agreement and the 1.5 Lien Term Loan (discussed above) and is effectively pari passu with the Second Lien PIK Toggle Notes (discussed below).  The Second Lien Term Loan contains covenants that limit or prohibit our ability and the ability of certain of our subsidiaries to: (i) incur additional debt; (ii) make payments or distributions on account of our or our restricted subsidiaries’ capital stock; (iii) sell assets; (iv) restrict dividends or other payments of our restricted subsidiaries to us; (v) create liens that secure debt; (vi) enter into transactions with affiliates; and (vii) merge or consolidate with another company.  

Second Lien PIK Toggle Notes.  In September 2016, we issued Second Lien PIK Toggle Notes with a maturity date of May 15, 2020.  Interest is payable on May 15 and November 15 of each year.  For the interest period from November 15, 2017 up to and including March 6, 2018, we had the option to pay all or a portion of interest in-kind at the rate of 10.75% per annum, which if so exercised, is added to the principal amount.  After March 6, 2018, interest is payable in cash at the rate of 9.00% per annum.  The Second Lien PIK Toggle Notes are secured by a second-priority lien on all of our assets that are pledged under the Credit Agreement.  The Second Lien PIK Toggle Notes are effectively subordinate to the Credit Agreement and the 1.5 Lien Term Loan and are effectively pari passu with the Second Lien Term Loan.  The Second Lien PIK Toggle Notes and related Support Agreement contain covenants that limit or prohibit our ability and the ability of certain of our subsidiaries to: (i) incur additional debt; (ii) make payments or distributions on account of our or our restricted subsidiaries’ capital stock; (iii) sell assets; (iv) restrict dividends or other payments of our restricted subsidiaries to us; (v) create liens that secure debt; (vi) enter into transactions with affiliates; and (vii) merge or consolidate with another company.  

Third Lien PIK Toggle Notes.  In September 2016, we issued Third Lien PIK Toggle Notes with a maturity date of June 15, 2021.  The maturity date will accelerate to February 28, 2019 if the remaining Unsecured Senior Notes have not been extended, renewed, refunded, defeased, discharged, replaced or refinanced by February 28, 2019.  Interest is payable on June 15 and December 15 of each year.  For the interest periods up to and including September 6, 2018, if we so elect, we have the option to pay all or a portion of interest in-kind at a rate of 10.00% per annum.  If so elected, such in-kind will be added to the principal amount.  After September 6, 2018, interest is payable in cash at the rate of 8.50% per annum.  The Third Lien PIK Toggle Notes are secured by a third-priority lien on all of our assets that are secured under the Credit Agreement.  The Third Lien PIK Toggle Notes are effectively subordinate to the Second Lien Term Loan and the Second Lien PIK Toggle Notes.  The Third Lien PIK Toggle Notes and related Support Agreement contain covenants that limit or prohibit our ability and the ability of certain of our subsidiaries to: (i) incur additional debt; (ii) make payments or distributions on account of our or our restricted subsidiaries’ capital stock; (iii) sell assets; (iv) restrict dividends or other payments of our restricted subsidiaries to us; (v) create liens that secure debt; (vi) enter into transactions with affiliates; and (vii) merge or consolidate with another company.

11


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Unsecured Senior Notes.  Our outstanding Unsecured Senior Notes, which bear an annual interest rate of 8.50% and mature on June 15, 2019, were recorded at their carrying value, which includes unamortized debt premium and unamortized debt issuance costs.  Interest on the Unsecured Senior Notes is payable semi-annually in arrears on June 15 and December 15.  The estimated annual effective interest rate on the Unsecured Senior Notes is 8.4%, which includes amortization of premiums and debt issuance costs.  The Unsecured Senior Notes contain covenants that limit or prohibit our ability and the ability of certain of our subsidiaries to: (i) incur additional debt; (ii) make payments or distributions on account of our or our restricted subsidiaries’ capital stock; (iii) sell assets; (iv) restrict dividends or other payments of our restricted subsidiaries to us; (v) create liens that secure debt; (vi) enter into transactions with affiliates; and (vii) merge or consolidate with another company.  

Covenants.  We were in compliance with all applicable covenants for all of our debt instruments as of June 30, 2018.

For information about fair value measurements for our long-term debt, refer to Note 3.

3.  Fair Value Measurements  

We measure the fair value of our open derivative financial instruments by applying the income approach, using models with inputs that are classified within Level 2 of the valuation hierarchy.  The fair value of the 1.5 Lien Term Loan was estimated using the carrying value of the principal as only one entity has been the holder of the 1.5 Lien Term Loan.  The fair values of our Second Lien Term Loan, Second Lien PIK Toggle Notes, Third Lien PIK Toggle Notes and Unsecured Senior Notes were based on quoted prices, although the market is not a very active market; therefore, the fair value is classified within Level 2.  

The following table presents the fair value of our long-term debt, all of which are classified as Level 2 within the valuation hierarchy (in thousands):

 

Hierarchy

 

June 30, 2018

 

 

December 31, 2017

 

11.00% 1.5 Lien Term Loan, due November 2019

Level 2

 

$

75,000

 

 

$

75,000

 

9.00 % Second Lien Term Loan, due May 2020

Level 2

 

 

300,000

 

 

 

288,000

 

9.00%/10.75% Second Lien PIK Toggle Notes, due May 2020

Level 2

 

 

177,513

 

 

 

162,322

 

8.50%/10.00% Third Lien PIK Toggle Notes, due June 2021

Level 2

 

 

153,614

 

 

 

119,490

 

8.50% Unsecured Senior Notes, due June 2019

Level 2

 

 

187,931

 

 

 

178,439

 

The long-term debt items are reported on the Condensed Consolidated Balance Sheets at their carrying value as described in Note 2.  

4.  JV Drilling Program

On March 12, 2018, W&T and two other initial members formed and initially funded a limited liability company, Monza Energy LLC, a Delaware limited liability company (“Monza”), that will jointly participate with us in the exploration, drilling and development of up to 14 identified drilling projects (the “JV Drilling Program”) in the Gulf of Mexico over the next three years.  W&T initially contributed 88.94% of its working interest in 14 identified undeveloped drilling projects to Monza and retained 11.06% of its working interest.  The Monza board has approved the substitution of one of these identified undeveloped drilling projects, the Viosca Knoll 823 (“VK 823”) A-14 well, with the VK 823 A-13 well, which is in the process of being contributed to Monza through the conveyance by W&T of 58.71% of its working interest in such well to Monza and retaining 41.29% of its working interest in such well.  The interest in the VK823 A-14 well will be reconveyed to W&T.  Since the initial closing, additional investors have joined as members of Monza and as of June 30, 2018, total commitments by all members, including W&T, are $361.4 million.  Monza has closed off funding from additional investors.  The JV Drilling Program is structured so that we initially receive an aggregate of 30.0% of the revenues less expenses, through both our direct ownership of our working interest in the projects and our indirect interest through our interest in Monza, for contributing 20.0% of the estimated total well costs plus associated leases and providing access to available infrastructure at agreed upon rates. W&T will be the operator of each well in the JV Drilling Program unless there is already a designated third-party operator.

12


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

The members of Monza are made up of third-party investors, W&T and an entity owned and controlled by Mr. Tracy W. Krohn, our Chairman and Chief Executive Officer.  The Krohn entity invested as a minority investor on the same terms and conditions as the third-party investors and its investment is limited to 4.5% of total invested capital within Monza.  The entity affiliated with Mr. Krohn has made a capital commitment to Monza of $14.5 million.  

At the inception of Monza, W&T received a net reimbursement of approximately $20 million for the capital expenditures incurred prior to the close date for projects in the JV Drilling Program.  W&T may be obligated to fund certain cost overruns, subject to certain exceptions, on JV Drilling Program wells above budgeted and contingency amounts.  As of June 30, 2018, members of Monza made partner capital contribution payments to Monza totaling $89.4 million.

Information on the structure and relationship follows:

Board Structure and Authority.  Under the Monza limited liability agreement, the business and affairs of Monza are managed by a board of five directors, which will consist of three directors selected by the third-party investors, Mr. Krohn, and an additional independent director will be selected by a majority of the third-party investors in Monza which will be subject to consent by W&T.  The day-to-day operations of Monza are being managed by W&T, under the direction of the Monza board, pursuant to a services agreement.  W&T has no control over the decisions of the Monza board.  W&T has veto rights for certain decisions, but does not have the ability to unilaterally make decisions for Monza, except for day-to-day decisions as permitted under the services agreement.  The Monza board is responsible for the management of Monza and for making decisions with respect to its interest in the 14 drilling projects, including approval of the budgets.    

Accounting Methodology and Carrying Amounts.  Our interest in Monza is considered to be a variable interest entity that we account for using proportional consolidation.  We do not fully consolidate Monza because we are not considered the primary beneficiary and we utilize proportional consolidation to account for our interest in the Monza properties.  As of June 30, 2018, in the Condensed Consolidated Balance Sheet, we recorded $6.0 million in oil and natural gas properties, $2.3 million in other assets and $1.7 million, net reduction in working capital in connection with our proportional interest in Monza’s assets and liabilities.  For the six months ended June 30, 2018, we recorded $0.5 million in revenue, $0.4 million in operating expense and $0.2 million in other expense in connection with our proportional interest in Monza’s operations.

Maximum Exposure. Our contribution to Monza as of June 30, 2018 was $48.8 million, which consisted of cash and the conveyance of the Company’s working interest in the 14 projects.  We may also take responsibility for certain drilling and completion cost overruns, subject to certain limitations and certain exceptions, of which the total exposure cannot be estimated at this time.

5.  Heidelberg Field

  On April 5, 2018, we closed on the purchase from Cobalt International Energy, Inc. of a 9.375% non-operated working interest in the Heidelberg field located in Green Canyon blocks 859, 903 and 904.  The gross purchase price was $31.1 million which was adjusted for certain closing items and an effective date of January 1, 2018.  Cash flows generated by the acquired interest between the effective date and the closing date reduced the net purchase price to $16.6 million on the closing date.  We determined that the assets acquired did not meet the definition of a business; therefore, the transaction was accounted for as an asset acquisition.  In connection with this transaction, we were required to furnish a letter of credit of $9.4 million to a pipeline company as consignee.  We recognized ARO of $3.6 million as a component of the transaction.  In conjunction with the purchase of an interest in the Heidelberg field, we assumed contracts with certain pipeline companies that contain minimum quantities obligations through 2028 resulting in an estimated commitment of $19.6 million.    

13


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

6.  Asset Retirement Obligations

Our ARO primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the end of their productive lives.  

A summary of the changes to our ARO is as follows (in thousands):  

 

Balance, December 31, 2017

$

300,446

 

Liabilities settled

 

(12,124

)

Accretion of discount

 

9,273

 

Liabilities assumed through purchase

 

3,597

 

Revisions of estimated liabilities (1)

 

16,028

 

Balance, June 30, 2018

 

317,220

 

Less current portion

 

27,923

 

Long-term

$

289,297

 

 

 

(1)

Revisions were primarily related to wells that experienced sustained casing pressure issues.  In addition, some properties experienced scope change.    

7.  Derivative Financial Instruments

Our market risk exposure relates primarily to commodity prices and, from time to time, we use various derivative instruments to manage our exposure to this commodity price risk from sales of our crude oil and natural gas.  Some of the derivative counterparties are also lenders or affiliates of lenders participating in our revolving bank credit facility.  We are exposed to credit loss in the event of nonperformance by the derivative counterparties; however, we currently anticipate that each of our derivative counterparties will be able to fulfill their contractual obligations.  Additional collateral is not required by us due to the derivative counterparties’ collateral rights as lenders, and we do not require collateral from our derivative counterparties.

We have elected not to designate our commodity derivative contracts as hedging instruments; therefore, all changes in the fair value of derivative contracts were recognized currently in earnings during the periods presented.  The cash flows of all of our commodity derivative contracts are included in Net cash provided by operating activities on the Condensed Consolidated Statements of Cash Flows.

14


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

During the second quarter of 2018, we entered into crude oil derivative contracts which relate to a portion of our expected crude oil production from May 2018 to December 2018.  The crude oil contracts are based on West Texas Intermediate (“WTI”) crude oil prices as quoted off the New York Mercantile Exchange (“NYMEX”).  During the first quarter of 2017, we entered into commodity contracts for crude oil and natural gas, all of which had expired as of December 31, 2017.

As of June 30, 2018, our open crude oil derivative contracts were as follows:  

Crude Oil:  Swap, Priced off WTI (NYMEX)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional

 

 

Notional

 

 

 

 

 

 

 

 

 

 

 

 

Quantity

 

 

Quantity

 

 

Strike

 

 

 

 

 

Termination Period

 

(Bbls/day) (1)

 

 

(Bbls) (1)

 

 

Price

 

 

 

 

 

2018

December

 

 

2,000

 

 

 

368,000

 

 

$

63.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil:  Puts,  Priced off WTI (NYMEX)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional

 

 

Notional

 

 

 

 

 

 

 

 

 

 

 

 

Quantity

 

 

Quantity

 

 

Put

 

 

 

 

 

Termination Period

 

(Bbls/day) (1)

 

 

(Bbls) (1)

 

 

Price

 

 

 

 

 

2018

December

 

 

5,000

 

 

 

920,000

 

 

$

60.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil:  Two-way collars, Priced off WTI (NYMEX)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional

 

 

Notional

 

 

Contract Prices

 

 

 

 

Quantity

 

 

Quantity

 

 

Put Option

 

 

Call Option

 

Termination Period

 

(Bbls/day) (1)

 

 

(Bbls) (1)

 

 

(Bought)

 

 

(Sold)

 

2018

December

 

 

2,000

 

 

 

368,000

 

 

$

60.00

 

 

$

69.50

 

2018

December

 

 

2,000

 

 

 

368,000

 

 

$

55.00

 

 

$

72.75

 

 

 

(1)

bbls = barrels

The swap and two-way collars were “cost-less” contracts, in that no premiums were paid or received.  For the put option contract, the $2.1 million premium is being amortized over the life of the contract and recorded in Prepaid and other assets on the Condensed Consolidated Balance Sheet.  See Note 1.

