Harvest Natural Resources Announces 2011 Second Quarter Results
HOUSTON, Aug. 9, 2011 /PRNewswire/ — Harvest Natural Resources, Inc. (NYSE: HNR) today announced 2011 second quarter earnings and provided an operational update.
Harvest reported second quarter earnings of approximately $90.1 million, or $2.24 per diluted share, compared to a loss of $296,000, or $0.01 per diluted share, for the same period last year. The second quarter results include exploration charges of $4.7 million, or $0.12 per diluted share, and a loss on the extinguishment of debt of $9.7 million, or $0.24 per diluted share. Also during the second quarter, the Company reported income from discontinued operations of $99.2 million, or $2.47 per diluted share, for revenue, expenses and gain recognized related to the sale of the Utah assets. Adjusted for exploration charges, loss on extinguishment of debt, gain from the sale of the Utah assets and the income related to the discontinued operations, second quarter 2011 earnings would have been $5.3 million, or $0.13 per diluted share.
Petrodelta reported earnings during the second quarter of $47.3 million, $15.1 million net to Harvest’s 32 percent interest, under International Financial Reporting Standards (IFRS). After adjustments to Petrodelta’s IFRS earnings, primarily to conform to U.S. GAAP, Harvest’s 32 percent share of Petrodelta’s earnings was $14.2 million.
Highlights for the second quarter of 2011 include:
Venezuela
- Oil production from Petrodelta averaged 30,680 barrels of oil per day (BOPD), an increase of 42 percent over the same period in 2010. The current production rate from Petrodelta is approximately 35,000 BOPD;
- During the three months ended June 30, 2011, Petrodelta drilled and completed four development wells and one water injection well;
- Initial production (IP) rates for the Temblador (TT-80) and El Salto (ELS-36) wells were approximately 3,200 BOPD each; the highest IP rates recorded since the beginning of the drilling campaign in 2008;
- Currently, Petrodelta is operating two drilling rigs and one workover rig. Petrodelta expects to take possession of a third drilling rig in late August 2011;
United States
- Completed sale of Utah assets on May 17, 2011 and received $217.8 million, $205 million net of transaction related costs and estimated taxes; achieving a return on investment of 138% with a project cycle time of 3 years;
Indonesia
- The Karama-1 (KD-1) well spud on June 20, 2011, and is the second of two planned exploration wells located in the Budong-Budong Block, onshore West Sulawesi;
- The KD-1 well will be drilled to test a thrusted surface anticline with stacked Miocene and Eocene targets to a planned total measured depth of approximately 10,800 feet;
- After setting 13 3/8″ casing at 3,227 feet on July 21, 2011, the rig substructure and derrick were temporarily moved to remediate settling on the drilling pad. Drilling is expected to recommence on August 11, 2011;
- Geological and geophysical studies continue on the Lariang basin to mature an LG appraisal well and further exploration prospects;
Gabon
- Harvest announced that it has encountered oil in the Dussafu Ruche Marin-1 (DRM-1) exploration well drilled in the Dussafu Marin PSC, in the offshore waters of Gabon, West Africa;
- DRM-1 well reached a vertical depth of 9,953 feet within the Upper Dentale Formation. Log evaluation, pressure data and samples indicate that Harvest has discovered approximately 60 feet of pay in a 90 foot oil column within its primary objective, the Gamba Formation;
- Subsequently the DRM-1 well has been deepened to reach a true vertical depth subsea (TVDSS) of 11,355 feet to test the prospectivity of the Middle and Lower Dentale Formations. Log evaluation, pressure data and a fluid sample indicate that Harvest has discovered a second oil accumulation with approximately 35 feet of oil pay within the secondary objective of the Middle Dentale Formation;
