EX-99.1 2 ex99_1.htm EXHIBIT 99.1 ex99_1.htm
 




Exhibit 99.1
 

 
Energy XXI Reports Fiscal Second-Quarter Results
 
And Provides Operational Update
 
 
 
Acquisition, capital raises and debt exchange strengthen operations and financial position
 
 
Davy Jones discovery portends reserves and production growth

HOUSTON – Feb. 1, 2010 – Energy XXI (Bermuda) Limited (NASDAQ: EXXI) (AIM: EXXI) today announced fiscal second-quarter results for the period ended Dec. 31, 2009 and provided an operational update.
For the 2010 fiscal second quarter, Energy XXI reported earnings before interest, taxes, depreciation, depletion and amortization (EBITDA) of $66.3 million, compared with $68.8 million in the 2009 fiscal second quarter.  Net income for the 2010 fiscal second quarter was $16.4 million ($0.46 per share – diluted) on revenues of $124.5 million and production of 20,900 barrels of oil equivalent per day (BOE/d), with an average of 35.8 million shares (diluted) outstanding for the period, adjusted for the recently effected reverse split.  These results reflect a partial contribution from the company’s Dec. 22, 2009 acquisition of certain Gulf of Mexico interests. The results also include a $17.8 million after-tax ($26.7 million pre-tax) non-cash gain due to the retirement of bonds previously repurchased at a discount to face value.  In the 2009 fiscal second quarter, the company had a net loss of $429.2 million, or $14.88 per share (reverse-split-adjusted), on revenues of $106.9 million and production of 19,200 BOE/d.  The 2009 fiscal second-quarter loss included a $415.5 million after-tax ceiling test impairment ($459.1 million pre-tax).
“The past four months have been the most momentous period in the company’s history,” Energy XXI Chairman and CEO John Schiller said.  “In November, we completed a bond exchange offer that reduced the face amount of our debt by $69 million, completed a private placement of new bonds and common shares to further strengthen the balance sheet, and announced a major acquisition that increased our proved reserves and daily production more than 40 percent. We closed the acquisition in just 30 days, following an equity road show in December that raised a total of $276 million after expenses.  Those accomplishments were followed in January by the Davy Jones discovery, which has the potential to be a very significant discovery for Energy XXI.  Between the expanded producing-property portfolio and the success of our ultra-deep-shelf exploration program, we expect to increase future capital programs while still targeting further debt reduction with free cash flow.  We look to the future with continued excitement.”


 
 

 

Production Update
Production volumes in January 2010 averaged approximately 23,000 BOE/d, positively affected by the December acquisition of Gulf of Mexico interests, partially offset by temporary shut-ins caused by a number of factors, including third-party-pipeline outages and dredging operations conducted by the U.S. Corps of Engineers.  Current production approximates 26,000 BOE/d, with the capacity to produce 27,500 BOE/d.  Following restoration of hurricane-affected properties, expected within a month, production capacity is expected to exceed 30,000 BOE/d.

Ultra-Deep Shelf Update
Energy XXI is funding 14.1 percent of the exploratory costs to earn a 15.8 percent working interest and 12.6 percent net revenue interest at the ultra-deep Davy Jones prospect at South Marsh Island Block 230 on the Gulf of Mexico shelf, offshore Louisiana.  This McMoRan-operated well, which is in 20 feet of water, has been declared a major discovery with a combined 200 net feet of hydrocarbon-bearing pay sands.  After being drilled to 28,603 feet, logging and coring operations were completed and drilling has resumed, toward a proposed total depth of 29,000 feet.

Capital Expenditures
During the first half of fiscal 2010, capital expenditures totaled $64.7 million, excluding acquisition costs, with $13.6 million in exploration and $51.1 million in development and other investments.

Forward-Looking Statements
All statements included in this release relating to future plans, projects, events or conditions and all other statements other than statements of historical fact included in this release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based upon current expectations and are subject to a number of risks, uncertainties and assumptions, including changes in long-term oil and gas prices or other market conditions affecting the oil and gas industry, reservoir performance, the outcome of commercial negotiations and changes in technical or operating conditions, among others, that could cause actual results, including project plans and related expenditures and resource recoveries, to differ materially from those described in the forward-looking statements. Energy XXI assumes no obligation and expressly disclaims any duty to update the information contained herein except as required by law.

