|
SWIFT ENERGY COMPANY NEWSSee PDF fileSWIFT ENERGY ANNOUNCES THIRD QUARTER 2009 RESULTS:
|
SWIFT ENERGY COMPANY
(Unaudited)
(In Thousands Except Per Share and Price Amounts)
|
Three Months Ended |
Nine Months Ended September 30, |
|||||||||||
| 2009 | 2008 | Percent Change | 2009 | 2008 | Percent Change | |||||||
|
Revenues: |
||||||||||||
|
Oil & Gas Sales |
$97,952 |
$214,113 |
(54) |
% |
$257,153 |
$677,270 |
(62) |
% | ||||
|
Other |
(1,689) |
(346) |
NM |
(1,610) |
(1,862) |
NM |
||||||
|
Total Revenue |
$96,263 |
$213,767 |
(55) |
% |
$255,543 |
$675,408 |
(62) |
% | ||||
|
Income (Loss) |
$7,558 |
$62,271 |
(88) |
% |
$(53,655) |
$195,351 |
(127) |
% | ||||
|
Basic EPS |
$0.21 |
$1.98 |
(89) |
% |
$(1.66) |
$6.25 |
(127) |
% | ||||
|
Diluted EPS |
$0.21 |
$1.96 |
(89) |
% |
$(1.66) |
$6.18 |
(127) |
% | ||||
|
Net Cash Provided By Operating Activities |
$62,603 |
$204,582 |
(69) |
% |
$146,176 |
$499,325 |
(71) |
% | ||||
|
Net Cash Provided By Operating Activities, Per Diluted Share |
1.80 |
$6.57 |
(73) |
% |
$4.52 |
$16.14 |
(72) |
% | ||||
|
Cash Flow Before Working Capital Changes (2) (non-GAAP measure) |
$57,608 |
$153,968 |
(63) |
% |
$146,327 |
$474,605 |
(69) |
% | ||||
| Cash Flow Before Working Capital Changes, Per Diluted Share |
|
|
|
% |
|
|
|
% | ||||
| Weighted Average Shares Outstanding (Basic) |
|
|
|
% |
|
|
|
% | ||||
| Weighted Average Shares Outstanding (Diluted)(3) |
|
|
|
% |
|
|
|
% | ||||
| EBITDA(1) (non-GAAP measure) |
|
|
|
% |
|
|
|
% | ||||
| Production (MBoe) |
|
|
|
% |
|
|
|
% | ||||
| Realized Price ($/Boe) |
|
|
|
% |
|
|
|
% | ||||
(1) The production, revenue, expense, cash flow and income information reported are the results of continuing operations of Swift Energy
(2) See reconciliation on page 7. Management believes that the non-GAAP measures EBITDA and cash flow before working capital changes are useful information to investors because they are widely used by professional research analysts in the valuation, comparison, rating and investment recommendations of companies within the oil and gas exploration and production industry. Many investors use the published research of these analysts in making their investment decisions.
(3) These diluted share amounts were used in proforma income and cash flow per share metrics.