- The Gamba discovery has been appraised by drilling two sidetracks to test the lateral extent and structural elevation of the Gamba reservoir under a salt ridge;
- The first sidetrack (DRM-1ST1) 0.75 miles to the southwest was drilled to a total depth (TD) in the Upper Dentale of 11,562 feet (9,428 feet TVDSS) and found 19 feet of oil pay in the Gamba reservoir;
- The second sidetrack (DRM-1 ST2) 0.5 miles to the northwest of the original DRM-1 was drilled to a TD in the Upper Dentale of 10,615 feet (9,429 feet TVDSS) and found 40 feet of oil pay in the Gamba reservoir;
- The well will be suspended pending further exploration and development activities;
Oman
- Exploration drilling is scheduled to commence late in the fourth quarter of 2011 with two wells planned on two large structures with combined mean prospective resources of 2.45 trillion cubic feet (TCF) of gas with 100 million barrels (MMBBLS) condensate. In the upside case this could rise to 4.4 TCF of gas with 185 MMBBLS of condensate;
- Tendering process initiated to contract a drilling rig and oil field services and materials;
- Thirteen prospects and leads have been evaluated for the Barik Miqrat and Amin reservoirs with total mean prospective resources of 8.9 TCF of gas with 350 MMBBLS of condensate and upside (P10) of 17.7 TCF of gas with 730 MMBBLS of condensate;
Corporate
- Paid off $60.0 million bridge loan on May 17, 2011. Reduced outstanding debt to $32.0 million.
Harvest President and Chief Executive Officer, James A. Edmiston, said: “In the second quarter, the company saw significant progress across all its assets. Petrodelta set production records with production up 40 percent year on year and 7 percent above the previous quarter. Further, cash from operations at Petrodelta was up 18 percent over the prior quarter in spite of the effects of the new Windfall Profits Tax. With the arrival of the third drilling rig in late August, we expect this impressive production growth to continue.”
“In Gabon, we announced the Gamba oil discovery in our Ruche Marin 1 well and subsequently drilled two sidetracks to delineate the structure, both of which found oil as well. The significance of this discovery and the appraisal sidetracks is that it sets the company on a course toward a future development of the Ruche discovery, the two pre-existing discoveries, Moubenga and Walt Whitman, and further nearby structures which have been substantially de-risked as a result of the information gained in drilling the Ruche well.”
“In Indonesia, we are progressing, after remedial work to the drilling pad, toward the primary targets in the KD-1 well on the Budong-Budong block. And finally, in Oman, we have begun procurement activities for the end of year drilling of two wells to test two large gas-condensate structures on our Qarn Alam block.”
Venezuela
During the three months ended June 30, 2011, Petrodelta produced approximately 2.8 MMBBLS of oil and sold 0.4 billion cubic feet (BCF) of natural gas; the average daily oil production was 30,680 barrels of oil per day (BOPD), an increase of 42 percent over the same period in 2010 and an increase of 7 percent over the previous quarter. Cash from Operations for the quarter was $58.0 million, or $30.48 per barrel of oil equivalent, with average prices for the quarter of $101.72 per barrel.
During the second quarter of 2011, Petrodelta drilled and completed five wells, four of which were development wells drilled in the Uracoa, El Salto and Temblador Fields and one water injection well drilled in the Uracoa Field. Currently, Petrodelta is operating two drilling rigs and one workover rig. Petrodelta expects to take possession of a third drilling rig in late August 2011.
Petrodelta completed facilities at PDVSA’s EPM transfer point for the El Salto field. Completion of the facilities has enabled Petrodelta to increase production from the El Salto field and deliver oil production via pipeline. Petrodelta is continuing additional infrastructure enhancement projects in El Salto and Temblador.