Competent Person Disclosure
The technical information contained in this announcement relating to operations adheres to the standard set by the Society of Petroleum Engineers.  Tom O’Donnell, Vice President of Corporate Development, a registered Petroleum Engineer, is the qualified person who has reviewed and approved the technical information contained in this announcement.

About the Company
Energy XXI is an independent oil and natural gas exploration and production company whose growth strategy emphasizes acquisitions, enhanced by its value-added organic drilling program. The company’s properties are located in the U.S. Gulf of Mexico waters and the Gulf Coast onshore.  Collins Stewart Europe Limited and Macquarie Capital (Europe) Limited are Energy XXI listing brokers in the United Kingdom.  To learn more, visit the Energy XXI website at www.energyXXI.com.

 
2

 

ENERGY XXI (BERMUDA) LIMITED
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(In Thousands, except per share information)
(Unaudited)

As required under Regulation G of the Securities Exchange Act of 1934, provided below are reconciliations of net income to the following non-GAAP financial measures: EBITDA and discretionary cash flow.  The company uses these non-GAAP measures as key metrics for the management of the company and to demonstrate the company’s ability to internally fund capital expenditures and service debt.  The non-GAAP measures are useful in comparisons of oil and gas exploration and production companies as they exclude non-operating fluctuations in assets and liabilities.


   
Three Months Ended
   
Six Months Ended
 
   
December 31,
   
December 31,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Net Income (Loss) as Reported
  $ 16,446     $ (429,203 )   $ 4,146     $ (433,854 )
                                 
   Total other (income) expense
    (3,313 )     19,064       15,663       40,035  
   Impairment of oil and gas properties
          459,109             459,109  
   Depreciation, depletion and amortization
    44,972       65,002       80,323       127,411  
   Income tax expense (benefit)
    8,206       (45,194 )     17,453       (48,045 )
                                 
EBITDA
  $ 66,311     $ 68,778     $ 117,585     $ 144,656  
                                 
EBITDA Per Share (1)
                               
   Basic
  $ 1.96     $ 2.39     $ 3.74     $ 5.01  
   Diluted
  $ 1.85     $ 2.39     $ 3.60     $ 5.01  
                                 
Weighted Average Number of Common Shares Outstanding (1)
                               
   Basic
    33,788       28,835       31,470       28,896  
   Diluted
    35,815       28,835       32,627       28,896  
                                 

(1) Data adjusted for the Jan. 28, 2010 1-for-5 reverse stock split

 
3

 

ENERGY XXI (BERMUDA) LIMITED
CONSOLIDATED BALANCE SHEETS
(In Thousands, except share information)

   
December 31,
   
June 30,
 
   
2009
   
2009
 
ASSETS
 
(Unaudited)
       
Current Assets
           
Cash and cash equivalents
  $ 23,270     $ 88,925  
Accounts receivable
               
   Oil and natural gas sales
    68,924       40,087  
   Joint interest billings
    7,353       17,624  
   Insurance and other
    14,069       2,562  
Prepaid expenses and other current assets
    37,611       16,318  
Royalty deposit
    1,638       1,746  
Derivative financial instruments
    24,567       31,404  
     Total Current Assets
    177,432       198,666  
Property and equipment, net of accumulated depreciation, depletion, amortization and impairment
               
   Oil and natural gas properties - full cost method of accounting
    1,365,977       1,102,596  
   Other property and equipment
    8,259       9,149  
     Total Property and Equipment – net
    1,374,236       1,111,745  
Other Assets
               
   Derivative financial instruments
    6,435       3,838  
   Restricted cash
    2,160        
   Debt issuance costs, net of accumulated amortization
    12,251       14,413  
     Total Other Assets
    20,846       18,251  
            Total Assets
  $ 1,572,514     $ 1,328,662  
LIABILITIES
               
Current Liabilities
               
   Accounts payable
  $ 74,219     $ 81,025  
   Note payable
    6,549        
   Accrued liabilities
    43,671       36,180  
   Asset retirement obligations
    85,733       66,244  
   Derivative financial instruments
    19,551       15,732  
   Current maturities of long-term debt
    3,865       4,107  
        Total Current Liabilities
    233,588       203,288  
Long-term debt, less current maturities, face value of $766,367,000 and $858,720,000
               
   at December 31, 2009 and June 30, 2009, respectively
    815,664       858,720  
Deferred income taxes
    32,189       26,889  
Asset retirement obligations
    86,935       77,955  
Derivative financial instruments
    507       4,818  
Other
          29,492  
            Total Liabilities
    1,168,883       1,201,162  
Commitments and Contingencies
               