Our open and closed (not settled) commodity derivative contracts were recorded within the line Accrued liabilities on the Condensed Consolidated Balance Sheet summarized in the following table (in thousands):

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

Open contracts

$

5,070

 

 

$

 

Closed contracts - not settled

 

211

 

 

 

84

 

Total contracts

$

5,281

 

 

$

84

 

 

Changes in the fair value and settlements of our commodity derivative contracts were as follows (in thousands):

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Derivative (gain) loss

$

6,219

 

 

$

(3,689

)

 

$

6,219

 

 

$

(7,644

)

15


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Cash receipts (payments), net, on commodity derivative closed contracts are included within Net cash provided by operating activities on the Condensed Consolidated Statements of Cash Flows and were as follows (in thousands):

 

Six Months Ended

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

Cash receipts (payments) on derivative settlements, net

$

(1,149

)

 

$

2,208

 

 

 

Offsetting Commodity Derivatives

All our commodity derivative contracts permit netting of derivative gains and losses upon settlement.  In general, the terms of the contracts provide for offsetting of amounts payable or receivable between us and the counterparty, at the election of both parties, for transactions that occur on the same date and in the same commodity.  If an event of default were to occur causing an acceleration of payment under our revolving bank credit facility, that event may also trigger an acceleration of settlement of some of our derivative instruments.  If we were required to settle all of our open derivative contracts, we would be able to net payments and receipts per counterparty pursuant to the derivative contracts.  Although our derivative contracts allow for netting, which would allow for recording assets and liabilities per counterparty on a net basis, we have historically accounted for our derivative contracts on a gross basis per contract as either an asset or liability.  As of June 30, 2018, there would have been no difference in the presentation of our commodity derivatives on a gross or net basis.

8.  Share-Based Compensation and Cash-Based Incentive Compensation

Awards to Employees.  In 2010, the W&T Offshore, Inc. Amended and Restated Incentive Compensation Plan (the “Plan”) was approved by our shareholders, and amendments to the Plan were approved by our shareholders in May 2013, May 2016 and May 2017.  The May 2017 amendment increased the number of shares available in the Plan by 7,700,000 shares.  As allowed by the Plan, during 2017 and 2016, the Company granted restricted stock units (“RSUs”) to certain of its employees.  RSUs are a long-term compensation component of the Plan, which are granted to certain employees, and are subject to adjustments at the end of the applicable performance period based on the results of certain predetermined criteria.  In addition to share-based compensation, the Company may grant to its employees cash-based incentive awards, which are a short-term component of the Plan and are typically based on the Company and the employee achieving certain pre-defined performance criteria.

As of June 30, 2018, there were 13,342,827 shares of common stock available for issuance in satisfaction of awards under the Plan.  The shares available for issuance are reduced when RSUs are settled in shares of common stock, net of withholding tax.  The Company has the option at vesting to settle RSUs in stock or cash, or a combination of stock and cash.  The Company plans to settle RSUs that vest in the future using shares of common stock.  

RSUs currently outstanding related to the 2017 and 2016 grants have been adjusted for performance achieved against predetermined criteria for the applicable performance year.  These RSUs continue to be subject to employment-based criteria and vesting occurs in December of the second year after the grant.  See the table below for potential vesting by year.

We recognize compensation cost for share-based payments to employees over the period during which the recipient is required to provide service in exchange for the award.  Compensation cost is based on the fair value of the equity instrument on the date of grant.  The fair values for the RSUs granted during 2017 and 2016 were determined using the Company’s closing price on the grant date.  We are also required to estimate forfeitures, resulting in the recognition of compensation cost only for those awards that are expected to actually vest.

All RSUs awarded are subject to forfeiture until vested and cannot be sold, transferred or otherwise disposed of during the restricted period.  

 

16


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

A summary of activity related to RSUs during the six months ended June 30, 2018 is as follows:

 

 

Restricted Stock Units

 

 

 

 

 

 

Weighted Average

 

 

 

 

 

 

Grant Date Fair

 

 

Units

 

 

Value Per Unit

 

Nonvested, December 31, 2017

 

5,765,251

 

 

$

2.48

 

Vested

 

(28,503

)

 

 

2.38

 

Forfeited/adjustments

 

(45,017

)

 

 

2.47

 

Nonvested, June 30, 2018

 

5,691,731

 

 

 

2.48

 

 

For the outstanding RSUs issued to the eligible employees as of June 30, 2018, vesting is expected to occur as follows:  

 

 

Restricted Stock Units

 

2018

 

3,698,748

 

2019

 

1,992,983

 

Total

 

5,691,731

 

Awards to Non-Employee Directors.  Under the Director Compensation Plan, shares of restricted stock (“Restricted Shares”) have been granted to the Company’s non-employee directors.  Grants to non-employee directors were made during 2018, 2017 and 2016.  As of June 30, 2018, there were 128,980 shares of common stock available for issuance in satisfaction of awards under the Director Compensation Plan.  The shares available are reduced when Restricted Shares are granted.  

We recognize compensation cost for share-based payments to non-employee directors over the period during which the recipient is required to provide service in exchange for the award.  Compensation cost is based on the fair value of the equity instrument on the date of grant.  The fair values for the Restricted Shares granted were determined using the Company’s closing price on the grant date.   No forfeitures were estimated for the non-employee directors’ awards.

The Restricted Shares are subject to service conditions and vesting occurs at the end of specified service periods unless approved by the Board of Directors.  Restricted Shares cannot be sold, transferred or disposed of during the restricted period.  The holders of Restricted Shares generally have the same rights as a shareholder of the Company with respect to such Restricted Shares, including the right to vote and receive dividends or other distributions paid with respect to the Restricted Shares.

A summary of activity related to Restricted Shares is as follows:

 

Restricted Shares

 

 

 

 

 

 

Weighted Average

 

 

 

 

 

 

Grant Date Fair

 

 

Shares

 

 

Value Per Share

 

Nonvested, December 31, 2017

 

246,528

 

 

$

2.27

 

Granted

 

41,544

 

 

 

6.74

 

Vested

 

(106,240

)

 

 

2.64

 

Nonvested, June 30, 2018

 

181,832

 

 

 

3.08

 

17


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

For the outstanding Restricted Shares issued to the non-employee directors as of June 30, 2018, vesting is expected to occur as follows:

 

Restricted Shares

 

2019

 

105,012

 

2020

 

62,972

 

2021

 

13,848

 

Total

 

181,832

 

Share-Based Compensation.  Share-based compensation expense is recorded in the line General and administrative expenses in the Condensed Consolidated Statements of Operations.  Share-based compensation was lower in the three and six months ended June 30, 2018 compared to the prior year period as no RSU awards have been granted yet as of June 30, 2018.  A summary of incentive compensation expense under share-based payment arrangements and the related tax benefit is as follows (in thousands):

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Share-based compensation expense from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock units

$

1,145

 

 

$

2,342

 

 

$

2,294

 

 

$

4,200

 

Restricted Shares

 

70

 

 

 

70

 

 

 

140

 

 

 

140

 

Total

$

1,215

 

 

$

2,412

 

 

$

2,434

 

 

$

4,340

 

Share-based compensation tax benefit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit computed at the statutory rate

$

255

 

 

$

844

 

 

$

511

 

 

$

1,519

 

Unrecognized Share-Based Compensation.  As of June 30, 2018, unrecognized share-based compensation expense related to our awards of RSUs and Restricted Shares was $3.9 million and $0.5 million, respectively.  Unrecognized share-based compensation expense will be recognized through November 2019 for RSUs and April 2021 for Restricted Shares.

Cash-Based Incentive Compensation. In addition to share-based compensation, cash-based awards were granted under the Plan to substantially all eligible employees in 2017 and 2016.  The cash-based awards, which are a short-term component of the Plan, are performance-based awards consisting of one or more business criteria or individual performance criteria and a targeted level or levels of performance with respect to each such criterion.  In addition, these cash-based awards included an additional financial condition requiring Adjusted EBITDA less reported Interest Expense Incurred (as defined in the awards) for any fiscal quarter plus the three preceding quarters to exceed defined levels measured over defined time periods for each cash-based award.  Expense is recognized over the service period once the business criteria, individual performance criteria and financial condition are met.

 

For the 2017 cash-based awards, a portion of the business criteria and individual performance criteria were achieved.  The financial condition requirement of Adjusted EBITDA less reported Interest Expense Incurred exceeding $200 million over four consecutive quarters was achieved; therefore, incentive compensation expense was recognized in 2017 and in the first two months of 2018 for the 2017 cash-based awards. Payments were made in March 2018.

 

For the 2016 cash-based awards, the financial condition requirement of Adjusted EBITDA less reported Interest Expense Incurred exceeding $300 million over four consecutive quarters was not achieved as of June 30, 2018; therefore no expense was recognized during the six months ended June 30, 2018 or during 2017.  The terms of the 2016 cash-based awards allow for the achievement of the financial condition up through December 31, 2018.  If the financial condition is achieved, payment is to be made within 30 days of achievement of the financial condition.

18


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

A summary of compensation expense related to share-based awards and cash-based awards is as follows (in thousands):

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Share-based compensation included in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

$

1,215

 

 

$

2,412

 

 

$

2,434

 

 

$

4,340

 

Cash-based incentive compensation included in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expense

 

543

 

 

 

394

 

 

 

1,403

 

 

 

394

 

General and administrative expenses

 

1,391

 

 

 

1,004

 

 

 

4,063

 

 

 

1,004

 

Total charged to operating income

$

3,149

 

 

$

3,810

 

 

$

7,900

 

 

$

5,738

 

 

9.  Income Taxes  

Our income tax expense for the three and six months ended June 30, 2018 was $0.1 million and $0.2 million, respectively.  Our income tax benefit for the three and six months ended June 30, 2017 was $9.0 million and $16.6 million, respectively.  Our effective tax rate was not meaningful for the periods presented.  Our current full-year forecast for 2018 has a net operating loss for tax purposes; therefore, no current tax expense was recorded related to the full-year forecast.  In addition, no deferred income tax expense was recorded due to dollar-for-dollar offsets by our valuation allowance.  The income tax benefit for the three months ended June 30, 2017 relates to net operating loss carryback claims made pursuant to Internal Revenue Code (“IRC”) Section 172(f) (related to rules for “specified liability losses”), which permit certain platform dismantlement, well abandonment and site clearance costs to be carried back 10 years.

During the six months ended June 30, 2018 and 2017, we did not receive any income tax refunds and made no income tax payments of significance.          

As of June 30, 2018, we recorded current income taxes receivable of $65.2 million.  As of December 31, 2017, the balance sheet reflected current income taxes receivable of $13.0 million and non-current income taxes receivable of $52.1 million.  The receivables primarily relate to a net operating loss claim carried back for 2017 and net operating loss claims for the years 2012, 2013 and 2014 that were carried back to prior years.  These carryback claims are made pursuant to IRC Section 172(f) described above.  The refund claims require a review by the Congressional Joint Committee on Taxation.

As of June 30, 2018 and December 31, 2017, our valuation allowance was $158.1 million and $171.5 million, respectively, related to federal and state deferred tax assets.  Net deferred tax assets were recorded related to NOLs and temporary differences between the book and tax basis of assets and liabilities expected to produce tax deductions in future periods.  The realization of these assets depends on recognition of sufficient future taxable income in specific tax jurisdictions in which those temporary differences or net operating losses are deductible.  In assessing the need for a valuation allowance on our deferred tax assets, we consider whether it is more likely than not that some portion or all of them will not be realized.  Although our net deferred tax assets and the related valuation allowance reflect the provisions of the Tax Cuts and Jobs Act (“TCJA”), due to the timing and the complexity of the provisions of the TCJA, further adjustments may be required during 2018 in determination of the final effect in our financial statements.  

The tax years 2013 through 2017 remain open to examination by the tax jurisdictions to which we are subject.   

19


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

10.  Earnings Per Share

The following table presents the calculation of basic and diluted earnings per common share (in thousands, except per share amounts):

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net income

$

36,083

 

 

$

33,315

 

 

$

63,723

 

 

$

57,614

 

Less portion allocated to nonvested shares

 

1,474

 

 

 

1,374

 

 

 

2,621

 

 

 

2,442

 

Net income allocated to common shares

$

34,609

 

 

$

31,941

 

 

$

61,102

 

 

$

55,172

 

 

Weighted average common shares outstanding

 

138,929

 

 

 

137,552

 

 

 

138,892

 

 

 

137,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per common share

$

0.25

 

 

$

0.23

 

 

$

0.44

 

 

$

0.40

 

 

11.  Contingencies  

Apache Lawsuit.   On December 15, 2014, Apache filed a lawsuit against the Company alleging that W&T breached the joint operating agreement related to, among other things, the abandonment of three deepwater wells in the Mississippi Canyon (“MC”) area of the Gulf of Mexico.  A trial court judgment was rendered from the U.S. District Court for the Southern District of Texas on May 31, 2017 directing the Company to pay Apache $43.2 million, plus $6.3 million in prejudgment interest, attorney's fees and costs assessed in the judgment.  We filed an appeal of the trial court judgment in the U.S. Court of Appeals for the Fifth Circuit.  Prior to filing the appeal, in order to stay execution of the judgment, we deposited $49.5 million with the registry of the court in June 2017.  

The deposit of $49.5 million with the registry of the court is recorded in Other assets (long-term) on the Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017.  Although we are appealing the decision, based solely on the decision rendered, we have recorded $49.5 million in Other liabilities (long-term) as of June 30, 2018 and December 31, 2017.

Appeal with the Office of Natural Resources Revenue (“ONRR”). In 2009, we recognized allowable reductions of cash payments for royalties owed to the ONRR for transportation of their deepwater production through our subsea pipeline systems.  In 2010, the ONRR audited our calculations and support related to this usage fee, and in 2010, we were notified that the ONRR had disallowed approximately $4.7 million of the reductions taken.  We recorded a reduction to other revenue in 2010 to reflect this disallowance; however, we disagree with the position taken by the ONRR.  We filed an appeal with the ONRR, which was denied in May 2014.  On June 17, 2014, we filed an appeal with the Interior Board of Land Appeals (“IBLA”) under the Department of the Interior.  On January 27, 2017, the IBLA affirmed the decision of the ONRR requiring W&T to pay approximately $4.7 million in additional royalties.  We filed an appeal of the IBLA decision on July 25, 2017 in the U.S. District Court for the Eastern District of Louisiana.  We were required to post a bond in the amount of $7.2 million and cash collateral of $6.9 million in order to appeal the IBLA decision.  

20


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Royalties-In-Kind (“RIK”).  Under a program with the Minerals Management Service (“MMS”) (a Department of Interior agency and predecessor to the ONRR), royalties could be paid “in-kind” rather than in value from oil and gas companies operating under federal leases.  We participated in the RIK program at our East Cameron 373 field beginning in November 2001, where in some months we over delivered volumes of natural gas and under delivered volumes of natural gas in other months for royalties owed.  The MMS elected to terminate receiving in-kind in October 2008 causing the imbalance to become fixed for accounting purposes.  The MMS ordered us to pay an amount based on its interpretation of the program and its calculations of amounts owed.  We disagreed with MMS’s interpretations and calculations and filed an appeal with the IBLA, of which the IBLA ruled in MMS’ favor.  We filed an appeal with the District Court of the Western District of Louisiana, who assigned the case to a magistrate to review and issue a ruling, and the District Court upheld the magistrate’s ruling.  Part of the ruling was in favor of our position and part was in favor of MMS’ position.  Based solely on the magistrate’s ruling, we increased a liability reserve by $1.2 million from a previously recorded amount of $0.9 million recorded in 2012.  We are appealing the ruling to the U.S. Fifth Circuit Court of Appeals.        