SWIFT ENERGY COMPANY
(In Thousands)
|
Three Months Ended |
|||||||
|
September 30, 2009 |
September 30, 2008 |
||||||
| INCOME TO EBITDA RECONCILIATIONS: | |||||||
| Income from Continuing Operations |
$7,558 |
|
$62,271 |
(88) |
% | ||
| Provision for Income Taxes |
586 |
|
|
36,608 |
|
||
| Interest Expense, Net |
7,336 |
|
|
6,935 |
|
||
| Depreciation, Depletion & Amortization & ARO (b) |
41,743 |
52,728 |
|||||
| --------------- | --------------- | ||||||
| EBITDA |
$57,223 |
$158,542 |
(64) |
% | |||
| ======== | ======== | ||||||
|
Nine Months Ended |
|||||||
|
September 30, 2009 |
September 30, 2008 |
||||||
| INCOME TO EBITDA RECONCILIATIONS: | |||||||
| Income (Loss) from Continuing Operations |
$(53,655) |
|
$195,351 |
NM |
|||
| Provision (Benefit) for Income Taxes |
(32,451) |
|
|
113,342 |
|
||
| Interest Expense, Net |
22,616 |
|
|
23,856 |
|
||
| Depreciation, Depletion & Amortization & ARO (b) |
127,461 |
163,423 |
|||||
| Write-Down of Oil and Gas Properties |
79,312 |
--- |
|||||
| --------------- | --------------- | ||||||
| EBITDA |
$143,283 |
$495,972 |
(71) |
% | |||
| ======== | ======== | ||||||
|
Three Months Ended |
|||||||
|
September 30, 2009 |
September 30, 2008 |
||||||
| CASH FLOW RECONCILIATIONS: | |||||||
| Net Cash Provided by Operating Activities – Continuing Operations |
$62,603 |
$204,582 |
(69) |
% | |||
| Increases and Decreases In: |
|
||||||
| Accounts Receivable |
(348) |
(57,165) |
|||||
| Accounts Payable and Accrued Liabilities |
(3,287) |
8,107 |
|||||
| Income Taxes Payable |
52 |
--- |
|||||
| Accrued Interest |
(1,412) |
(1,556) |
|||||
| --------------- | --------------- | ||||||
| Cash Flow Before Working Capital Changes – Continuing Operations |
$57,608 |
$153,968 |
(63) |
% | |||
| ======== | ======== | ||||||
|
Nine Months Ended |
|||||||
|
September 30, 2009 |
September 30, 2008 |
||||||
| CASH FLOW RECONCILIATIONS: | |||||||
| Net Cash Provided by Operating Activities – Continuing Operations |
$146,176 |
$499,325 |
(71) |
% | |||
| Increases and Decreases In: |
|
||||||
| Accounts Receivable |
(2,874) |
(25,217) |
|||||
| Accounts Payable and Accrued Liabilities |
4,119 |
1,614 |
|||||
| Income Taxes Payable |
293 |
79 |
|||||
| Accrued Interest |
(1,387) |
(1,196) |
|||||
| --------------- | --------------- | ||||||
| Cash Flow Before Working Capital Changes – Continuing Operations |
$146,327 |
$474,605 |
(69) |
% | |||
| ======== | ======== | ||||||
|
|
Nine Months Ended |
||
| INCOME FROM CONTINUING OPERATIONS RECONCILIATION: | |||
| Loss From Continuing Operations |
$(53,655) |
||
| Write-Down of Oil and Gas Properties |
79,312 |
||
| Income Tax Benefit From Write-Down (1) |
(29,266) |
||
|
--------------- |
|||
| Income From Continuing Operations Before Write-Down of Oil and Gas Properties |
$(3,609) |
||
|
======== |
|||
(a) GAAP—Generally Accepted Accounting Principles
(b) Includes accretion of asset retirement obligation
(1) Income tax benefit from write-down was derived using 36.9% effective tax-rate.
Note: Items may not total due to rounding
SWIFT ENERGY COMPANY
|
As of |
As of |
|||||
| Assets: | ||||||
| Current Assets: | ||||||
| Cash and Cash Equivalents |
|
$ |
154 |
$ |
283 |
|
| Other Current Assets |
|
68,438 |
77,239 |
|||
| Current Assets Held for Sale |
564 |
564 |
||||
| Total Current Assets |
|
69,156 |
78,086 |
|||
| Oil and Gas Properties |
|
3,456,395 |
3,361,411 |
|||
| Other Fixed Assets |
|
37,830 |
37,669 |
|||
| Less-Accumulated DD&A |
|
(2,173,549) |