Stockholders’ Equity
               
   Preferred stock, $0.01 par value, 2,500,000 shares authorized and 1,100,000 shares and no shares
               
      issued and outstanding at December 31, 2009 and June 30, 2009, respectively
    11        
   Common stock, $0.005 par value, 200,000,000 shares authorized and 50,819,323 and 29,283,051
               
      shares issued and 50,804,389 and 29,150,116 shares outstanding at
               
      December 31, 2009 and June 30, 2009, respectively
    253       146  
   Additional paid-in capital
    899,494       604,724  
   Accumulated deficit
    (512,053 )     (515,867 )
   Accumulated other comprehensive income, net of income taxes
    15,926       38,497  
        Total Stockholders’ Equity
    403,631       127,500  
            Total Liabilities and Stockholders’ Equity
  $ 1,572,514     $ 1,328,662  


 
4

 


ENERGY XXI (BERMUDA) LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except per share information)
(Unaudited)

   
Three Months Ended
   
Six Months Ended
 
   
December 31,
   
December 31,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Revenues
                       
   Oil sales
  $ 98,050     $ 66,668     $ 164,343     $ 148,730  
   Natural gas sales
    26,456       40,184       45,070       77,866  
        Total Revenues
    124,506       106,852       209,413       226,596  
                                 
Costs and Expenses
                               
   Lease operating expense
    35,050       37,564       60,475       72,562  
   Production taxes
    1,007       1,878       2,282       3,914  
   Impairment of oil and gas properties
          459,109             459,109  
   Depreciation, depletion and amortization
    44,972       65,002       80,323       127,411  
   Accretion of asset retirement obligations
    6,160       2,433       11,306       4,894  
   General and administrative expense
    14,022       6,236       22,088       12,471  
   Loss (gain) on derivative financial instruments
    1,956       (10,037 )     (4,323 )     (11,901 )
        Total Costs and Expenses
    103,167       562,185       172,151       668,460  
                                 
Operating Income (Loss)
    21,339       (455,333 )     37,262       (441,864 )
                                 
Other Income (Expense)
                               
   Other income
    27,658       2,104       29,644       3,438  
   Interest expense
    (24,345 )     (21,168 )     (45,307 )     (43,473 )
        Total Other Income (Expense)
    3,313       (19,064 )     (15,663 )     (40,035 )
                                 
Income (Loss) Before Income Taxes
    24,652       (474,397 )     21,599       (481,899 )
                                 
Income Tax Expense (Benefit)
    8,206       (45,194 )     17,453       (48,045 )
                                 
Net Income (Loss)
    16,446       (429,203 )     4,146       (433,854 )
Preferred Stock Dividends
    332             332        
Net Income (Loss) Available for Common Stockholders
  $ 16,114     $ (429,203 )   $ 3,814     $ (433,854 )
                                 
Earnings (Loss) Per Share (1)
                               
   Basic
  $ 0.48     $ (14.88 )   $ 0.12     $ (15.01 )
   Diluted
  $ 0.46     $ (14.88 )   $ 0.13     $ (15.01 )
                                 
Weighted Average Number of Common Shares Outstanding (1)
                               
   Basic
    33,788       28,835       31,470       28,896  
   Diluted
    35,815       28,835       32,467       28,896  

(1) Data adjusted for the Jan. 28, 2010 1-for-5 reverse stock split

 
5

 


ENERGY XXI (BERMUDA) LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)

   
Three Months Ended
   
Six Months Ended
 
   
December 31,
   
December 31,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Cash Flows From Operating Activities
                       
Net income (loss)
  $ 16,446     $ (429,203 )   $ 4,146     $ (433,854 )
Adjustments to reconcile net income (loss) to net cash
                               
  provided by (used in) operating activities:
                               