Royalties – “Unbundling” Initiative.  The ONRR has publicly announced an “unbundling” initiative to revise the methodology employed by producers in determining the appropriate allowances for transportation and processing costs that are permitted to be deducted in determining royalties under Federal oil and gas leases.  The ONRR’s initiative requires re-computing allowable transportation and processing costs using revised guidance from the ONRR going back 84 months for every gas processing plant that processed our gas.  In the second quarter of 2015, pursuant to the initiative, we received requests from the ONRR for additional data regarding our transportation and processing allowances on natural gas production related to a specific processing plant.  We also received a preliminary determination notice from the ONRR asserting that our allocation of certain processing costs and plant fuel use at another processing plant was not allowed as deductions in the determination of royalties owed under Federal oil and gas leases.  We have submitted revised calculations covering certain plants and time periods to the ONRR.  As of the filing date of this Form 10-Q, we have not received a response from the ONRR related to our submissions.  These open ONRR unbundling reviews, and any further similar reviews, could ultimately result in an order for payment of additional royalties under our Federal oil and gas leases for current and prior periods.  For the six months ended June 30, 2018 and 2017, we paid additional royalty payments of $0.3 million and $1.1 million, respectively.  We are not able to determine the range of any additional royalties or, if and when assessed, whether such amounts would be material.

Notices of Proposed Civil Penalty Assessment.  During the six months ended June 30, 2018 and 2017, we did not pay any civil penalties to the Bureau of Safety and Environmental Enforcement (“BSEE”) related to Incidents of Noncompliance (“INCs”) at various offshore locations.  We currently have five open civil penalties issued by the BSEE from INCs, which have not been settled as of the filing date of this Form 10-Q.  The INCs underlying the civil penalties relate to separate offshore locations with occurrence dates ranging from July 2012 to June 2014. The proposed civil penalties for these INCs total $7.8 million.  We have accrued approximately $3.4 million as of June 30, 2018, which is our best estimate of the final settlements once all appeals have been exhausted.  Our position is that the proposed civil penalties are excessive given the specific facts and circumstances related to these INCs.    

Surety Bond Collateral.  The issuers of surety bonds in some cases have requested and received additional collateral related to surety bonds for plugging and abandonment activities.  We may be required to post collateral at any time pursuant to the terms of our agreement with various sureties under our existing bonds, if they so demand at their discretion.  We did not receive any collateral demands from surety bond providers during the six months ended June 30, 2018.

21


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Other Claims.  We are a party to various pending or threatened claims and complaints seeking damages or other remedies concerning our commercial operations and other matters in the ordinary course of our business.  In addition, claims or contingencies may arise related to matters occurring prior to our acquisition of properties or related to matters occurring subsequent to our sale of properties.  In certain cases, we have indemnified the sellers of properties we have acquired, and in other cases, we have indemnified the buyers of properties we have sold.  We are also subject to federal and state administrative proceedings conducted in the ordinary course of business including matters related to alleged royalty underpayments on certain federal-owned properties.  Although we can give no assurance about the outcome of pending legal and federal or state administrative proceedings and the effect such an outcome may have on us, we believe that any ultimate liability resulting from the outcome of such proceedings, to the extent not otherwise provided for or covered by insurance, will not have a material adverse effect on our consolidated financial position, results of operations or liquidity.

 


22


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

12.  Supplemental Guarantor Information

Our payment obligations under the Credit Agreement, the 1.5 Lien Term Loan, the Second Lien Term Loan, the Second Lien PIK Toggle Notes, the Third Lien PIK Toggle Notes and the Unsecured Senior Notes (see Note 2) are fully and unconditionally guaranteed by certain of our 100%-owned subsidiaries, including Energy VI and W & T Energy VII, LLC (together, the “Guarantor Subsidiaries”).  W & T Energy VII, LLC does not currently have any active operations or contain any assets.  Guarantees will be released under certain circumstances, including:  

 

(1)

in connection with any sale or other disposition of all or substantially all of the assets of a Guarantor Subsidiary (including by way of merger or consolidation) to a person that is not (either before or after giving effect to such transaction) the Company or a Restricted Subsidiary, if the sale or other disposition does not violate the Asset Sale provisions (as such capitalized terms are defined in the applicable indenture);

 

(2)

in connection with any sale or other disposition of the capital stock of such Guarantor Subsidiary to a person that is not (either before or after giving effect to such transaction) the Company or a Restricted Subsidiary of the Company, if the sale or other disposition does not violate the Asset Sale provisions of the indenture and the Guarantor Subsidiary ceases to be a subsidiary of the Company as a result of such sales or disposition;

 

(3)

if such Guarantor Subsidiary is a Restricted Subsidiary and the Company designates such Guarantor Subsidiary as an Unrestricted Subsidiary in accordance with the applicable provisions of certain debt documents;

 

(4)

upon Legal Defeasance or Covenant Defeasance (as such terms are defined in the applicable indenture) or upon satisfaction and discharge of the certain debt documents;

 

(5)

upon the liquidation or dissolution of such Guarantor Subsidiary, provided no event of default has occurred and is continuing; or

 

(6)

at such time as such Guarantor Subsidiary is no longer required to be a Guarantor Subsidiary as described in certain debt documents, provided no event of default has occurred and is continuing.

The following condensed consolidating financial information presents the financial condition, results of operations and cash flows of the Parent Company and the Guarantor Subsidiaries, together with consolidating adjustments necessary to present the Company’s results on a consolidated basis.  As a result of the JV Drilling Program, we recorded proportional consolidation adjustments, which are not considered a guarantor asset under our debt agreements and, accordingly, are reported as non-guarantor adjustments in the following tables.  Due to the methodology of recording the ceiling-test write down in prior periods, consolidating adjustments are required to present the consolidated results appropriately.  

23


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Condensed Consolidating Balance Sheet as of June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Adjustments

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

129,440

 

 

$

 

 

$

 

 

$

 

 

$

129,440

 

Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas sales

 

8,109

 

 

 

44,161

 

 

 

(197

)

 

 

 

 

 

52,073

 

Joint interest

 

19,366

 

 

 

 

 

 

 

 

 

 

 

 

19,366

 

Income taxes

 

193,594

 

 

 

 

 

 

 

 

 

(128,354

)

 

 

65,240

 

Total receivables

 

221,069

 

 

 

44,161

 

 

 

(197

)

 

 

(128,354

)

 

 

136,679

 

Prepaid expenses and other assets

 

16,739

 

 

 

3,700

 

 

 

31

 

 

 

 

 

 

20,470

 

Total current assets

 

367,248

 

 

 

47,861

 

 

 

(166

)

 

 

(128,354

)

 

 

286,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas properties and other, net

 

416,539

 

 

 

121,075

 

 

 

48,003

 

 

 

(9,544

)

 

 

576,073

 

Restricted deposits for asset retirement obligations

 

26,072

 

 

 

 

 

 

 

 

 

 

 

 

26,072

 

Other assets

 

607,463

 

 

 

544,029

 

 

 

(46,464

)

 

 

(1,035,610

)

 

 

69,418

 

Total assets

$

1,417,322

 

 

$

712,965

 

 

$

1,373

 

 

$

(1,173,508

)

 

$

958,152

 

Liabilities and Shareholders’ Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

38,445

 

 

$

6,457

 

 

$

1,562

 

 

$

 

 

$

46,464

 

Undistributed oil and natural gas proceeds

 

21,390

 

 

 

1,259

 

 

 

 

 

 

 

 

 

22,649

 

Asset retirement obligations

 

21,663

 

 

 

6,260

 

 

 

 

 

 

 

 

 

27,923

 

Current maturities of long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

189,829

 

 

 

 

 

 

 

 

 

 

 

 

189,829

 

Carrying value adjustments

 

34,917

 

 

 

 

 

 

 

 

 

 

 

 

34,917

 

Current maturities of long-term debt  -

   carrying value

 

224,746

 

 

 

 

 

 

 

 

 

 

 

 

224,746

 

Accrued liabilities

 

20,523

 

 

 

128,336

 

 

 

 

 

 

(128,354

)

 

 

20,505

 

Total current liabilities

 

326,767

 

 

 

142,312

 

 

 

1,562

 

 

 

(128,354

)

 

 

342,287

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

713,365

 

 

 

 

 

 

 

 

 

 

 

 

713,365

 

Carrying value adjustments

 

47,605

 

 

 

 

 

 

 

 

 

 

 

 

47,605

 

Long term debt, less current portion -

  carrying value

 

760,970

 

 

 

 

 

 

 

 

 

 

 

 

760,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset retirement obligations, less current portion

 

164,010

 

 

 

125,275

 

 

 

12

 

 

 

 

 

 

289,297

 

Other liabilities

 

663,239

 

 

 

 

 

 

 

 

 

(590,232

)

 

 

73,007

 

Shareholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

1

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Additional paid-in capital

 

548,196

 

 

 

704,885

 

 

 

 

 

 

(704,885

)

 

 

548,196

 

Retained earnings (deficit)

 

(1,021,694

)

 

 

(259,507

)

 

 

(201

)

 

 

249,963

 

 

 

(1,031,439

)

Treasury stock, at cost

 

(24,167

)

 

 

 

 

 

 

 

 

 

 

 

(24,167

)

Total shareholders’ equity (deficit)

 

(497,664

)

 

 

445,378

 

 

 

(201

)

 

 

(454,922

)

 

 

(507,409

)

Total liabilities and shareholders’ equity (deficit)

$

1,417,322

 

 

$

712,965

 

 

$

1,373

 

 

$

(1,173,508

)

 

$

958,152

 

24


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Condensed Consolidating Balance Sheet as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

99,058

 

 

$

 

 

$

 

 

$

99,058

 

Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas sales

 

5,665

 

 

 

39,778

 

 

 

 

 

 

45,443

 

Joint interest

 

19,754

 

 

 

 

 

 

 

 

 

19,754

 

Income taxes

 

128,835

 

 

 

 

 

 

(115,829

)

 

 

13,006

 

Total receivables

 

154,254

 

 

 

39,778

 

 

 

(115,829

)

 

 

78,203

 

Prepaid expenses and other assets

 

11,154

 

 

 

2,265

 

 

 

 

 

 

13,419

 

Total current assets

 

264,466

 

 

 

42,043

 

 

 

(115,829

)

 

 

190,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas properties and other, net

 

430,354

 

 

 

152,464

 

 

 

(3,802

)

 

 

579,016

 

Restricted deposits for asset retirement obligations

 

25,394

 

 

 

 

 

 

 

 

 

25,394

 

Income taxes receivable

 

52,097

 

 

 

 

 

 

 

 

 

52,097

 

Other assets

 

505,304

 

 

 

453,306

 

 

 

(898,217

)

 

 

60,393

 

Total assets

$

1,277,615

 

 

$

647,813

 

 

$

(1,017,848

)

 

$

907,580

 

Liabilities and Shareholders’ Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

76,703

 

 

$

6,962

 

 

$

 

 

$

83,665

 

Undistributed oil and natural gas proceeds

 

18,762

 

 

 

1,367

 

 

 

 

 

 

20,129

 

Asset retirement obligations

 

22,488

 

 

 

1,125

 

 

 

 

 

 

23,613

 

Current maturities of long-term debt  - carrying value

 

22,925

 

 

 

 

 

 

 

 

 

22,925

 

Accrued liabilities

 

18,058

 

 

 

115,701

 

 

 

(115,829

)

 

 

17,930

 

Total current liabilities

 

158,936

 

 

 

125,155

 

 

 

(115,829

)

 

 

168,262

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

889,790

 

 

 

 

 

 

 

 

 

889,790

 

Carrying value adjustments

 

79,337

 

 

 

 

 

 

 

 

 

79,337

 

Long term debt, less current portion - carrying value

 

969,127

 

 

 

 

 

 

 

 

 

969,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset retirement obligations, less current portion

 

152,883

 

 

 

123,950

 

 

 

 

 

 

276,833

 

Other liabilities

 

566,375

 

 

 

 

 

 

(499,509

)

 

 

66,866

 

Shareholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

1

 

 

 

 

 

 

 

 

 

1

 

Additional paid-in capital

 

545,820

 

 

 

704,885

 

 

 

(704,885

)

 

 

545,820

 

Retained earnings (deficit)

 

(1,091,360

)

 

 

(306,177

)

 

 

302,375

 

 

 

(1,095,162

)

Treasury stock, at cost

 

(24,167

)

 

 

 

 

 

 

 

 

(24,167

)

Total shareholders’ deficit

 

(569,706

)

 

 

398,708

 

 

 

(402,510

)

 

 

(573,508

)

Total liabilities and shareholders’ deficit

$

1,277,615

 

 

$

647,813

 

 

$

(1,017,848

)

 

$

907,580

 


25


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Condensed Consolidating Statement of Operations for the Three Months Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Adjustments

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

77,270

 

 

$

71,873

 

 

$

469

 

 

$

 

 

$

149,612

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

21,617

 

 

 

13,929

 

 

 

36

 

 

 

 

 

 

35,582

 

Production taxes

 

439

 

 

 

 

 

 

 

 

 

 

 

 

439

 

Gathering and transportation

 

2,834

 

 

 

2,084

 

 

 

10

 

 

 

 

 

 

4,928

 

Depreciation, depletion, amortization

   and accretion

 

19,954

 

 

 

16,743

 

 

 

164

 

 

 

2,896

 

 

 

39,757

 

General and administrative expenses

 

6,854

 

 

 

7,166

 

 

 

200

 

 

 

 

 

 

14,220

 

Derivative gain

 

6,219

 

 

 

 

 

 

 

 

 

 

 

 

6,219

 

Total costs and expenses

 

57,917

 

 

 

39,922

 

 

 

410

 

 

 

2,896

 

 

 

101,145

 

Operating income

 

19,353

 

 

 

31,951

 

 

 

59

 

 

 

(2,896

)

 

 

48,467

 

Earnings of affiliates

 

24,502

 

 

 

 

 

 

 

 

 

(24,502

)

 

 

 

Interest expense

 

12,147

 

 

 

 

 

 

 

 

 

 

 

 

12,147

 

Other (income) expense, net

 

(121

)

 

 

 

 

 

246

 

 

 

 

 

 

125

 

Income before income tax

   expense (benefit)

 

31,829

 

 

 

31,951

 

 

 

(187

)

 

 

(27,398

)

 

 

36,195

 

Income tax expense (benefit)

 

(7,337

)

 

 

7,449

 

 

 

 

 

 

 

 

 

112

 