On April 18, 2011, the Venezuelan government published in the Official Gazette, the Law Creating a Special Contribution on Extraordinary Prices and Exorbitant Prices in the International Hydrocarbons Market (amended Windfall Profits Tax). The amended Windfall Profits Tax establishes a special contribution for extraordinary prices to the Venezuelan government of 20 percent to be applied to the difference between the price fixed by the Venezuela budget for the relevant fiscal year (set at $40 per barrel for 2011) and $70 per barrel. The amended Windfall Profits Tax also establishes a special contribution for exorbitant prices to the Venezuelan government of (1) 80 percent when the average price of the Venezuelan Export Basket (VEB) exceeds $70 per barrel but is less than $90 per barrel; (2) 90 percent when the average price of the VEB exceeds $90 per barrel but is less that $100 per barrel; and (3) 95 percent when the average price of the VEB exceeds $100 per barrel. The amended Windfall Profits Tax caps the royalty paid on production at $70 per barrel. It is not clear from the drafting of the amended Windfall Profits Tax how the $70 cap on royalty barrels will be applied to royalties paid in-kind. Petrodelta pays royalties in-kind and has not applied the $70 cap to its royalty barrels as doing so may overstate earnings. Until further guidance is issued, Petrodelta will continue applying the current sales price to its royalty barrels. Also, the amended Windfall Profits Tax considers that an exemption of this tax could be granted by MENPET for the incremental production of projects and grass root developments until the specific investments are recovered. This exemption has to be considered and approved in a case by case basis by MENPET. We believe several of the fields operated by Petrodelta may qualify for the exemption from the amended Windfall Profits Tax. We are waiting for clarification from MENPET on the definitions of incremental production and grass roots developments, as well as guidance on the process for applying for the exemption. There is still a lack of clarity on several issues.
UNITED STATES – Antelope Project – Utah
On May 17, 2011, the Company completed the sale of its oil and gas assets in Utah’s Uinta Basin to an affiliate of Newfield Exploration Company (Newfield). We received cash proceeds of approximately $217.8 million which reflects increases to the purchase price for customary adjustments and deductions for transaction related costs. The sale has an effective date of March 1, 2011. The net proceeds from the sale are estimated to be $205.0 million after deductions for transaction related costs and estimated taxes.
Bank of America Merrill Lynch served as the Company’s financial advisor in connection with the transaction. This transaction is part of the Company’s ongoing process of exploring strategic alternatives announced in September of 2010.
EXPLORATION DRILLING ACTIVITIES
Indonesia
Budong-Budong PSC – Indonesia
The Lariang-1 (LG-1) well spud on January 6, 2011, and was the first of two planned exploration wells located in the Budong-Budong Block, onshore West Sulawesi. The well was drilled to a depth of 5,311 feet and encountered multiple oil and gas shows within the secondary Miocene objective. Wireline logs and samples of reservoir fluids confirmed the presence of hydrocarbons, trap and seal thus greatly de-risking the exploration potential of the license. The high formation pressures and control difficulties required the use of more casing strings at shallower depths than were originally planned. At a depth of 5,300 feet, losses of heavy drilling mud into the formation were encountered which, when coupled with the very high formation pressures, led to the decision to discontinue operations and plug and abandon the well for safety reasons on April 8, 2011. The primary Eocene targets had not yet been reached, as the well was planned for a total measured depth of approximately 7,200 feet.
The KD-1 well spud on June 20, 2011 and is the second of two planned exploration wells located in the Budong-Budong Block, onshore West Sulawesi. The KD-1 well will be drilled to test a thrusted surface anticline with stacked Miocene and Eocene targets to a planned total measured depth of approximately 10,800 feet.
After setting 13 3/8″ casing at 3,227 feet on July 21, 2011, the rig substructure and derrick were temporarily moved to remediate settling on the drilling pad. Drilling is expected to recommence on August 11, 2011.
Harvest owns a 64.4 percent non-operated working interest in the Budong-Budong Block PSC.
Gabon West Africa
Dussafu Project – Gabon (Dussafu PSC)
On June 13, 2011, the Company announced that it has encountered oil in the wildcat well DRM-1 drilled in the Dussafu Marin PSC, in the offshore waters of Gabon, West Africa. The well spud on April 28, 2011 and was drilled to test the potential of the pre-salt Gamba and Dentale Formations.