(1,967,633) |
|||
|
|
1,320,676 |
1,431,447 |
||||
| Other Assets |
|
6,613 |
7,755 |
|||
| --------------- | --------------- | |||||
| $ |
1,396,445 |
$ |
1,517,288 |
|||
| ========= | ========= | |||||
| Liabilities: | ||||||
| Current Liabilities |
|
$ |
90,665 |
$ |
153,499 |
|
| Long-Term Debt |
|
480,800 |
580,700 |
|||
| Deferred Income Taxes |
|
114,075 |
130,899 |
|||
| Asset Retirement Obligation |
|
47,469 |
48,785 |
|||
| Other Long-term Liabilities |
|
2,050 |
2,528 |
|||
| Stockholders’ Equity |
|
661,386 |
600,877 |
|||
| --------------- | --------------- | |||||
|
|
$ |
1,396,445 |
$ |
1,517,288 |
||
| ========= | ========= | |||||
Note: Items may not total due to rounding
SWIFT ENERGY COMPANY
|
Three Months Ended |
Nine Months Ended |
|||||||||||
|
Sept. 30, 2009 |
Per Boe |
Sept. 30, 2009 |
Per Boe |
|||||||||
| Revenues: | ||||||||||||
| Oil & Gas Sales |
$97,952 |
$44.14 |
$257,153 |
$37.59 |
||||||||
| Other Revenue |
(1,689) |
(0.76) |
(1,610) |
(0.23) |
||||||||
|
-------------- |
-------------- | -------------- | -------------- | |||||||||
|
96,263 |
43.37 |
255,543 |
37.36 |
|||||||||
|
-------------- |
-------------- | -------------- | -------------- | |||||||||
| Costs and Expenses: | ||||||||||||
| General and Administrative, net |
8,830 |
3.98 |
24,830 |
3.63 |
||||||||
| Depreciation, Depletion & Amortization |
41,011 |
18.48 |
125,310 |
18.32 |
||||||||
| Accretion of Asset Retirement Obligation (ARO) |
732 |
0.33 |
2,151 |
0.31 |
||||||||
| Lease Operating Costs |
18,513 |
8.34 |
57,139 |
8.35 |
||||||||
| Severance & Other Taxes |
11,697 |
5.27 |
30,291 |
4.43 |
||||||||
| Interest Expense, Net |
7,336 |
3.31 |
22,616 |
3.31 |
||||||||
| Write-down of Oil and Gas Properties |
--- |
--- |
79,312 |
11.59 |
||||||||
|
-------------- |
-------------- | -------------- | -------------- | |||||||||
| Total Costs & Expenses |
$88,119 |
$39.70 |
$341,649 |
$49.94 |
||||||||
|
-------------- |
-------------- | -------------- | -------------- | |||||||||
| Income (Loss) from Continuing Operations Before Income Taxes |
8,144 |
3.67 |
(86,106) |
(12.59) |
||||||||
| Provision (Benefit) for Income Taxes |
586 |
0.26 |
(32,451) |
(4.74) |
||||||||
|
-------------- |
-------------- | -------------- | -------------- | |||||||||
| Income (Loss) from Continuing Operations |
$7,558 |
$3.41 |
$(53,655) |
$(7.84) |
||||||||
| Loss from Discontinued Operations, Net of Taxes |
(32) |
NM |
(215) |
NM |
||||||||
| ======= | ======= | ======= | ======= | |||||||||
| Net Income (Loss) |
$7,526 |
NM |
$(53,870) |
NM |
||||||||
| ======= | ======= | ======= | ======= | |||||||||
| Additional Information: | ||||||||||||
| Total Capital Expenditures |
$31,482 |
$94,984 |
||||||||||
| Capitalized Geological & Geophysical |
$5,877 |
$17,755 |
||||||||||
| Capitalized Interest Expense |
$1,595 |
$4,608 |
||||||||||
| Deferred Income Tax |
$7,978 |
$(21,927) |
||||||||||
Note: Items may not total due to rounding
SWIFT
ENERGY COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOW
|
Nine Months Ended |
||||||
|
September 30, 2009 |
September 30, 2008 |
|||||
|
Cash Flows From Operating Activities: |
||||||
|
Net Income (Loss) |
$ (53,870) |
$ 192,203 |
||||
|
Plus Loss From Discontinued Operations, Net of Taxes |
215 |
3,148 |
||||
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities - |
||||||
|
Depreciation, Depletion, and Amortization |
125,310 |
161,991 |
||||
|
Write-down of Oil and Gas Properties |
79,312 |
--- |
||||
|