Net income

$

39,166

 

 

$

24,502

 

 

$

(187

)

 

$

(27,398

)

 

$

36,083

 

 

 


26


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Condensed Consolidating Statement of Operations for the Six Months Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Adjustments

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

141,056

 

 

$

142,300

 

 

$

469

 

 

$

 

 

$

283,825

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

41,377

 

 

 

31,012

 

 

 

36

 

 

 

 

 

 

72,425

 

Production taxes

 

894

 

 

 

 

 

 

 

 

 

 

 

 

894

 

Gathering and transportation

 

5,537

 

 

 

4,438

 

 

 

10

 

 

 

 

 

 

9,985

 

Depreciation, depletion, amortization and accretion

 

39,374

 

 

 

32,557

 

 

 

164

 

 

 

5,743

 

 

 

77,838

 

General and administrative expenses

 

14,057

 

 

 

14,990

 

 

 

211

 

 

 

 

 

 

29,258

 

Derivative gain

 

6,219

 

 

 

 

 

 

 

 

 

 

 

 

6,219

 

Total costs and expenses

 

107,458

 

 

 

82,997

 

 

 

421

 

 

 

5,743

 

 

 

196,619

 

Operating income

 

33,598

 

 

 

59,303

 

 

 

48

 

 

 

(5,743

)

 

 

87,206

 

Earnings of affiliates

 

46,669

 

 

 

 

 

 

 

 

 

(46,669

)

 

 

 

Interest expense

 

23,470

 

 

 

 

 

 

 

 

 

 

 

 

23,470

 

Other (income) expense, net

 

(457

)

 

 

 

 

 

249

 

 

 

 

 

 

(208

)

Income before income tax expense (benefit)

 

57,254

 

 

 

59,303

 

 

 

(201

)

 

 

(52,412

)

 

 

63,944

 

Income tax expense (benefit)

 

(12,413

)

 

 

12,634

 

 

 

 

 

 

 

 

 

221

 

Net income

$

69,667

 

 

$

46,669

 

 

$

(201

)

 

$

(52,412

)

 

$

63,723

 

 


27


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Condensed Consolidating Statement of Operations for the Three Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

Revenues

$

57,417

 

 

$

65,906

 

 

$

 

 

$

123,323

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

17,325

 

 

 

14,194

 

 

 

 

 

 

31,519

 

Production taxes

 

449

 

 

 

 

 

 

 

 

 

449

 

Gathering and transportation

 

2,578

 

 

 

2,740

 

 

 

 

 

 

5,318

 

Depreciation, depletion, amortization and accretion

 

21,433

 

 

 

18,143

 

 

 

788

 

 

 

40,364

 

General and administrative expenses

 

7,662

 

 

 

8,812

 

 

 

 

 

 

16,474

 

Derivative gain

 

(3,689

)

 

 

 

 

 

 

 

 

(3,689

)

Total costs and expenses

 

45,758

 

 

 

43,889

 

 

 

788

 

 

 

90,435

 

Operating income

 

11,659

 

 

 

22,017

 

 

 

(788

)

 

 

32,888

 

Earnings of affiliates

 

18,941

 

 

 

 

 

 

(18,941

)

 

 

 

Interest expense

 

11,436

 

 

 

 

 

 

 

 

 

11,436

 

Gain on exchange of debt

 

8,056

 

 

 

 

 

 

 

 

 

8,056

 

Other expense, net

 

5,168

 

 

 

 

 

 

 

 

 

5,168

 

Income before income tax expense (benefit)

 

22,052

 

 

 

22,017

 

 

 

(19,729

)

 

 

24,340

 

Income tax expense (benefit)

 

(12,051

)

 

 

3,076

 

 

 

 

 

 

(8,975

)

Net income

$

34,103

 

 

$

18,941

 

 

$

(19,729

)

 

$

33,315

 

 


28


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Condensed Consolidating Statement of Operations for the Six Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Parent

 

 

Guarantor

 

 

 

 

 

 

W&T

 

 

Company

 

 

Subsidiaries

 

 

Eliminations

 

 

Offshore, Inc.

 

 

(In thousands)

 

Revenues

$

111,124

 

 

$

136,592

 

 

$

 

 

$

247,716

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

41,027

 

 

 

30,656

 

 

 

 

 

 

71,683

 

Production taxes

 

964

 

 

 

 

 

 

 

 

 

964

 

Gathering and transportation

 

5,144

 

 

 

6,383

 

 

 

 

 

 

11,527

 

Depreciation, depletion, amortization and accretion

 

40,587

 

 

 

38,248

 

 

 

1,519

 

 

 

80,354

 

General and administrative expenses

 

13,438

 

 

 

16,310

 

 

 

 

 

 

29,748

 

Derivative gain

 

(7,644

)

 

 

 

 

 

 

 

 

(7,644

)

Total costs and expenses

 

93,516

 

 

 

91,597

 

 

 

1,519

 

 

 

186,632

 

Operating income

 

17,608

 

 

 

44,995

 

 

 

(1,519

)

 

 

61,084

 

Earnings of affiliates

 

36,468

 

 

 

 

 

 

(36,468

)

 

 

 

Interest expense

 

22,730

 

 

 

 

 

 

 

 

 

22,730

 

Gain on exchange of debt

 

7,811

 

 

 

 

 

 

 

 

 

7,811

 

Other expense, net

 

5,114

 

 

 

 

 

 

 

 

 

5,114

 

Income before income tax expense (benefit)

 

34,043

 

 

 

44,995

 

 

 

(37,987

)

 

 

41,051

 

Income tax expense (benefit)

 

(25,090

)

 

 

8,527

 

 

 

 

 

 

(16,563

)

Net loss

$

59,133

 

 

$

36,468

 

 

$

(37,987

)

 

$

57,614

 

29


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

W&T

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Offshore,

 

 

Company

 

 

Subsidiaries

 

 

Adjustments

 

 

Eliminations

 

 

Inc.

 

 

(In thousands)

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

69,667

 

 

$

46,669

 

 

$

(201

)

 

$

(52,412

)

 

$

63,723

 

Adjustments to reconcile net income to net cash

  provided by  operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

39,374

 

 

 

32,557

 

 

 

164

 

 

 

5,743

 

 

 

77,838

 

Amortization of debt items and other items

 

1,126

 

 

 

 

 

 

 

 

 

 

 

 

1,126

 

Share-based compensation

 

2,434

 

 

 

 

 

 

 

 

 

 

 

 

2,434

 

Derivative loss

 

6,219

 

 

 

 

 

 

 

 

 

 

 

 

6,219

 

Cash receipts on derivative settlements, net

 

(1,149

)

 

 

 

 

 

 

 

 

 

 

 

(1,149

)

Deferred income taxes

 

221

 

 

 

 

 

 

 

 

 

 

 

 

221

 

Earnings of affiliates

 

(46,669

)

 

 

 

 

 

 

 

 

46,669

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas receivables

 

(2,444

)

 

 

(4,383

)

 

 

197

 

 

 

 

 

 

(6,630

)

Joint interest receivables

 

251

 

 

 

 

 

 

 

 

 

 

 

 

251

 

Income taxes

 

(12,772

)

 

 

12,634

 

 

 

 

 

 

 

 

 

(138

)

Prepaid expenses and other assets

 

(37,025

)

 

 

(72,465

)

 

 

4,445

 

 

 

90,722

 

 

 

(14,323

)

Asset retirement obligation settlements

 

(7,725

)

 

 

(4,399

)

 

 

 

 

 

 

 

 

(12,124

)

Accounts payable, accrued liabilities and other

 

80,147

 

 

 

8,055

 

 

 

264

 

 

 

(90,722

)

 

 

(2,256

)

Net cash provided by operating activities

 

91,655

 

 

 

18,668

 

 

 

4,869

 

 

 

 

 

 

115,192

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in oil and natural gas properties and equipment

 

(15,638

)

 

 

(9,999

)

 

 

(6,166

)

 

 

 

 

 

(31,803

)

Changes in operating assets and liabilities associated with

   investing activities

 

(21,958

)

 

 

(8,669

)

 

 

1,297

 

 

 

 

 

 

(29,330

)

Acquisition of property interest

 

(16,617

)

 

 

 

 

 

 

 

 

 

 

 

(16,617

)

Net cash used in investing activities

 

(54,213

)

 

 

(18,668

)

 

 

(4,869

)

 

 

 

 

 

(77,750

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of interest on 1.5 Lien Term Loan

 

(4,114

)

 

 

 

 

 

 

 

 

 

 

 

(4,114

)

Payment of interest on 2nd Lien PIK Toggle Notes

 

(2,920

)

 

 

 

 

 

 

 

 

 

 

 

(2,920

)

Other

 

(26

)

 

 

 

 

 

 

 

 

 

 

 

(26

)

Net cash used in financing activities

 

(7,060

)

 

 

 

 

 

 

 

 

 

 

 

(7,060

)

Increase in cash and cash equivalents

 

30,382

 

 

 

 

 

 

 

 

 

 

 

 

30,382

 

Cash and cash equivalents, beginning of period

 

99,058

 

 

 

 

 

 

 

 

 

 

 

 

99,058

 

Cash and cash equivalents, end of period

$

129,440

 

 

$

 

 

$

 

 

$

 

 

$

129,440

 

 


30


W&T OFFSHORE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

 

Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

W&T

 

 

Parent

 

 

Guarantor

 

 

 

 

 

 

Offshore,

 

 

Company

 

 

Subsidiaries

 

 

Eliminations

 

 

Inc.

 

 

(In thousands)

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

59,133

 

 

$

36,468

 

 

$

(37,987

)

 

$

57,614

 

Adjustments to reconcile net income to net cash

   provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

40,587

 

 

 

38,248

 

 

 

1,519

 

 

 

80,354

 

Gain on exchange of debt

 

(7,811

)

 

 

 

 

 

 

 

 

(7,811

)

Amortization of debt items

 

836

 

 

 

 

 

 

 

 

 

836

 

Share-based compensation

 

3,466

 

 

 

 

 

 

 

 

 

3,466

 

Derivative gain

 

(7,644

)

 

 

 

 

 

 

 

 

(7,644

)

Cash receipts on derivative settlements

 

2,208

 

 

 

 

 

 

 

 

 

2,208

 

Deferred income taxes

 

212

 

 

 

 

 

 

 

 

 

212

 

Earnings of affiliates

 

(36,468

)

 

 

 

 

 

36,468

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas receivables

 

(1,095

)

 

 

4,770

 

 

 

 

 

 

3,675

 

Joint interest receivables

 

1,965

 

 

 

 

 

 

 

 

 

1,965

 

Insurance reimbursements

 

30,100

 

 

 

 

 

 

 

 

 

30,100

 

Income taxes

 

(25,487

)

 

 

8,527

 

 

 

 

 

 

(16,960

)

Prepaid expenses and other assets

 

(3,165

)

 

 

(74,591

)

 

 

74,181

 

 

 

(3,575

)

Escrow deposit - Apache lawsuit

 

(49,500

)

 

 

 

 

 

 

 

 

(49,500

)

Asset retirement obligations

 

(25,044

)

 

 

(10,977

)

 

 

 

 

 

(36,021

)

Accounts payable, accrued liabilities and other

 

81,785

 

 

 

(938

)

 

 

(74,181

)

 

 

6,666

 

Net cash provided by operating activities

 

64,078

 

 

 

1,507

 

 

 

 

 

 

65,585

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in oil and natural gas properties and equipment

 

(41,854

)

 

 

(1,946

)

 

 

 

 

 

(43,800

)

Changes in operating assets and liabilities associated with

   investing activities

 

(1,266

)

 

 

439

 

 

 

 

 

 

(827

)

Purchases of furniture, fixtures and other

 

(853

)

 

 

 

 

 

 

 

 

(853

)

Net cash used in investing activities

 

(43,973

)

 

 

(1,507

)

 

 

 

 

 

(45,480

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of interest on 1.5 Lien Term Loan

 

(4,113

)

 

 

 

 

 

 

 

 

(4,113

)

Payment of interest on 2nd Lien PIK Toggle Notes

 

(7,335

)

 

 

 

 

 

 

 

 

(7,335

)

Payment of interest on 3rd Lien PIK Toggle Notes

 

(6,201

)

 

 

 

 

 

 

 

 

(6,201

)

Other

 

(372

)

 

 

 

 

 

 

 

 

(372

)

Net cash used in financing activities

 

(18,021

)

 

 

 

 

 

 

 

 

(18,021

)

Increase in cash, cash equivalents and restricted cash

 

2,084

 

 

 

 

 

 

 

 

 

2,084

 

Cash and cash equivalents, beginning of period

 

70,236

 

 

 

 

 

 

 

 

 

70,236

 

Cash and cash equivalents, end of period

$

72,320

 

 

$

 

 

$

 

 

$

72,320

 

 

 

 

 

31


 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

The following discussion and analysis should be read in conjunction with our accompanying unaudited condensed consolidated financial statements and the notes to those financial statements included in Item 1 of this Quarterly Report on Form 10-Q.  The following discussion contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). These forward-looking statements involve risks, uncertainties and assumptions.  If the risks or uncertainties materialize or the assumptions prove incorrect, our results may differ materially from those expressed or implied by such forward-looking statements and assumptions.  All statements other than statements of historical fact are statements that could be deemed forward-looking statements, such as those statements that address activities, events or developments that we expect, believe or anticipate will or may occur in the future.  These statements are based on certain assumptions and analyses made by us in light of our experience and perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate in the circumstances.  Known material risks that may affect our financial condition and results of operations are discussed in Item 1A, Risk Factors, and market risks are discussed in Item 7A, Quantitative and Qualitative Disclosures About Market Risk, of our Annual Report on Form 10-K for the year ended December 31, 2017 and may be discussed or updated from time to time in subsequent reports filed with the SEC.  Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof.  We assume no obligation, nor do we intend to update these forward-looking statements.  Unless the context requires otherwise, references in this Quarterly Report on Form 10-Q to “W&T,” “we,” “us,” “our” and the “Company” refer to W&T Offshore, Inc. and its consolidated subsidiaries and references to “Parent Company” are solely to W&T Offshore, Inc.

Overview

We are an independent oil and natural gas producer, active in the exploration, development and acquisition of oil and natural gas properties in the Gulf of Mexico.  We have grown through acquisitions, exploration and development and currently hold working interests in approximately 48 offshore producing fields in federal and state waters (45 producing and three fields capable of producing).  We currently have under lease approximately 650,000 gross acres, with approximately 440,000 gross acres on the shelf and approximately 210,000 gross acres in the deepwater (water depths in excess of 500 feet).  A majority of our daily production is derived from wells we operate.  Our interest in fields, leases, structures and equipment are primarily owned by the parent company, W&T Offshore, Inc., and our wholly-owned subsidiary, W & T Energy VI, LLC, and by Monza Energy LLC (“Monza”), which we proportionately consolidate in our condensed consolidated financial statements.  