Deferred income tax expense (benefit)
    8,206       (45,910 )     17,453       (48,761 )
Change in derivative financial instruments
    (4,759 )     (8,520 )     (17,115 )     (9,862 )
Accretion of asset retirement obligations
    6,160       2,433       11,306       4,894  
Depreciation, depletion, and amortization
    44,972       65,002       80,323       127,411  
Impairment of oil and gas properties
          459,109             459,109  
Amortization of deferred gain on debt
    (29,024 )     (1,148 )     (30,867 )     (1,466 )
Amortization and write-off of debt issuance costs
    3,341       988       4,459       2,000  
Stock-based compensation
    839       602       1,742       865  
Changes in operating assets and liabilities
                               
Accounts receivable
    (53,661 )     (460 )     (38,385 )     53,608  
Prepaid expenses and other current assets
    (14,489 )     14,028       (21,185 )     (12,706 )
    Asset retirement obligations
    (32,615 )     (7,004 )     (42,449 )     (13,484 )
Accounts payable and other liabilities
    (10,389 )     (25,472 )     (7,149 )     (32,254 )
Net Cash Provided by (Used in) Operating Activities
    (64,973 )     24,445       (37,721 )     95,500  
                                 
                                 
Cash Flows from Investing Activities
                               
Acquisitions
    (274,518 )           (274,518 )      
Capital expenditures
    (37,670 )     (94,761 )     (47,811 )     (180,884 )
Insurance payments received
    45,199             53,178        
Restricted cash
    (1,634 )           (2,160 )      
Other
    46       (255 )     134       (255 )
Net Cash Used in Investing Activities
    (268,577 )     (95,016 )     (271,177 )     (181,139 )
                                 
Cash Flows from Financing Activities
                               
Proceeds from the issuance of common and preferred stock, net of offering costs
    294,527             294,527        
Dividends to shareholders
          (1,453 )           (1,453 )
Proceeds from long-term debt
    75,837       105,239       75,837       249,990  
Payments on long-term debt
    (118,782 )     (2,320 )     (123,443 )     (152,403 )
Purchase of bonds
          (32,563 )           (91,355 )
Other
    (2,063 )     (401 )     (3,678 )     (868 )
Net Cash Provided by Financing Activities
    249,519       68,502       243,243       3,911  
                                 
Net Decrease in Cash and Cash Equivalents
    (84,031 )     (2,069 )     (65,655 )     (81,728 )
                                 
Cash and Cash Equivalents, beginning of period
    107,301       89,303       88,925       168,962  
                                 
Cash and Cash Equivalents, end of period
  $ 23,270     $ 87,234     $ 23,270     $ 87,234  


 
6

 


ENERGY XXI (BERMUDA) LIMITED
CONSOLIDATED OPERATIONAL INFORMATION (In thousands) (Unaudited)
                               
   
Dec. 31,
2009
   
Sept. 30,
2009
   
June 30,
2009
   
Mar. 31,
2009
   
Dec. 31,
2008
 
Operating revenues
                             
Crude oil sales
  $ 93,974     $ 58,114     $ 58,920     $ 46,492     $ 53,388  
Natural gas sales
    16,812       9,770       15,168       20,435       33,111  
Hedge gain (loss)
    13,720       17,023       27,010       39,209       20,353  
Total revenues
    124,506       84,907       101,098       106,136       106,852  
Percent of operating revenues from crude oil
                                       
   Prior to hedge gain (loss)
    84.8 %     85.6 %     79.5 %     69.5 %     61.7 %
   Including hedge gain (loss)
    78.8       78.1 %     70.8 %     68.3 %     62.4 %
Operating expenses
                                       
   Lease operating expense
                                       
Insurance expense
    7,827       5,954       4,356       4,980       4,934  
Workover and maintenance
    2,678       3,231       4,622       341       7,094  
Direct lease operating expense
    24,545       16,240       15,646       19,643       25,536  
       Total lease operating expense
    35,050       25,425       24,624       24,964       37,564  
   Production taxes
    1,007       1,275       (51 )     1,587       1,878  
   Impairment of oil and gas properties
                      117,887       459,109  
Depreciation, depletion and amortization
    44,972       35,351       39,744       50,052       65,002  
   General and administrative
    14,022       8,066       6,168       6,117       6,236  
   Other – net
    8,116       (1,133 )     3,852       7,643       (7,604 )
   Total operating expenses
    103,167       68,984       74,337       208,250       562,185  
Operating income (loss)
  $ 21,339     $ 15,923     $ 26,761     $ (102,114 )   $ (455,333 )
Sales volumes per day
                                       