Accretion of Asset Retirement Obligation (ARO) |
2,151 |
1,432 |
||||
|
Deferred Income Taxes |
(21,927) |
104,837 |
||||
|
Stock Based Compensation Expense |
6,854 |
8,613 |
||||
| Other |
|
|
||||
|
Change in Assets and Liabilities - |
------------- | -------------- | ||||
|
Decrease in Accounts Receivable |
2,874 |
25,217 |
||||
|
Decrease in Accounts Payable and Accrued Liabilities |
(4,119) |
(1,614) |
||||
|
Decrease in Income Taxes Payable |
(293) |
(79) |
||||
|
Increase in Accrued Interest |
1,387 |
1,196 |
||||
| ------------- | -------------- | |||||
| Cash Provided by Operating Activities – Continuing Operations |
146,176 |
499,325 |
||||
| Cash Provided by/(Used in) Operating Activities – Discontinued Operations |
(366) |
5,815 |
||||
| ------------- | -------------- | |||||
|
Net Cash Provided by Operating Activities |
145,810 |
505,140 |
||||
| ------------- | -------------- | |||||
|
Cash Flows From Investing Activities: |
||||||
|
Additions to Property and Equipment |
(164,504) |
(473,286) |
||||
|
Proceeds from the Sale of Property and Equipment |
4,589 |
124 |
||||
|
Acquisition of Properties |
--- |
(46,472) |
||||
| Cash Used in Investing Activities – Continuing Operations |
(159,915) |
(519,634) |
||||
| ------------- | -------------- | |||||
|
Cash Provided by Investing Activities – Discontinued Operations |
5,000 |
80,731 |
||||
| ------------- | -------------- | |||||
|
Net Cash Used in Investing Activities |
(154,915) |
(438,903) |
||||
|
Cash Flows From Financing Activities: |
||||||
|
Net Payments of Bank Borrowings |
(99,900) |
(70,400) |
||||
|
Net Proceeds From Issuance of Common Stock |
109,722 |
9,186 |
||||
|
Excess Tax Benefits From Stock-Based Awards |
--- |
1,502 |
||||
|
Purchase of Treasury Shares |
(846) |
(3,347) |
||||
| ------------- | -------------- | |||||
| Cash Provided by (Used in) Financing Activities – Continuing Operations |
8,976 |
(63,059) |
||||
| Cash Provided by Financing Activities – Discontinued Operations |
--- |
--- |
||||
| ------------- | -------------- | |||||
|
Net Cash Provided by (Used in) Financing Activities |
8,976 |
(63,059) |
||||
|
Net Increase (Decrease) in Cash and Cash Equivalents |
(129) |
3,178 |
||||
|
Cash and Cash Equivalents at the Beginning of the Period |
283 |
5,623 |
||||
| ------------- | -------------- | |||||
|
Cash and Cash Equivalents at the End of the Period |
$ 154 |
$ 8,801 |
||||
| ======== | ========= | |||||
Note: Items may not total due to rounding
SWIFT
ENERGY COMPANY
OPERATIONAL INFORMATION(1)
QUARTERLY COMPARISON -- SEQUENTIAL
& YEAR-OVER-YEAR
(Unaudited)
|
Three Months Ended |
Three Months Ended |
|||||||||
|
Sept. 30,
|
June 30,
|
Percent |
Sept. 30,
|
Percent |
||||||
| Production : | ||||||||||
|
Oil & Natural Gas Equivalent (MBoe) |
2,219 |
2,255 |
|
(2)% |
2,319 |
|
(4)% | |||
|
Natural Gas (Bcf) |
5.17 |
5.52 |
|
(6)% |
5.12 |
|
1% | |||
|
Crude Oil (MBbl) |
1,078 |
1,026 |
|
5% |
1,171 |
|
(8)% | |||
|
NGL (MBbl) |
279 |
308 |
|
(9)% |
294 |
|
(5)% | |||
| Average Prices: | ||||||||||
|
Combined Oil & Natural Gas ($/Boe) |
$44.14 |
$36.71 |
|
20% |
$92.34 |
|
(52)% | |||
|
Natural Gas ($/Mcf) |
$2.84 |
$3.11 |
|
(9)% |
$9.70 |
|
(71)% | |||
|
Crude Oil ($/Bbl) |
$68.15 |
$55.42 |
|
23% |
$122.71 |
|
(44)% | |||
|
NGL ($/Bbl) |
$35.09 |
$28.26 |
|
24% |
$70.55 |
|
(50)% | |||
(1) Does not include production and pricing information for our New Zealand activities, which have been included in discontinued operations in our financial statements.