Our financial condition, cash flow and results of operations are significantly affected by the volume of our crude oil, NGLs and natural gas production and the prices that we receive for such production.  Our production volumes for the six months ended June 30, 2018 were comprised of 48.8% crude oil and condensate, 9.9% NGLs and 41.3% natural gas, determined using the energy equivalency ratio of six thousand cubic feet (“Mcf”) of natural gas to one barrel (“Bbl”) of crude oil, condensate or NGLs.  The conversion ratio does not assume price equivalency, and the price per one barrel of equivalent (“Boe”) for crude oil, NGLs and natural gas has differed significantly in the past.  For the six months ended June 30, 2018, revenues from the sale of crude oil and NGLs made up 81.9% of our total revenues compared to 75.2% for the six months ended June 30, 2017.  For the six months ended June 30, 2018, our combined total production expressed in equivalent volumes was 13.1% lower than for the six months ended June 30, 2017, with natural gas having the largest decline. For the six months ended June 30, 2018, our total revenues were 14.6% higher than the six months ended June 30, 2017 due to significantly higher realized prices for crude oil and NGLs.  See Results of Operations – Six Months Ended June 30, 2018 Compared to the Six Months Ended June 30, 2017 in this Item 2 for additional information.

32


 

On March 12, 2018, W&T and two other initial members formed and initially funded a limited liability company, Monza, that will jointly participate with us in the exploration, drilling and development of up to 14 identified drilling projects in the Gulf of Mexico over the next three years.  We refer to these projects herein as the JV Drilling Program.  W&T initially contributed 88.94% of its working interest in 14 identified undeveloped drilling projects to Monza and retained 11.06% of its working interest.  The Monza board has approved the substitution of one of these identified undeveloped drilling projects, the VK823 A-14 well, with the VK823 A-13 well, which is in the process of being contributed to Monza through the conveyance by W&T of 58.71% of its working interest in such well to Monza and retaining 41.29% of its working interest in such well.  The interest in the VK823 A-14 well will be reconveyed to W&T.  Since the initial closing, additional investors have joined as members of Monza and as of June 30, 2018, total commitments by all members, including W&T, are $361.4 million.  Monza has closed off funding from additional investors.  The JV Drilling Program is structured so that we initially receive an aggregate of 30.0% of the revenues less expenses, through both our direct ownership of our working interest in the projects and our indirect interest through our interest in Monza, for contributing 20.0% of the estimated total well costs plus associated leases and providing access to available infrastructure at agreed upon rates.  See Financial Statements – Note 4 – JV Drilling Program under Part I, Item 1 of this Form 10-Q for additional information.

On April 5, 2018, we closed on the purchase from Cobalt International Energy, Inc. of a 9.375% non-operated working interest in the Heidelberg field located in Green Canyon blocks 859, 903 and 904.  The gross purchase price was $31.1 million which was adjusted for certain closing items and an effective date of January 1, 2018.  Cash flows generated by the acquired interest between the effective date and the closing date reduced the net purchase price to $16.6 million on the closing date.  We were required to furnish a letter of credit in the amount of $9.4 million to a pipeline company as consignee.  In addition, we recognized ARO of $3.6 million as a component of the transaction.  

Our operating results are strongly influenced by the price of the commodities that we produce and sell.  The price of those commodities is affected by both domestic and international factors, including domestic production.  During the six months ended June 30, 2018, our average realized crude oil price was $64.93 per barrel.  This is an increase over our average realized crude oil price of $45.76 per barrel for the six months ended June 30, 2017 and an increase over our average realized crude oil price of $48.13 per barrel for the year 2017.  In addition, average realized prices of NGLs for the six months ended June 30, 2018 were higher than average realized prices for the six months ended June 30, 2017 and the year 2017.  

Selected issues and data points related to crude oil, NGLs and natural gas markets are described below.

As reported by the U.S. Energy Information Administration (“EIA”) in their Short-Term Energy Outlook issued in July 2018 (“STEO”), the overall crude oil and other petroleum liquids market for the three months ended June 30, 2018 had an inventory build, which reversed the trend of inventory draws during each of the quarters during 2017 and the first quarter of 2018.  But, the inventory build did not appear to negatively affect crude oil prices, as both WTI and Brent average crude oil prices increased during the second quarter as compared to the first quarter of 2018.  EIA forecasts inventories to be drawn down slightly in the third quarter of 2018, then having inventory builds in the fourth quarter of 2018 and each of the quarters of 2019.  

The EIA reported worldwide total crude oil and petroleum liquids inventories increased in the second quarter of 2018 by 0.6 million barrels per day.  For the countries grouped by EIA in the category of Organization for Economic Cooperation and Development (“OECD”), second quarter 2018 crude oil inventories were 4% above the five-year average, but on a days-of-supply basis, OECD crude oil inventories for the second quarter of 2018 were below the 5-year average by 1%.  EIA forecasts OECD crude oil inventories to remain fairly constant through the end of 2018 as compared to 2017 level, but rising by 5% during 2019 as compared to 2018.  Increased production is the driving factor for the forecasted inventory build.

The EIA forecasts an increase in worldwide production for the second half of 2018 compared to the first half of 2018 by 1.5% due primarily to increases in production in the U.S., Canada and Brazil.  For the year 2018, the EIA estimates worldwide crude oil and petroleum liquids production to be 100.15 million barrels per day, an increase of 2.2% over 2017.  Consumption for 2018 is estimated to be 100.20 million barrels per day, an increase of 1.7% over 2017, with China and other Asian countries being the primary contributors to the increase in consumption.  

33


 

According to EIA’s STEO, 2018 U.S. crude oil production (excluding other petroleum liquids) is expected to increase by 15% over 2017 and increase by 9% in 2019 over 2018 levels.  If EIA’s forecast is achieved in each year, crude oil production in the U.S will be at the highest level in recorded history, surpassing the current record set in 1970.  In addition, if these production levels are achieved, this would make the U.S. the largest producer in the world for these years.  These production levels have pushed pipeline capacities to the maximum levels in the Permian Basin, which may limit short-term growth until pipeline capacity can be increased.  Net imports of crude oil in the U.S. are expected to decrease by 12% in 2018 compared to 2017 and further decrease by 13% in 2019 compared to 2018.  As noted below, the number of onshore rigs drilling for oil has increased from 2017 levels.  

Geopolitical events could greatly affect the prices for crude oil, natural gas and other petroleum products.  While these events are difficult to predict, countries like Venezuela, Nigeria, Libya, and many Middle East countries have had, and could continue to have, disruptions due to political and economic factors outside of production issues.  

During the six months ended June 30, 2018, our average realized crude oil sales price was $64.93 per barrel, up from $45.76 per barrel (41.9% higher) for the six months ended June 30, 2017.  The two primary benchmarks are the prices for WTI and Brent crude oil.  As reported by the EIA, WTI crude oil prices averaged $65.55 per barrel for the six months ended June 30, 2018, up from $49.85 per barrel (31.5% higher) for the six months ended June 30, 2017.  Brent crude oil prices averaged $70.67 per barrel for the six months ended June 30, 2018, up from $51.57 per barrel (37.0% higher) for the six months ended June 30, 2017.  The rising U.S. crude oil production put upward price pressure on the Brent-to-WTI premium, which increased 211% to an average of $5.19 per barrel for the six months ended June 30, 2018 compared to an average of $1.67 per barrel for the six months ended June 30, 2017.  

For the six months ended June 30, 2018, our average realized crude oil sales price was $64.93 per barrel compared to a WTI benchmark price of $65.55 per barrel.  Our average realized crude oil sales price differs from the benchmark crude prices due to premiums or discounts, crude oil quality adjustments, volume weighting (collectively referred to as differentials) and other factors.  Crude oil quality adjustments can vary significantly by field.  For example, crude oil from our East Cameron 321 field normally receives a positive quality adjustment, whereas crude oil from our Ship Shoal 349 field (“Mahogany”) normally receives a negative quality adjustment.  All of our crude oil is produced offshore in the Gulf of Mexico and is characterized as Poseidon, Light Louisiana Sweet (“LLS”), Heavy Louisiana Sweet (“HLS”) and others.  WTI is frequently used to value domestically produced crude oil, and the majority of our crude oil production is priced using the spot price for WTI as a base price, then adjusted for the type and quality of crude oil and other factors.  Similar to crude oil prices, the differentials for our offshore crude oil have also experienced volatility in the past.  The monthly average differentials of WTI versus Poseidon, LLS and HLS for the six months ended June 30, 2018 improved by approximately $2.00 per barrel compared to the six months ended June 30, 2017 for these types of crude oils.  

Despite the projection by the EIA that crude oil inventories will remain fairly level on an end-of-year comparison for 2018 to 2017, the EIA projects average crude oil prices for both WTI and Brent to increase by approximately $15.00 to $17.00 per barrel, respectively, for the year 2018 compared to 2017.  EIA’s forecast of crude oil prices for both WTI and Brent are expected to decrease by approximately $3.00 per barrel for the year 2019 compared to 2018.  Per the EIA, economic and political instability in Venezuela continues to negatively affect its crude oil production.  Uncertainty remains regarding the effect of U.S. sanctions on Iran and the degree to which the sanctions will take crude oil off the market.  These factors may have impacted crude oil prices, but other unidentified factors may also be affecting the market as these alone do not seem to account for the increase in 2018 given that supply is expected to be approximately equal to consumption.

During the six months ended June 30, 2018, our average realized NGLs sales price increased by 26.5% compared to the six months ended June 30, 2017.  Two major components of our NGLs, ethane and propane, typically make up over 70% of an average NGL barrel. During the six months ended June 30, 2018, average prices for domestic ethane increased by 10% and average domestic propane prices increased by 28% from the six months ended June 30, 2017.  Average price changes for other domestic NGLs were an increase of 11% to 36% between the two periods.  We believe the increase in prices for NGLs is mostly a function of the change in crude oil prices and propane usage during the recent winter season.  Per EIA, production of ethane is expected to increase by 23% in 2018 compared to 2017 and increase by 12% in 2019 compared to 2018.  Propane production is expected to increase by 13% in 2018 compared to 2017 and by 9% in 2019 compared to 2018.  Ethane inventories decreased 7% as of June 2018 compared to June 2017.  Ethane usage is not impacted by weather, but primarily by demand from petrochemical plants.  Additional ethane steam crackers coming on line is impacting the usage of ethane, which is believed to positively impact the price.  Propane usage is affected by weather as it is used for house heating fuel in certain areas and for crop drying, along with other uses.  Propane inventory levels are 2%

34


 

higher at the end of the second quarter of 2018 compared to the same period last year.  Heating degree days were 16% higher in the first half of 2018 compared to the same period last year.

During the six months ended June 30, 2018, our average realized natural gas sales price decreased 1.7% compared to the six months ended June 30, 2017.  According to data from EIA’s web site, spot prices for natural gas at Henry Hub (the primary U.S. price benchmark) were 4.9% lower in the six months ended June 30, 2018 compared to the six months ended June 30, 2017.  Natural gas prices are more affected by domestic issues (as compared to crude oil prices), such as weather (particularly extreme heat or cold), supply, local demand issues, other fuel competition (coal) and domestic economic conditions, and they have historically been subject to substantial fluctuation.  Natural gas inventories at the end of the second quarter of 2018 were 25% lower than the prior year period and were 17% below the five-year average for the previous five years.  

Despite good demand for natural gas, the average price of natural gas continues to be weak from an overall economic standpoint as to making an adequate rate of return on wells that produce only natural gas.  The forward price curve that goes out several years shows natural gas prices well below $3.00 per Mcf.  Accordingly, the market expects continued weakness in natural gas prices for a number of reasons, including (i) producers continuing to drill in order to secure and to hold large lease positions before expiration, particularly in shale and similar resource plays, (ii) natural gas continuing to be produced as a by-product of oil drilling,  (iii) production efficiency gains being achieved in the shale gas areas resulting from better hydraulic fracturing, horizontal drilling, pad drilling and production techniques and (iv) re-injecting ethane from time to time into the natural gas stream, which increases the natural gas supply.

EIA projects natural gas prices to be flat in 2018 compared to 2017 and to increase 2% in 2019 compared to 2018.  U.S. supply is projected to be slightly higher than consumption in 2018 and 2019, resulting in minor inventory builds.  EIA’s forecast of fuel used for electrical power generation has natural gas consumption increasing in 2018 to 34% from 32% in 2017.  Electrical power generation from coal is forecast to decrease to 28% in 2018 from 30% in 2017.  Electrical power from renewable sources such as hydropower and wind is expected to be 17% in both 2018 and 2017.  

As of June 30, 2018, the number of working rigs drilling for oil and natural gas in the U.S. was higher than year ago levels for land based rigs (109 rigs, or 12%), but lower in offshore waters (two rigs or 10%).  According to Baker Hughes, the oil rig count at the end of June 2018, December 2017 and June 2017 was 858, 747 and 756, respectively.  The U.S. natural gas rig count at the end of June 2018, December 2017 and June 2017 was 187, 182 and 184, respectively.  In the Gulf of Mexico, the number of working rigs was 18 rigs (15 oil and three natural gas) at the end of June 2018; 18 rigs (14 oil and four natural gas) at the end of December 2017; and 21 rigs (18 oil and three natural gas) at the end of June 2017.

Our current 2018 capital expenditure forecast for 2018 is approximately $95 million, which excludes the Heidelberg field transaction and excludes other potential acquisitions.  The forecast also incorporates the JV Drilling Program.  Our 2018 capital expenditure program includes participation in 10 wells, seven of which are included in the 2018 JV Drilling Program.

We expect to be able to address the upcoming maturities of our debt instruments, have adequate cash balances and have no draws on our revolving bank credit facility during 2018.  See the Liquidity and Capital Resources section of this Item 2 for a discussion of our financing plans.  We strive to maintain flexibility in our capital expenditure projects and if prices improve, we may increase our investments.  

Our short term focus is on liquidity, cost reductions, fulfilling our obligations and making investments with short payback time frames.  We continue to closely monitor current and forecasted prices to assess if changes are needed to our plans.  See our Annual Report on Form 10-K for the year ended December 31, 2017, Item 1A, Risk Factors, for additional information.  