Drilled with the Transocean Sedneth 701 semi-submersible drilling unit in 380 feet of water, the DRM-1 well reached a vertical depth of 9,953 feet within the Upper Dentale Formation. Log evaluation, pressure data and samples indicate that Harvest has discovered approximately 60 feet of pay in a 90 foot oil column within its primary objective, the Gamba Formation.
Subsequently the DRM-1 well was deepened to reach a TVDSS of 11,355 feet to test the prospectivity of the Middle and Lower Dentale Formations. Log evaluation, pressure data and a fluid sample indicate that Harvest discovered a second oil accumulation with approximately 35 feet of oil pay within the secondary objective of the Middle Dentale Formation.
The Gamba discovery has been appraised by drilling two appraisal sidetracks to test the lateral extent and structural elevation of the Gamba reservoir underneath the thick salt ridge. The first sidetrack (DRM-1ST1) 0.75 miles to the southwest was drilled to a TD in the Upper Dentale of 11,562 feet, (9,428 feet TVDSS) and found 19 feet of oil pay in the Gamba reservoir.
The second sidetrack (DRM-1ST2) 0.5 miles to the northwest of the original DRM-1 wellbore was drilled to a TD in the Upper Dentale of 11,562 feet, (9,428 feet TVDSS) and found 40 feet of oil pay in the Gamba reservoir. Following completion of the drilling operations in the second sidetrack, the well will be suspended for possible future use and the rig demobilized.
Initial oil in place volume for the Gamba reservoir is estimated to be in the order of 30 – 40 MMBBLS.
The well will be suspended pending further exploration and development activities. The Ruche well information will be used to refine the 3-D seismic depth model and improve our understanding for predicting Gamba structure under the salt and defining potential resources in the nearby satellite structures for future drilling targets. Reservoir and concept engineering studies will now start with the aim of evaluating the commerciality of the discovered oil at Ruche, as well as the two previous oil discoveries in the Walt Whitman and Moubenga wells.
Harvest operates the Dussafu PSC, holding a 66.667 percent interest.
Oman
Block 64 EPSA
A comprehensive work program aimed at evaluating the prospectivity and maturing drillable prospects has been completed and included 1,185 square kilometers of PSDM 3D seismic reprocessing and technical studies. The resulting PreSDM seismic data has improved the understanding of highly prospective salt-supported structures. The culmination of this work has been the recognition of considerable prospectivity, and high-grading of prospects with stacked Paleozoic reservoirs in large tilted fault blocks. Thirteen prospects and leads have been identified in the license with combined mean prospective resources of 8.9 TCF of gas and 350 MMBBLS of condensate.
The first two prospects to be drilled are Mafraq South, with mean prospective resources of 255 million barrels of oil equivalent (MMBOE), and the Al Ghubar North with mean prospective resources of 254 MMBOE.
Mafraq South (MFS-A): The Mafraq structure is a large salt-supported high with stacked reservoir targets in the Barik, Miqrat and Amin reservoirs in both the footwall and hanging wall fault blocks comprising four segments (north, west, south and east). Mean prospective resources of the entire Greater Mafraq fault blocks is approximately 2.5 TCF of gas and 93 MMBBLS of condensate with an upside of 4.3 TCF of gas and 169 MMBBLS of condensate. Mean prospective resources in the South segment total 1.25 TCF of gas with 46 MMBBLS of condensate. The MFS-A well will be drilled to 3,300 meters TVDSS to test coincident fault bounded dip closure at all three reservoir levels. The geological chance of success for a discovery in the Barik is estimated to be 28 percent. The dry hole cost for the well is estimated to be $8.45 million.