SWIFT ENERGY COMPANY
FOURTH QUARTER AND FULL YEAR 2009
GUIDANCE ESTIMATES
Actual
For Third
Quarter 2009 Guidance
For Fourth
Quarter 2009 Guidance
For Full
Year 2009 Production Volumes (MMBoe)
2.22
2.00
-
2.26 8.84
-
9.10 Production Mix:
Natural Gas (Bcf)
5.17
4.89
-
5.52 21.20
-
21.93 Crude Oil (MMBbl)
1.08
0.94
-
1.06 4.13
-
4.27 Natural Gas Liquids (MMBbl)
0.279
0.250
-
0.282 1.14
-
1.18 Product Pricing (Note 1):
Natural Gas (per Mcf)
NYMEX Differential (Note 2)
$
(0.55)
($0.25)
-
($0.50) ($0.50)
-
($1.10) Crude Oil (per Bbl)
NYMEX differential (Note 3)
$
(0.08)
($1.00)
-
($2.50) ($2.00)
-
($3.00) NGL (per Bbl)
Percent of NYMEX Crude
51
% 50%
-
60% 50%
-
60% Oil & Gas Production Costs:
Lease Operating Costs (per Boe)
$
8.34
$8.40
-
$9.60 $8.30
-
$8.75 Severance & Ad Valorem Taxes (as % of Revenue dollars)
11.9
% 11.5%
-
12.5% 11.5%
-
12.5% Other Costs:
G&A per Boe
$
3.98
$3.80
-
$4.60 $3.70
-
$3.90 Interest Expense per Boe
$
3.31
$3.00
-
$3.60 $3.25
-
$3.50 DD&A per Boe
$
18.48
$18.90
-
$19.15 $18.40
-
$18.60 Supplemental Information:
Capital Expenditures (Note 4) Operations
$
28,537
$53,300
-
$70,800 $130,500
-
$148,800 Capitalized G&G (Note 5) $
5,887
$ 6,000
-
$ 6,400 $23,700
-
$ 25,000 Capitalized Interest $
1,595
$ 1,200
-
$ 1,500 $5,800
-
$ 6,200 Total Capital Expenditures $
36,019
$60,500
-
$78,700 $160,000
-
$180,000 Basic Weighted Average Shares 34,723
37,400
-
37,600 33,400
-
33,700 Diluted Computation: Weighted Average Shares
34,833
37,600
-
37,800 33,600
-
33,900 Effective Tax Rate (Note 6) 7.2
% 40.0%
-
45.0% 35.0%
-
38.0% Deferred Tax Percentage NM
% NM
-
NM NM
-
NM
Note 1: Swift Energy maintains all its current price risk management instruments (hedge positions) on its Hedge Activity page on the Swift Energy website (www.swiftenergy.com). Note 2: Average of monthly closing Henry Hub NYMEX futures price for the respective contract months, included in the period, which best benchmarks the 30-day price received for domestic natural gas sales. Note 3: Average of daily WTI NYMEX futures price during the calendar period reflected which best benchmarks the daily price received for the majority of crude oil sales. Note 4: There have been no material acquisitions or dispositions in 2009. We have accounted for ~$44 million in reductions to our oil & gas properties related to joint ventures entered into during 2009. Note 5: Does not include capitalized acquisition costs, incorporated in acquisitions when occurred. Note 6: Effective Tax rate guidance is based off of NYMEX strip pricing
16825 Northchase Drive, Suite 400, Houston, Texas 77060
http://www.swiftenergy.com
This page was last updated on Tuesday, November 03, 2009 , at 09:13:39 AM .
Copyright © 1994-2009 by Swift Energy Company.
Click here to go to our home page or search page.
Please note the terms of use for the Swift Energy web site.
If you have comments or questions, see our feedback or requests pages.
Contact Swift Energy Company Stockholder Relations through e-mail info@swiftenergy.com or telephone (281) 874-2700.