35


 

 

Results of Operations

The following tables set forth selected financial and operating data for the periods indicated (all values are net to our interest unless indicated otherwise):

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

Change

 

 

%

 

 

2018

 

 

2017

 

 

Change

 

 

%

 

 

(In thousands, except percentages and per share data)

 

Financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

$

116,618

 

 

$

85,622

 

 

$

30,996

 

 

 

36.2

%

 

$

213,924

 

 

$

170,593

 

 

$

43,331

 

 

 

25.4

%

NGLs

 

8,734

 

 

 

7,054

 

 

 

1,680

 

 

 

23.8

%

 

 

18,394

 

 

 

15,796

 

 

 

2,598

 

 

 

16.4

%

Natural gas

 

22,977

 

 

 

29,258

 

 

 

(6,281

)

 

 

(21.5

)%

 

 

48,844

 

 

 

59,016

 

 

 

(10,172

)

 

 

(17.2

)%

Other

 

1,283

 

 

 

1,389

 

 

 

(106

)

 

 

(7.6

)%

 

 

2,663

 

 

 

2,311

 

 

 

352

 

 

 

15.2

%

Total revenues

 

149,612

 

 

 

123,323

 

 

 

26,289

 

 

 

21.3

%

 

 

283,825

 

 

 

247,716

 

 

 

36,109

 

 

 

14.6

%

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

35,582

 

 

 

31,519

 

 

 

4,063

 

 

 

12.9

%

 

 

72,425

 

 

 

71,683

 

 

 

742

 

 

 

1.0

%

Production taxes

 

439

 

 

 

449

 

 

 

(10

)

 

 

(2.2

)%

 

 

894

 

 

 

964

 

 

 

(70

)

 

 

(7.3

)%

Gathering and transportation

 

4,928

 

 

 

5,318

 

 

 

(390

)

 

 

(7.3

)%

 

 

9,985

 

 

 

11,527

 

 

 

(1,542

)

 

 

(13.4

)%

Depreciation, depletion,

   amortization and accretion

 

39,757

 

 

 

40,364

 

 

 

(607

)

 

 

(1.5

)%

 

 

77,838

 

 

 

80,354

 

 

 

(2,516

)

 

 

(3.1

)%

General and administrative

   expenses

 

14,220

 

 

 

16,474

 

 

 

(2,254

)

 

 

(13.7

)%

 

 

29,258

 

 

 

29,748

 

 

 

(490

)

 

 

(1.6

)%

Derivative (gain) loss

 

6,219

 

 

 

(3,689

)

 

 

9,908

 

 

NM

 

 

 

6,219

 

 

 

(7,644

)

 

 

13,863

 

 

NM

 

Total costs and expenses

 

101,145

 

 

 

90,435

 

 

 

10,710

 

 

 

11.8

%

 

 

196,619

 

 

 

186,632

 

 

 

9,987

 

 

 

5.4

%

Operating income

 

48,467

 

 

 

32,888

 

 

 

15,579

 

 

 

47.4

%

 

 

87,206

 

 

 

61,084

 

 

 

26,122

 

 

 

42.8

%

Interest expense

 

12,147

 

 

 

11,436

 

 

 

711

 

 

 

6.2

%

 

 

23,470

 

 

 

22,730

 

 

 

740

 

 

 

3.3

%

Gain on exchange of debt

 

 

 

 

8,056

 

 

 

(8,056

)

 

NM

 

 

 

 

 

 

7,811

 

 

 

(7,811

)

 

NM

 

Other (income) expense, net

 

125

 

 

 

5,168

 

 

 

(5,043

)

 

NM

 

 

 

(208

)

 

 

5,114

 

 

 

(5,322

)

 

NM

 

Income before income tax

   expense (benefit)

 

36,195

 

 

 

24,340

 

 

 

11,855

 

 

 

48.7

%

 

 

63,944

 

 

 

41,051

 

 

 

22,893

 

 

 

55.8

%

Income tax expense (benefit)

 

112

 

 

 

(8,975

)

 

 

9,087

 

 

NM

 

 

 

221

 

 

 

(16,563

)

 

 

16,784

 

 

NM

 

Net income

$

36,083

 

 

$

33,315

 

 

$

2,768

 

 

 

8.3

%

 

$

63,723

 

 

$

57,614

 

 

$

6,109

 

 

 

10.6

%

 

Basic and diluted earnings

   per common share

$

0.25

 

 

$

0.23

 

 

$

0.02

 

 

 

8.7

%

 

$

0.44

 

 

$

0.40

 

 

$

0.04

 

 

 

10.0

%

 

NM – not meaningful

36


 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

Change

 

 

% (2)

 

 

2018

 

 

2017

 

 

Change

 

 

% (2)

 

Operating: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

1,738

 

 

 

1,923

 

 

 

(185

)

 

 

(9.6

)%

 

 

3,295

 

 

 

3,728

 

 

 

(433

)

 

 

(11.6

)%

NGLs (MBbls)

 

316

 

 

 

351

 

 

 

(35

)

 

 

(10.0

)%

 

 

667

 

 

 

725

 

 

 

(58

)

 

 

(8.0

)%

Natural gas (MMcf)

 

8,186

 

 

 

9,890

 

 

 

(1,704

)

 

 

(17.2

)%

 

 

16,709

 

 

 

19,875

 

 

 

(3,166

)

 

 

(15.9

)%

Total oil equivalent (MBoe)

 

3,419

 

 

 

3,921

 

 

 

(502

)

 

 

(12.8

)%

 

 

6,747

 

 

 

7,765

 

 

 

(1,018

)

 

 

(13.1

)%

Total nat. gas equiv.  (MMcfe)

 

20,514

 

 

 

23,524

 

 

 

(3,010

)

 

 

(12.8

)%

 

 

40,481

 

 

 

46,589

 

 

 

(6,108

)

 

 

(13.1

)%

 

Avg. daily equivalent sales (Boe/day)

 

37,571

 

 

 

43,084

 

 

 

(5,513

)

 

 

(12.8

)%

 

 

37,275

 

 

 

42,899

 

 

 

(5,624

)

 

 

(13.1

)%

Avg. daily equiv. sales (Mcfe/day)

 

225,427

 

 

 

258,503

 

 

 

(33,076

)

 

 

(12.8

)%

 

 

223,650

 

 

 

257,395

 

 

 

(33,745

)

 

 

(13.1

)%

Average realized sales prices:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/Bbl)

$

67.09

 

 

$

44.54

 

 

$

22.55

 

 

 

50.6

%

 

$

64.93

 

 

$

45.76

 

 

$

19.17

 

 

 

41.9

%

NGLs ($/Bbl)

 

27.61

 

 

 

20.15

 

 

 

7.46

 

 

 

37.0

%

 

 

27.57

 

 

 

21.80

 

 

 

5.77

 

 

 

26.5

%

Natural gas ($/Mcf)

 

2.81

 

 

 

2.96

 

 

 

(0.15

)

 

 

(5.1

)%

 

 

2.92

 

 

 

2.97

 

 

 

(0.05

)

 

 

(1.7

)%

Oil equivalent ($/Boe)

 

43.38

 

 

 

31.10

 

 

 

12.28

 

 

 

39.5

%

 

 

41.67

 

 

 

31.61

 

 

 

10.06

 

 

 

31.9

%

Natural gas equivalent ($/Mcfe)

 

7.23

 

 

 

5.18

 

 

 

2.05

 

 

 

39.6

%

 

 

6.95

 

 

 

5.27

 

 

 

1.68

 

 

 

31.8

%

Average per Boe ($/Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

$

10.41

 

 

$

8.04

 

 

$

2.37

 

 

 

29.5

%

 

$

10.73

 

 

$

9.23

 

 

$

1.50

 

 

 

16.3

%

Gathering and transportation

 

1.44

 

 

 

1.36

 

 

 

0.08

 

 

 

5.9

%

 

 

1.48

 

 

 

1.48

 

 

 

 

 

 

 

Production costs

 

11.85

 

 

 

9.40

 

 

 

2.45

 

 

 

26.1

%

 

 

12.21

 

 

 

10.71

 

 

 

1.50

 

 

 

14.0

%

Production taxes

 

0.13

 

 

 

0.11

 

 

 

0.02

 

 

 

18.2

%

 

 

0.13

 

 

 

0.12

 

 

 

0.01

 

 

 

8.3

%

DD&A

 

11.63

 

 

 

10.29

 

 

 

1.34

 

 

 

13.0

%

 

 

11.54

 

 

 

10.35

 

 

 

1.19

 

 

 

11.5

%

G&A  expenses

 

4.16

 

 

 

4.20

 

 

 

(0.04

)

 

 

(1.0

)%

 

 

4.34

 

 

 

3.83

 

 

 

0.51

 

 

 

13.3

%

 

$

27.77

 

 

$

24.00

 

 

$

3.77

 

 

 

15.7

%

 

$

28.22

 

 

$

25.01

 

 

$

3.21

 

 

 

12.8

%

Average per Mcfe ($/Mcfe):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

$

1.73

 

 

$

1.34

 

 

$

0.39

 

 

 

29.1

%

 

$

1.79

 

 

$

1.54

 

 

$

0.25

 

 

 

16.2

%

Gathering and transportation

 

0.24

 

 

 

0.23

 

 

 

0.01

 

 

 

4.3

%

 

 

0.25

 

 

 

0.25

 

 

 

 

 

 

 

Production costs

 

1.97

 

 

 

1.57

 

 

 

0.40

 

 

 

25.5

%

 

 

2.04

 

 

 

1.79

 

 

 

0.25

 

 

 

14.0

%

Production taxes

 

0.02

 

 

 

0.02

 

 

 

 

 

 

 

 

 

0.02

 

 

 

0.02

 

 

 

 

 

 

 

DD&A

 

1.94

 

 

 

1.72

 

 

 

0.22

 

 

 

12.8

%

 

 

1.92

 

 

 

1.72

 

 

 

0.20

 

 

 

11.6

%

G&A  expenses

 

0.69

 

 

 

0.70

 

 

 

(0.01

)

 

 

(1.4

)%

 

 

0.72

 

 

 

0.64

 

 

 

0.08

 

 

 

12.5

%

 

$

4.62

 

 

$

4.01

 

 

$

0.61

 

 

 

15.2

%

 

$

4.70

 

 

$

4.17

 

 

$

0.53

 

 

 

12.7

%

 

 

(1)

The conversions to barrels of oil equivalent and cubic feet equivalent were determined using the energy equivalency ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or NGLs (totals may not compute due to rounding).  The conversion ratio does not assume price equivalency, and the price on an equivalent basis for crude oil, NGLs and natural gas may differ significantly.

 

(2)

Variance percentages are calculated using rounded figures and may result in different figures for comparable data.

Volume measurements:

 

 

Bbl - barrel

 

Mcf - thousand cubic feet

Boe - barrel of oil equivalent

 

Mcfe - thousand cubic feet equivalent

MBbls - thousand barrels for crude oil, condensate or NGLs

 

MMcf - million cubic feet

MBoe - thousand barrels of oil equivalent

 

MMcfe - million cubic feet equivalent

37


 

Three Months Ended June 30, 2018 Compared to the Three Months Ended June 30, 2017

Revenues.  Total revenues increased $26.3 million, or 21.3%, to $149.6 million for the three months ended June 30, 2018 as compared to the three months ended June 30, 2017.  Oil revenues increased $31.0 million, or 36.2%, NGLs revenues increased $1.7 million, or 23.8%, natural gas revenues decreased $6.3 million, or 21.5%, and other revenues decreased $0.1 million.  The increase in oil revenues was attributable to a 50.6% increase in the average realized sales price to $67.09 per barrel for the three months ended June 30, 2018 from $44.54 per barrel for the three months ended June 30, 2017, partially offset by a decrease in sales volumes of 9.6%.  The increase in NGLs revenues was attributable to a 37.0% increase in the average realized sales price to $27.61 per barrel for the three months ended June 30, 2018 from $20.15 per barrel for the three months ended June 30, 2017, partially offset by a decrease in sales volumes of 10.0%.  The decrease in natural gas revenues was attributable to a decrease in sales volumes of 1.7 billion cubic feet (“Bcf”), or 17.2% and a 5.1% decrease in the average realized price to $2.81 per Mcf for the three months ended June 30, 2018 from $2.96 per Mcf for the three months ended June 30, 2017.  Overall, production volumes decreased 12.8% on a Boe basis.  The largest production increases for the three months ended June 30, 2018 compared to the three months ended June 30, 2017 were from our newly acquired interest in the Heidelberg field and our Ship Shoal 300 field.  Offsetting were production decreases primarily due to natural production declines.  Production for the three months ended June 30, 2018 was also negatively impacted by maintenance, well issues and pipeline outages that collectively resulted in deferred production of 4,600 Boe per day.  During the three months ended June 30, 2017, deferred production was 3,400 Boe per day.

Revenues from oil and NGLs as a percent of our total revenues were 83.8% for the three months ended June 30, 2018 compared to 75.1% for the three months ended June 30, 2017.  Our average realized NGLs sales price as a percent of our average realized crude oil sales price decreased to 41.1% for the three months ended June 30, 2018 compared to 45.2% for the three months ended June 30, 2017.   

Lease operating expenses.  Lease operating expenses, which include base lease operating expenses, insurance, workovers, and facilities maintenance, increased $4.1 million, or 12.9%, to $35.6 million in the three months ended June 30, 2018 compared to the three months ended June 30, 2017.  On a component basis, base lease operating expenses increased $3.1 million, facilities maintenance expense increased $0.7, insurance premiums increased $0.5 million and workover expenses decreased $0.2 million.  Base lease operating expenses increased primarily due to the addition of the Heidelberg field; lower product handling and operating charges to an outside party at our Mississippi Canyon 243 field (Matterhorn) and higher charges from non-operated properties.  (Compared to the three months ended March 31, 2018, base lease operating expense decreased $1.2 million.)  The facility maintenance expense increase was primarily attributable to a pipeline repair at our East Cameron 321 field.  The insurance premium increase is primarily due to our insurance policies related to named windstorms, which had better coverage between the two periods.  The decrease in workover expense was primarily due to a 2017 project at the Brazos Area 133 field, partially offset by a 2018 project at our Mahogany field.  

Production taxes.  Production taxes were basically flat for the three months ended June 30, 2018 compared to the three months ended June 30, 2017.  Most of our production is from federal waters where no production taxes are imposed.  Our Fairway field, which is in state waters, is subject to production taxes.  

Gathering and transportation.  Gathering and transportation expenses decreased $0.4 million to $4.9 million for the three months ended June 30, 2018 compared to the three months ended June 30, 2017 primarily due to lower production volumes of all of the commodities we produce.  

Depreciation, depletion, amortization and accretion (“DD&A”). DD&A, which includes accretion for ARO, increased to $11.63 per Boe for the three months ended June 30, 2018 from $10.29 per Boe for the three months ended June 30, 2017.  On a nominal basis, DD&A decreased to $39.8 million (or 1.5%) for the three months ended June 30, 2018 from $40.4 million for the three months ended June 30, 2017.  DD&A on a nominal basis decreased primarily due to lower production.  Other factors affecting the DD&A rate are capital expenditures, changes in future development costs on remaining reserves and an increase in proved reserves volumes.    