Al Ghubar North (AGN-A): This structure is a northeast-southwest trending fault block with stacked reservoir targets in the Barik, Miqrat and Amin Formations. Mean prospective resources of 960 BCF of gas and 54 MMBBLS of condensate in the Barik and 241 BCF of gas in the Miqrat have been calculated for the Al Ghubar North segment. In the (P10) upside case, the prospect could contain prospective resources of 2.23 TCF of gas and 102 MMBBLS of condensate. The well will be drilled to 3,140 meters TVDSS to test coincident fault bounded dip closure at the three reservoir levels. The geological chance of success for a discovery in the Barik is estimated to be 23 percent. The dry hole cost for the well is estimated to be $8.11 million.
Well planning and procurement of long lead items began in April 2011 in anticipation of spudding the first of the two exploratory wells in late 2011. The tendering process has been initiated to contract a drilling rig and other drilling services and materials.
Stellar Energy Advisors Limited have been retained to market and seek a partner to fund the drilling of these wells in exchange for equity in the license, via a farmout.
Harvest operates the Block 64 EPSA, holding an 80 percent interest.
Non-GAAP Financial Measures
In this press release, Petrodelta’s EBITDA disclosure is not presented in accordance with accounting principals generally accepted in the United States (GAAP) and Petrodelta’s financials are not intended to be used in lieu of GAAP presentations of net income or cash flows from operating activities. EBITDA is presented because we believe it provides additional information with respect to both the performance of our fundamental business activities as well as our ability to meet our future capital expenditures and working capital requirements. We also believe that financial analysts commonly use EBITDA to analyze Petrodelta’s performance. Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in management’s discussion and analysis of operating results in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2011.
A reconciliation of EBITDA to net income and cash flows from operating activities for the periods presented is included in the tables attached to this release.
Conference call
Harvest will hold a conference call at 10:00 a.m. Central Daylight Time on Tuesday, August 9, 2011, during which management will discuss Harvest’s 2011 second quarter results. The conference leader will be James A. Edmiston, President and Chief Executive Officer. To access the conference call, dial 800-723-6575 or 785-830-1997, five to ten minutes prior to the start time. At that time you will be asked to provide the conference number, which is 9236641. A recording of the conference call will also be available for replay at 719-457-0820, passcode 9236641, through August 13, 2011.
The conference call will also be transmitted over the internet through the Company’s website at www.harvestnr.com. To listen to the live webcast, enter the website fifteen minutes before the call to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay of the webcast will be available beginning shortly after the call and will remain on the website for approximately 90 days.
About Harvest Natural Resources:
Harvest Natural Resources, Inc., headquartered in Houston, Texas, is an independent energy company with principal operations in Venezuela, exploration assets in the United States, Indonesia, West Africa, China and Oman and business development offices in Singapore and the United Kingdom. For more information visit the Company’s website at www.harvestnr.com.
CONTACT:
Stephen C. Haynes
Vice President, Chief Financial Officer
(281) 899-5716
This press release may contain projections and other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. They include estimates and timing of expected oil and gas production, oil and gas reserve projections of future oil pricing, future expenses, planned capital expenditures, anticipated cash flow and our business strategy. All statements other than statements of historical facts may constitute forward-looking statements. Although Harvest believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Actual results may differ materially from Harvest’s expectations as a result of factors discussed in Harvest’s 2010 Annual Report on Form 10-K and other public filings.