Natural gas (MMcf)
    40.7       33.2       41.1       49.2       54.4  
Crude oil (MBbls)
    14.2       10.0       11.9       12.5       10.1  
Total (MBOE)
    20.9       15.5       18.7       20.7       19.2  
Percent of sales volumes from crude oil
    67.6 %     64.5 %     63.6 %     60.4 %     52.7 %
Average sales price
                                       
Natural gas per Mcf
  $ 4.49     $ 3.20     $ 4.06     $ 4.62     $ 6.62  
Hedge gain per Mcf
    2.58       2.90       3.85       2.98       1.41  
Total natural gas per Mcf
  $ 7.07     $ 6.10     $ 7.91     $ 7.60     $ 8.03  
Crude oil per Bbl
  $ 72.17     $ 63.44     $ 54.56     $ 41.40     $ 57.38  
Hedge gain per Bbl
    3.13       8.93       11.68       23.16       14.27  
Total crude oil per Bbl
  $ 75.30     $ 72.37     $ 66.24     $ 64.56     $ 71.65  
Total hedge gain per BOE
  $ 7.12     $ 11.95     $ 15.86     $ 21.07     $ 11.54  
Operating revenues per BOE
  $ 64.65     $ 59.59     $ 59.36     $ 57.04     $ 60.57  
Operating expenses per BOE
                                       
   Lease operating expense
                                       
Insurance expense
    4.06       4.18       2.56       2.68       2.79  
Workover and maintenance
    1.39       2.27       2.71       0.18       4.02  
Direct lease operating expense
    12.74       11.40       9.19       10.56       14.48  
       Total lease operating expense
    18.19       17.85       14.46       13.42       21.29  
    Production taxes
    0.52       0.89       (0.03 )     0.85       1.06  
Impairment of oil and gas properties
                      63.35       260.26  
Depreciation, depletion and amortization
    23.35       24.81       23.34       26.90       36.85  
General and administrative
    7.28       5.66       3.62       3.29       3.54  
Other – net
    4.22       (0.80 )     2.27       4.11       (4.31 )
Total operating expenses
    53.56       48.41       43.66       111.92       318.69  
Operating income (loss) per BOE
  $ 11.09     $ 11.18     $ 15.70     $ (54.88 )   $ (258.12 )



7

GLOSSARY
 
Barrel – unit of measure for oil and petroleum products, equivalent to 42 U.S. gallons.
 
Bcfe – billion cubic feet equivalent, used to equate liquid barrels to natural gas volumes at a general conversion rate of 6,000 cubic feet of gas per barrel.
 
BOE – barrels of oil equivalent, used to equate natural gas volumes to liquid barrels at a general conversion rate of 6,000 cubic feet of gas per barrel.
 
BOE/d – barrels of oil equivalent per day.
 
Field – an area consisting of a single reservoir or multiple reservoirs all grouped on, or related to, the same individual geological structural feature or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.
 
MBOE – thousand barrels of oil equivalent.
 
MMBOE – million barrels of oil equivalent.
 
MD – measured depth.
 
Net Pay – cumulative hydrocarbon-bearing formations.
 
Net Revenue Interest – the percentage of production revenue allocated to the working interest after first deducting proceeds allocated to royalty and overriding interest.
 
Spud – to begin drilling a well.
 
TD – target total depth of a well.
 
TD’d – to finish drilling a well.
 
TVD – total vertical depth.
 
Working Interest – the interest held in lands by virtue of a lease, operating agreement, fee title or otherwise, under which the owner of the interest is vested with the right to explore for, develop, produce and own oil, gas or other minerals and bears the proportional cost of such operations.
 
Workover / Recompletion – operations on a producing well to restore or increase production. A workover or recompletion may be performed to stimulate the well, remove sand or wax from the wellbore, to mechanically repair the well, or for other reasons.

Enquiries of the Company

Energy XXI (Bermuda) Limited
Stewart Lawrence
Vice President, Investor Relations and Communications
+1 713-351-3006
slawrence@energyxxi.com

Collins Stewart Europe Limited
Nominated Adviser and Joint UK Broker
Piers Coombs, Stewart Wallace
+44 207 523 8350
pcoombs@collinsstewart.com

Pelham Bell Pottinger
James Henderson
+44 207 743 6673
jhenderson@pelhambellpottinger.co.uk
 
Mark Antelme
+44 203 178 6242
mantelme@pelhambellpottinger.co.uk


 
8