General and administrative expenses (“G&A”).  G&A was $14.2 million for the three months ended June 30, 2018, decreasing 13.7% from $16.5 million for the three months ended June 30, 2017.  The decrease was primarily due to decreases in share-based compensation as there have been no RSU grants in 2018 and in lower legal costs.  G&A on a per Boe basis was $4.16 per Boe for the three months ended June 30, 2018 compared to $4.20 per Boe for the three months ended June 30, 2017.

38


 

Derivative (gain) loss. We entered into derivative contracts for crude oil during the second quarter of 2018 relating to a portion of our 2018 estimated production. The three months ended June 30, 2018 reflects a $6.2 million derivative loss.  We entered into derivative contracts for crude oil and natural gas during the first quarter of 2017 relating to a portion of our 2017 estimated production. The three months ended June 30, 2017 reflects a $3.7 million derivative gain primarily for our crude oil derivative contracts.  

Interest expense.  Interest expense was $12.1 million and $11.4 million for the three months ended June 30, 2018 and 2017, respectively.  The increase is primarily due to an interest accrual related to a royalty issue with the ONRR on production that dates back 10 to 15 years.  See Financial Statements - Note 2 – Long-Term Debt under Part I, Item 1 of this Form 10-Q for additional information on our debt.   

Gain on exchange of debt.  For the three months ended June 30, 2017, an additional net gain of $8.1 million was recognized primarily as a result of paying interest in cash on the Second Lien PIK Toggles Notes and the Third Lien PIK Toggle Notes versus paying the interest in kind.  The cash interest payments on the Second Lien PIK Toggles Notes and the Third Lien PIK Toggle Notes lowered the carrying value of the respective notes under ACS 470-60, resulting in the recognition of a non-cash gain.  The cash payments have a lower interest rate compared to the PIK option and this also reduced future interest and principal payments.  Partially offsetting were additional expenses related to the Exchange Transaction for differences between estimated and actual expense.  

Other (income) expense, net.  During the three months ended June 30, 2017, other expense, net, was $5.2 million and consists primarily of expense items related to the Apache lawsuit of $6.3 million, partially offset by loss-of-use reimbursements from a third-party for damages incurred at one of our platforms of $1.1 million.  See Financial Statements - Note 11– Contingencies under Part I, Item 1 of this Form 10-Q for additional information on the Apache lawsuit.  

Income tax expense (benefit). Our income tax expense for the three months ended June 30, 2018 was $0.1 million and our income tax benefit for the three months ended June 30, 2017 was $9.0 million.  Our current full-year forecast for 2018 has a net operating loss for tax purposes; therefore, no current tax expense was recorded related to the full-year forecast.  No deferred income tax expense was recorded for the three months ended June 30, 2018 due to dollar-for-dollar offsets by our valuation allowance.  Our effective tax rate using book pre-tax income was not meaningful for either period.  For both periods, adjustments in the valuation allowance primarily offset changes in net deferred tax assets.  See Financial Statements – Note 9 –Income Taxes under Part I, Item 1 of this Form 10-Q for additional information.

Six Months Ended June 30, 2018 Compared to the Six Months Ended June 30, 2017

Revenues.  Total revenues increased $36.1 million, or 14.6%, to $283.8 million for the six months ended June 30, 2018 as compared to the six months ended June 30, 2017.  Oil revenues increased $43.3 million, or 25.4%, NGLs revenues increased $2.6 million, or 16.4%, natural gas revenues decreased $10.2 million, or 17.2%, and other revenues increased $0.4 million.  The increase in oil revenues was attributable to a 41.9% increase in the average realized sales price to $64.93 per barrel for the six months ended June 30, 2018 from $45.76 per barrel for the six months ended June 30, 2017, partially offset by a decrease in sales volumes of 11.6%.  The increase in NGLs revenues was attributable to a 26.5% increase in the average realized sales price to $27.57 per barrel for the six months ended June 30, 2018 from $21.80 per barrel for the six months ended June 30, 2017, partially offset by a decrease in sales volumes of 8.0%.  The decrease in natural gas revenues was attributable to a decrease in sales volumes of 3.2 Bcf, or 15.9% and a 1.7% decrease in the average realized price to $2.92 per Mcf for the six months ended June 30, 2018 from $2.97 per Mcf for the six months ended June 30, 2017.  Overall, production volumes decreased 13.1% on a Boe basis. The largest production increases for the six months ended June 30, 2018 compared to the three months ended June 30, 2017 were from our newly acquired interest in the Heidelberg field and our Ship Shoal 300 field.  Revenue and production was adjusted for royalty relief on two of our deepwater fields related to their 2017 and 2016 production and realized prices which is recognized in the subsequent year.  This royalty relief impact to revenues and production during the six months ended June 30, 2018 and 2017 was $1.0 million and $5.0 million, respectively and 286 Boe per day and 967 Boe per day, respectively.  Offsetting were production decreases primarily due to natural production declines.  Production for the six months ended June 30, 2018 was also negatively impacted by maintenance, well issues and pipeline outages that collectively resulted in deferred production of 4,400 Boe per day.  During the six months ended June 30, 2017, deferred production was 2.600 Boe per day.

39


 

Revenues from oil and liquids as a percent of our total revenues were 81.9% for the six months ended June 30, 2018 compared to 75.2% for the six months ended June 30, 2017.  Our average realized NGLs sales price as a percent of our average realized crude oil sales price decreased to 42.5% for the six months ended June 30, 2018 compared to 47.6% for the six months ended June 30, 2017.   

Lease operating expenses.  Lease operating expenses, which include base lease operating expenses, insurance, workovers, and facilities maintenance, increased $0.7 million, or 1.0%, to $72.4 million in the six months ended June 30, 2018 compared to the six months ended June 30, 2017.  On a component basis, base lease operating expenses increased $1.4 million, insurance premiums increased $1.3 million, workover expenses decreased $1.8 million, and facilities maintenance expense decreased $0.2 million.  Base lease operating expenses increased primarily due the addition of the Heidelberg field; lower product handling and operating charges to an outside party at our Matterhorn field and higher incentive compensation expenses.  The insurance premium increase is primarily due to our insurance policies related to named windstorms, which had better coverage between the two periods.  The decrease in workover expense was primarily due to a project at our Mahogany field that did not re-occur in 2018.  The facility maintenance expense decrease is primarily attributable to compressor overhauls and pipeline projects in 2017, which did not re-occur at the same expense level during 2018.  

Production taxes.  Production taxes were basically flat for the six months ended June 30, 2018 compared to the six months ended June 30, 2017.  Most of our production is from federal waters where no production taxes are imposed.  Our Fairway field, which is in state waters, is subject to production taxes.  

Gathering and transportation.  Gathering and transportation expenses decreased $1.5 million to $10.0 million for the six months ended June 30, 2018 compared to the six months ended June 30, 2017 primarily due to lower production volumes of all of the commodities we produce.  

Depreciation, depletion, amortization and accretion. DD&A, which includes accretion for ARO, increased to $11.54 per Boe for the six months ended June 30, 2018 from $10.35 per Boe for the six months ended June 30, 2017.  On a nominal basis, DD&A decreased to $77.8 million (3.1%) for the six months ended June 30, 2018 from $80.4 million for the six months ended June 30, 2017.  DD&A on a nominal basis decreased primarily due to lower production.  Other factors affecting the DD&A rate are capital expenditures, changes in future development costs on remaining reserves and an increase in proved reserves volumes.    

General and administrative expenses.  G&A was $29.3 million for the six months ended June 30, 2018, down 1.6% from $29.7 million for the six months ended June 30, 2017.  Decreases in legal costs and share-based compensation as there have been no RSU grants in 2018 and were partially offset by increases in cash-based incentive programs.  G&A on a per Boe basis was $4.34 per Boe for the six months ended June 30, 2018 compared to $3.83 per Boe for the six months ended June 30, 2017.

Derivative (gain) loss. We entered into derivative contracts for crude oil during the second quarter of 2018 relating to a portion of our 2018 estimated production. The six months ended June 30, 2018 reflects a $6.2 million derivative loss.  We entered into derivative contracts for crude oil and natural gas during the first quarter of 2017 relating to a portion of our 2017 estimated production. The six months ended June 30, 2017 reflects a $7.6 million derivative gain primarily for our crude oil derivative contracts.  

Interest expense.  Interest expense was $23.5 million and $22.7 million for the six months ended June 30, 2018 and 2017, respectively.  The increase is primarily due to an interest accrual related to a royalty issue with the ONRR on production that dates back 10 to 15 years.  See Financial Statements - Note 2 – Long-Term Debt under Part I, Item 1 of this Form 10-Q for additional information on our debt.   

Gain on exchange of debt.  During the six months ended June 30, 2017, an additional net gain of $7.8 million was recognized primarily as a result of paying interest in cash on the Second Lien PIK Toggles Notes and the Third Lien PIK Toggle Notes versus paying the interest in kind.  The cash interest payments on Second Lien PIK Toggles Notes and the Third Lien PIK Toggle Notes lowered the carrying value of the respective notes under ACS 470-60, resulting in the recognition of a non-cash gain.  The cash payments have a lower interest rate compared to the PIK option and this also reduced future interest and principal payments.  Partially offsetting were additional expenses related to the Exchange Transaction for differences between estimated and actual expense.    

Other income (expense), net.  During the six months ended June 30, 2017, other expense, net, was $5.1 million and consists primarily of expense items related to the Apache lawsuit of $6.3 million, partially offset by loss-of-use reimbursements from a third-party for damages incurred at one of our platforms of $1.1 million.  See Financial Statements - Note 11– Contingencies under Part I, Item 1 of this Form 10-Q for additional information on the Apache lawsuit.  

40


 

Income tax expense (benefit). Our income tax expense for the six months ended June 30, 2018 was $0.2 million and our income tax benefit for the six months ended June 30, 2017 was $16.6 million.  Our current full-year forecast for 2018 has a net operating loss for tax purposes; therefore, no current tax expense was recorded related to the full-year forecast.  No deferred income tax expense was recorded for the six months ended June 30, 2018 due to dollar-for-dollar offsets by our valuation allowance.  Our effective tax rate using book pre-tax income was not meaningful for either period.  For both periods, adjustments in the valuation allowance primarily offset changes in net deferred tax assets.  See Financial Statements – Note 9 –Income Taxes under Part I, Item 1 of this Form 10-Q for additional information.

Liquidity and Capital Resources

Our primary liquidity needs are to fund capital expenditures and strategic property acquisitions to allow us to replace our oil and natural gas reserves, repay outstanding borrowings, make related interest payments and satisfy our asset retirement obligations.  We have funded such activities in the past with cash on hand, net cash provided by operating activities, sales of property, securities offerings and bank borrowings.  

If commodity prices were to return to the weaker levels seen in the early part of 2016, especially relative to our cost of finding and producing new reserves, this could have a significant adverse effect on our liquidity.  In addition, other events outside of our control could significantly affect our liquidity such as changes in regulations or the interpretation of existing regulations.  

Our Credit Agreement matures on November 8, 2018.  As of June 30, 2018, we had $9.7 million of letters of credit outstanding and no amounts borrowed on our revolving bank credit facility.  In April 2018, we consummated a transaction acquiring a 9.375% non-operated working interest in the Heidelberg field, which resulted in the issuance of a letter of credit of $9.4 million and depositing $4.7 million cash with our lead bank under the terms of the Credit Agreement.

Our Unsecured Senior Notes mature on June 15, 2019 and if the Unsecured Senior Notes have not been extended, refunded, defeased, discharged, replaced or refinanced by February 28, 2019, then the 11.00% 1.5 Lien Term Loan, due November 15, 2019, and the 8.50%/10.00% Third Lien PIK Toggle Notes, due June 15, 2021, will both accelerate their maturity to February 28, 2019.  If the maturity of these two instruments were to be accelerated, approximately $234.8 million would be payable on February 28, 2019.  During 2018, we plan to address the potential maturity acceleration of these two debt instruments and to extend or replace the revolving bank credit facility.  We expect to build sufficient cash balances in 2018 to be able to redeem, repurchase or refinance the Unsecured Senior Notes.  Certain amendments under the Credit Agreement and the 1.5 Lien Term Loan will likely be required in the event we redeem or repurchase the Unsecured Senior Notes, which we anticipate would be granted if requested.  If we are in a position to repay or refinance the 1.5 Lien Term Loan, then we would expect to extend the maturity of our revolving bank credit facility.  There can be no assurance that lenders will extend our revolving bank credit facility maturity, but under current market conditions and based on the outlook of our cash position in 2018 and further, we believe our lenders or replacement lenders will be amenable to participating in a refinancing or corporate financing transaction.

Credit Agreement.  Availability on our revolving bank credit facility as of June 30, 2018 was $140.3 million.  Availability under our revolving bank credit facility is subject to a semi-annual redetermination of our borrowing base that occurs in the spring and fall of each year and is calculated by our lenders based on their evaluation of our proved reserves and their own internal criteria.  The 2018 spring redetermination reaffirmed the borrowing base amount at $150.0 million.  Any redetermination by our lenders to change our borrowing base will result in a similar change in the availability under our revolving bank credit facility.  The revolving bank credit facility is secured and is collateralized by substantially all of our oil and natural gas properties.  

The Credit Agreement contains financial covenants calculated as of the last day of each fiscal quarter, which include thresholds on financial ratios, as defined in the Credit Agreement.  We were in compliance with all applicable covenants of the Credit Agreement as of June 30, 2018.

Long-Term Debt.  The recorded amounts of our long-term debt and the primary terms are disclosed in Financial Statements - Note 2 – Long-Term Debt under Part I, Item 1 of this Form 10-Q.  We were in compliance with all applicable covenants of our long-term debt agreements as of June 30, 2018.  

41


 

BOEM Matters.  As of the filing date of this Form 10-Q, the Company is in compliance with its financial assurance obligations to the BOEM and has no outstanding BOEM orders related to financial assurance obligations.  During April 2018, we posted an additional $10 million of bonds as requested by BOEM to account for decommissioning obligations that accrued on sole-liability properties during the Company’s period of leasing.  We and other offshore Gulf of Mexico producers may, in the ordinary course of business, receive requests or demands in the future for financial assurances from the BOEM.  

Surety Bond Collateral.  Some of the sureties that provide us surety bonds used for supplemental financial assurance purposes have requested and received collateral from us, and may request additional collateral from us in the future, which could be significant and materially impact our liquidity.  In addition, pursuant to the terms of our agreements with various sureties under our existing bonds or under any additional bonds we may obtain, we are required to post collateral at any time, on demand, at the surety’s discretion.  No additional demands were made to us by sureties during 2018 as of the filing date of the Form 10-Q.