HARVEST NATURAL RESOURCES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
December
June 30, 31,
-------- ---------
2011 2010
---- ----
ASSETS:
-------
CURRENT ASSETS:
Cash and cash equivalents $136,032 $58,703
Restricted cash 7,323 -
Accounts and notes receivable,
net
Oil and gas revenue receivable - 1,907
Dividend receivable -equity
affiliate 12,200 -
Joint interest and other 7,203 2,325
Notes receivable 3,335 3,420
Advances to equity affiliate 2,002 1,706
Assets held for sale - 88,774
Prepaid expenses and other 1,732 4,793
----- -----
Total current assets 169,827 161,628
OTHER ASSETS 2,499 2,477
INVESTMENT IN EQUITY AFFILIATES 310,351 287,933
PROPERTY AND EQUIPMENT, net 61,094 36,206
------ ------
TOTAL ASSETS $543,771 $488,244
======== ========
LIABILITIES AND EQUITY:
-----------------------
CURRENT LIABILITIES:
Accounts payable, trade and
other $11,373 $3,205
Accounts payable - carry
obligation 3,617 8,395
Accrued expenses 14,622 15,087
Liabilities held for sale - 663
Accrued Interest 880 896
Income taxes payable 5,585 72
----- ---
Total current liabilities 36,077 28,318
OTHER LONG-TERM LIABILITIES 1,133 1,834
LONG-TERM DEBT 32,000 81,237
COMMITMENTS AND CONTINGENCIES - -
EQUITY:
STOCKHOLDERS' EQUITY:
Common stock and paid-in
capital 231,120 230,763
Retained earnings 232,404 141,584
Treasury stock (65,925) (65,543)
------- -------
Total Harvest stockholders'
equity 397,599 306,804
------- -------
Noncontrolling Interest 76,962 70,051
------ ------
Total Equity 474,561 376,855
------- -------
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY $543,771 $488,244
--------------------- ======== ========
HARVEST NATURAL RESOURCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts, unaudited)
Three months Ended
June 30,
------------------
2011 2010
---- ----
EXPENSES:
Depreciation and
amortization $119 $142
Exploration expense 4,650 1,491
General and
administrative 6,742 5,829
Taxes other than on
income 307 198
11,818 7,660
------ -----
LOSS FROM OPERATIONS (11,818) (7,660)
------- ------
OTHER NON-OPERATING
INCOME (EXPENSE)
Investment earnings
and other 240 140
Interest expense (1,704) (688)
Loss on extinguishment
of debt (9,682) -
Other non-operating
expenses (244) -
Loss on exchange rates (32) (24)
(11,422) (572)
------- ----
LOSS FROM CONSOLIDATED
COMPANIES CONTINUING
OPERATIONS
BEFORE INCOME TAXES (23,240) (8,232)
Income tax expense
(benefit) 260 152
------------------ --- ---
LOSS FROM CONSOLIDATED
COMPANIES CONTINUING
OPERATIONS (23,500) (8,384)
Net income from
unconsolidated equity
affiliates 17,899 8,915
NET INCOME (LOSS) FROM
CONTINUING OPERATIONS (5,601) 531
DISCONTINUE OPERATIONS
Income from
discontinued
operations 480 803
Gain on sale of assets 103,933 -
Income tax expense on
gain (5,200) -
Income from
discontinued
operations 99,213 803
------ ---
NET INCOME 93,612 1,334
Less: Net Income
Attributable to
Noncontrolling
Interest 3,562 1,630
-----------------
NET INCOME (LOSS)
ATTRIBUTABLE TO
HARVEST $90,050 $(296)
----------------- ======= =====
Three months Ended
------------------
June 30, 2011 June 30, 2010
------------- -------------
NET INCOME (LOSS)
ATTRIBUTABLE TO
HARVEST PER COMMON
SHARE: Basic Dilutive Basic Dilutive
Income from continuing
operations (9,163) (9,163) (1,099) (1,099)
Discontinued
operations 99,213 99,213 803 803
------ ------ --- ---
Net income
attributable to
Harvest 90,050 90,050 (296) (296)
Weighted average
common shares
outstanding 34,039 34,039 33,399 33,399
Effect of dilutive
shares 6,162 - -
----- --- ---
Weighted average
common shares
including dilutive
effect 34,039 40,201 33,399 33,399
Per Share:
Loss from continuing