The issuance of any additional surety bonds or other security to satisfy future BOEM orders, collateral requests from surety bond providers, and collateral requests from other third-parties may require the posting of cash collateral, which may be significant, and may require the creation of escrow accounts.  

Cash Flow and Working Capital.  Net cash provided by operating activities for the six months ended June 30, 2018 was $115.2 million compared to $65.6 million for the six months ended June 30, 2017.  The change between periods is primarily due to higher realized prices for crude oil and NGLs, and lower spending for ARO activities.  Our combined average realized sales price per Boe increased 31.9% in the six months ended June 30, 2018, which caused total revenues to increase $66.2 million, partially offset by decreases of 13.1% in production volumes which caused revenues to decrease by $30.5 million.  

Other items affecting operating cash flows for the six months ended June 30, 2018 were ARO settlements of $12.1 million, which decreased from $36.0 million in the prior period.  During the six months ended June 30, 2017, we received insurance reimbursements of $30.1 million and made a deposit related to the Apache matter of $49.5 million.  Working capital items accounted for the balance of the change in net cash provided by operating activities.  

Net cash used in investing activities during the six months ended June 30, 2018 and 2017 was $77.8 million and $45.5 million, respectively, which represents our investments in oil and gas properties and equipment.  Investments in oil and natural gas properties on an accrual basis in the six months ended June 30, 2018 were $31.8 million compared to $43.8 million for the six months ended June 30, 2017.  The capital expenditures during the six months ended June 30, 2018 related to investments with the majority in the conventional shelf and to a lesser extent in the deep water.  Adjustments from working capital changes associated with investing activities was a net cash decrease of $29.3 million in the six months ended June 30, 2018 compared to net cash decrease of $0.8 million in the six months ended June 30, 2017.  These amounts represent timing differences between when the work was performed and the payments are made.  In addition, the Heidelberg field net purchase price was $16.6 million during the six months ended June 30, 2018 and there were no similar investments in the prior year period.

Net cash used by financing activities for the six months ended June 30, 2018 and 2017 was $7.1 million and $18.0, respectively. The net cash used for the six months ended June 30, 2018 and 2017 was primarily attributable to the interest payments on the 1.5 Lien Term Loan, the Second Lien PIK Toggle Notes and the Third Lien PIK Toggle Notes, which are reported as financing activities under ASC 470-60.    

42


 

Derivative Financial Instruments.  From time to time, we use various derivative instruments to manage a portion of our exposure to commodity price risk from sales of oil and natural gas and interest rate risk from floating interest rates on our revolving bank credit facility.  During the six months ended June 30, 2018, we entered into derivative contracts for crude oil which relate to volumes of 11,000 barrels per day through December 2018.  See Financial Statements – Note 7 – Derivative Financial Instruments under Part I, Item 1 of this Form 10-Q for additional information.

  Insurance Coverage.  We currently carry multiple layers of insurance coverage in our Energy Package (defined as certain insurance policies relating to our oil and gas properties which include named windstorm coverage) covering our operating activities, with higher limits of coverage for higher valued properties and wells.  The current policy limits for well control range from $30.0 million to $500.0 million depending on the risk profile and contractual requirements.  With respect to coverage for named windstorms, we have a $162.5 million aggregate limit covering all of our higher valued properties, and $150 million for all other properties subject to a retention (deductible) of $30.0 million.  Included within the $162.5 million aggregate limit is total loss only (“TLO”) coverage on our Mahogany platform, which has no retention.  The operational and named windstorm coverages are effective for one year beginning June 1, 2018.  Coverage for pollution causing a negative environmental impact is provided under the well control and other sections within the policy.

Our general and excess liability policies are effective for one year beginning May 1, 2018 and provide for $300.0 million of coverage for bodily injury and property damage liability, including coverage for liability claims resulting from seepage, pollution or contamination.  With respect to the Oil Spill Financial Responsibility requirement under the Oil Pollution Act of 1990, we are required to evidence $150.0 million of financial responsibility to the BSEE and we have insurance coverage of such amount.  

Although we were able to renew our general and excess liability policies effective on May 1, 2018, and our Energy Package effective on June 1, 2018, our insurers may not continue to offer this type and level of coverage to us in the future, or our costs may increase substantially as a result of increased premiums and there could be an increased risk of uninsured losses that may have been previously insured, all of which could have a material adverse effect on our financial condition and results of operations.  We are also exposed to the possibility that in the future we will be unable to buy insurance at any price or that if we do have claims, the insurers will not pay our claims.  We do not carry business interruption insurance.

Capital Expenditures.  The level of our investment in oil and natural gas properties changes from time to time depending on numerous factors, including the prices of crude oil, NGLs and natural gas, acquisition opportunities, available liquidity and the results of our exploration and development activities.  During the six months ended June 30, 2018, we received reimbursement of capital expenditures from Monza for projects in the JV Drilling Program which had incurred costs during 2017.  These reimbursements related to 2017 are reported in a separate line in the table below.  The following table presents our capital expenditures on an accrual basis for exploration, development and other leasehold costs:  

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Exploration (1)

 

$

4,322

 

 

$

(401

)

Development (1)

 

 

33,003

 

 

 

42,440

 

Heidelberg field

 

 

16,617

 

 

 

 

Reimbursement from Monza for 2017 expenditures

 

 

(14,075

)

 

 

 

Seismic, JV Drilling Program and other

 

 

8,553

 

 

 

1,761

 

Investments in oil and gas property/equipment

 

$

48,420

 

 

$

43,800

 

 

(1)

Reported geographically in the subsequent table

43


 

The following table presents our exploration and development capital expenditures on an accrual basis geographically in the Gulf of Mexico:

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Conventional shelf

 

$

28,128

 

 

$

41,032

 

Deepwater

 

 

9,197

 

 

 

1,007

 

Exploration and development capital expenditures

 

$

37,325

 

 

$

42,039

 

Our capital expenditures for the six months ended June 30, 2018 were financed by cash flow from operations and cash on hand.  

During the six months ended June 30, 2018, we completed the A-17 well at Mahogany, which began producing during March 2018 and we completed the Viosca Knoll 823 (“Virgo”) A-10 ST well, which began production during April 2018.  The Virgo A-10 ST well is in the JV Drilling Program.  During the six months ended June 30, 2017, we completed three wells.  We did not drill any dry holes in either period.  

Exploration/Development Activities.  As of July 31, 2018, we were drilling on the Virgo A-12 well and the South Timbalier 311 A-2 well.  During July 2018, we completed the Mahogany A-5 well and it began producing in July 2018.  The Main Pass 286 #1 well has been cased and is waiting for development sanction.  Each of these four wells is in the JV Drilling Program.  In addition, we have moved the rig at Mahogany to drill the A-19 well, which is not in the JV Drilling Program.

Offshore Lease Awards.  We were successful in obtaining nine new leases in the Central and Eastern Gulf of Mexico.  The new leases are primarily located near or offsetting our existing properties and were acquired in total for less than $1.0 million, net to our interest.  

Divestitures.  Periodically, we sell properties as part of the management of our property portfolio.  During the six months ended June 30, 2018, we did not have any property sales of significance.

Capital Expenditure Budget and Expected Production for 2018.  Our current 2018 capital expenditure forecast is approximately $95 million, which excludes the Heidelberg field transaction and excludes other potential acquisitions.  The forecast also incorporates the JV Drilling Program.  Our 2018 capital expenditure program includes participation in 10 wells, seven of which are included in the 2018 JV Drilling Program.  We strive to maintain flexibility in our capital expenditure projects and if prices improve, we may increase our investments.  

Income Taxes.  As of June 30, 2018, we have current income tax receivables of $65.2 million.  The current income tax receivables include an estimated net operating loss claim for 2017 of $13.1 million, which is expected to be received during 2018.  The other component of current income tax receivables relates to our net operating loss claims totaling $52.1 million for the years 2012, 2013 and 2014 that were carried back to prior years and are expected to be received in 2018.  These receivables relate to claims under rules for “specified liability losses” made pursuant to IRC Section 172(f), which permits certain platform dismantlement, well abandonment and site clearance costs to be carried back 10 years.  For 2018, we do not expect to make any significant income tax payments.  See Financial Statements – Note 9 –Income Taxes under Part I, Item 1 of this Form 10-Q for additional information.

Asset Retirement Obligations.  Each quarter, we review and revise our ARO estimates.  Our ARO at June 30, 2018 and December 31, 2017 were $317.2 million and $300.4 million, respectively.  Our plans include spending $37.6 million in 2018 for ARO compared to $72.4 million spent on ARO in 2017.  As our ARO estimates are for work to be performed in the future, and in the case of our non-current ARO, extend from one to many years in the future, actual expenditures could be substantially different than our estimates. See Risk Factors, under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017 for additional information.    

44


 

Contractual Obligations.  Updated information on certain contractual obligations is provided in Financial Statements – Note 2 – Long-Term Debt and Note 6 – Asset Retirement Obligations, and under Part I, Item 1 of this Form 10-Q.  As of June 30, 2018, drilling rig commitments, excluding ARO drilling rig commitments, were approximately $5.4 million compared to $5.7 million as of December 31, 2017.  In conjunction with the purchase of the Heidelberg field interest, we assumed contracts with certain pipeline companies that contain minimum quantities obligations through 2028 resulting in an estimated commitment of $19.6 million.  Except for scheduled utilization, other contractual obligations as of June 30, 2018 did not change materially from the disclosures in Management’s Discussion and Analysis of Financial Condition and Results of Operations, under Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2017.

Critical Accounting Policies

Our significant accounting policies are summarized in Financial Statements and Supplementary Data under Part II, Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2017.  Also refer to Financial Statements - Note 1 - Basis of Presentation under Part 1, Item 1 of this Form 10-Q.  

Recent Accounting Pronouncements

See Financial Statements - Note 1 - Basis of Presentation under Part 1, Item 1, of this Form 10-Q.  

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Information about market risks for the three months ended June 30, 2018 did not change materially from the disclosures in Quantitative and Qualitative Disclosures About Market Risk under Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2017.  As such, the information contained herein should be read in conjunction with the related disclosures in our Annual Report on Form 10-K for the year ended December 31, 2017.  

Commodity Price Risk. Our revenues, profitability and future rate of growth substantially depend upon market prices of crude oil, NGLs and natural gas, which fluctuate widely.  Crude oil, NGLs and natural gas price declines have adversely affected our revenues, net cash provided by operating activities and profitability in the past and could have impacts on our business in the future.  During the second quarter of 2018, we entered into derivative crude oil contracts related to a portion of our estimated production for the remainder of 2018.  We historically have not designated our commodity derivatives as hedging instruments and any future derivative commodity contracts are not expected to be designated as hedging instruments.  Use of these contracts may reduce the effects of volatile crude oil and natural gas prices, but they also may limit future income from favorable price movements.  See Financial Statements – Note 7 – Derivative Financial Instruments under Part I, Item 1 of this Form 10-Q for additional information.  

Interest Rate Risk.  As of June 30, 2018, we had no outstanding borrowings on our revolving bank credit facility.  The revolving bank credit facility has a variable interest rate, which is primarily impacted by the London Interbank Offered Rate and the margin, which ranges from 3.00% to 4.00% depending on the amount outstanding.  As of June 30, 2018, we did not have any derivative instruments related to interest rates.

45


 

Item 4.  Controls and Procedures

We have established disclosure controls and procedures designed to ensure that material information required to be disclosed in our reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SEC and that any material information relating to us is accumulated and communicated to our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate to allow timely decisions regarding required disclosures.  In designing and evaluating our disclosure controls and procedures, our management recognizes that controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving desired control objectives.  In reaching a reasonable level of assurance, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Exchange Act Rule 13a-15(b), we performed an evaluation, under the supervision and with the participation of our management, including our CEO and CFO, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report.  Based on that evaluation, our CEO and CFO have each concluded that as of June 30, 2018, our disclosure controls and procedures are effective to ensure that information we are required to disclose in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that our controls and procedures are designed to ensure that information required to be disclosed by us in such reports is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

During the quarter ended June 30, 2018, there was no change in our internal control over financial reporting that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.  

 

 

PART II – OTHER INFORMATION

 

Item 1.  Legal Proceedings

See Financial Statements – Note 11 – Contingencies, under Part I Item 1 of this Form 10-Q for information on various legal matters.  

Item 1A.  Risk Factors  

Investors should carefully consider the risk factors included under Part I, Item 1A, Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, 2017, together with all of the other information included in this document, in our Annual Report on Form 10-K and in our other public filings, press releases and discussions with our management.

The potential effects of crude oil prices are discussed under Part I, Item 1A, Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, 2017 and also discussed in the Part I, Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Overview section of this Form 10-Q.

Notwithstanding the matters discussed herein, there have been no material changes in our risk factors as previously disclosed in Part I, Item 1A, Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, 2017.

 

 

46


 

 

Item 6.  Exhibits

 

Exhibit
Number

 

Description

 

 

 

3.1

 

 

Amended and Restated Articles of Incorporation of W&T Offshore, Inc. (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K, filed February 24, 2006 (File No. 001-32414))

 

 

 

3.2

 

 

Amended and Restated Bylaws of W&T Offshore, Inc. (Incorporated by reference to Exhibit 3.2 of the Company’s Registration Statement on Form S-1, filed May 3, 2004 (File No. 333-115103))

 

 

 

3.3

 

 

Certificate of Amendment to the Amended and Restated Articles of Incorporation of W&T Offshore, Inc. (Incorporated by reference to Exhibit 3.3 of the Company’s Quarterly Report on Form 10-Q, filed July 31, 2012 (File No. 001-32414))

 

 

 

3.4

 

 

Certificate of Amendment to the Amended and Restated Articles of Incorporation of W&T Offshore, Inc., dated as of September 6, 2016.  (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K, filed September  6, 2016 (File No. 001-32414))

 

 

 

31.1*

 

Section 302 Certification of Chief Executive Officer.

 

 

 

31.2*

 

Section 302 Certification of Chief Financial Officer.

 

 

 

32.1*

 

Section 906 Certification of Chief Executive Officer and Chief Financial Officer.

 

 

 

101.INS*

 

XBRL Instance Document.

 

 

 

101.SCH*

 

XBRL Schema Document.

 

 

 

101.CAL*

 

XBRL Calculation Linkbase Document.

 

 

 

101.DEF*

 

XBRL Definition Linkbase Document.

 

 

 

101.LAB*

 

XBRL Label Linkbase Document.

 

 

 

101.PRE*

 

XBRL Presentation Linkbase Document.

 

 

 

 

 

*

 

 

Filed or Furnished herewith.

 

 


47


 

 

SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on August 2, 2018.

 

W&T OFFSHORE, INC.

By:

/s/  JOHN D. GIBBONS    

 

John D. Gibbons

 

Senior Vice President and Chief Financial Officer

(Principal Financial Officer), duly authorized to sign on behalf of the registrant

 

 

 

48