operations $(0.27) $(0.23) $(0.03) $(0.03)
Discontinued
operations $2.92 $2.47 $0.02 $0.02
----- ----- ----- -----
Net income (loss)
attributable to
Harvest $2.65 $2.24 $(0.01) $(0.01)
----------------- ===== ===== ====== ======
HARVEST NATURAL RESOURCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts, unaudited)
Six months Ended
June 30,
----------------
2011 2010
---- ----
EXPENSES:
Depreciation and
amortization $243 $243
Exploration expense 5,839 2,737
General and
administrative 13,068 10,846
Taxes other than on
income 656 498
19,806 14,324
------ ------
LOSS FROM
OPERATIONS (19,806) (14,324)
------- -------
OTHER NON-
OPERATING INCOME
(EXPENSE)
Investment earnings
and other 385 271
Interest expense (3,916) (1,104)
Loss on
extinguishment of
debt (9,682) -
Other non-
operating expenses (675) -
Loss on exchange
rates (43) (1,551)
(13,931) (2,384)
------- ------
LOSS FROM
CONSOLIDATED
COMPANIES
CONTINUING
OPERATIONS
BEFORE INCOME TAXES (33,737) (16,708)
Income tax expense
(benefit) 482 133
------------------ --- ---
LOSS FROM
CONSOLIDATED
COMPANIES
CONTINUING
OPERATIONS (34,219) (16,841)
Net income from
unconsolidated
equity affiliates 36,003 47,282
NET INCOME FROM
CONTINUING
OPERATIONS 1,784 30,441
DISCONTINUED
OPERATIONS
Income (loss) from
discontinued
operations (2,786) 2,818
Gain on sale of
assets 103,933 -
Income tax expense
on gain (5,200) -
------ ---
Income from
discontinued
operations 95,947 2,818
-----
NET INCOME 97,731 33,259
Less: Net Income
Attributable to
Noncontrolling
Interest 6,911 8,965
----------------- -----
NET INCOME
ATTRIBUTABLE TO
HARVEST $90,820 $24,294
---------------- ======= =======
Six Months Ended
----------------
June 30,
June 30, 2011 2010
------------- ---------
NET INCOME
ATTRIBUTABLE TO
HARVEST PER COMMON
SHARE: Basic Dilutive Basic Dilutive
Income (loss) from
continuing
operations (5,127) (5,127) 21,476 21,476
Discontinued
operations 95,947 95,947 2,818 2,818
------ ------ ----- -----
Net income
attributable to
Harvest 90,820 90,820 24,294 24,294
Weighted average
common shares
outstanding 33,992 33,992 33,337 33,337
Effect of dilutive
shares - 5,841 - 4,038
--- ----- --- -----
Weighted average
common shares
including dilutive
effect 33,992 39,833 33,337 37,375
Per Share:
Income (loss) from
continuing
operations $(0.15) $(0.13) $0.64 $0.57
Discontinued
operations $2.82 $2.41 $0.09 $0.08
----- ----- ----- -----
Net income
attributable to
Harvest $2.67 $2.28 $0.73 $0.65
---------------- ===== ===== ===== =====
HARVEST NATURAL RESOURCES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
Six months Ended
June 30,
----------------
2011 2010
--- ---
Cash Flows From Operating
Activities:
Net income $97,731 $33,259
Adjustments to reconcile net income
(loss) to net cash
used in operating activities:
Depletion, depreciation and
amortization 1,053 1,825
Impairment of long-lived assets 4,707 -
Amortization of debt financing
costs 530 329
Amortization of discount on debt 816 -
Gain on sale of property and
equipment (103,933)
Loss on early extinguishment of
debt 7,533
Net income from unconsolidated
equity affiliate (36,003) (47,282)
Share-based compensation-related
charges 2,673 1,844
Changes in operating assets and
liabilities:
Accounts and notes receivable (2,887) 3,115
Advances to equity affiliate (296) 2,730
Prepaid expenses and other 3,061 263
Accounts payable 8,168 2,474
Accrued expenses (2,469) (7)
Accrued Interest (418) (3,723)
Other liabilities (701) 370
Income taxes payable 5,513 (353)
Net Cash Used In Operating
Activities (14,922) (5,156)
-------------------------- ------- ------
Cash Flows From Investing
Activities:
Proceeds from sale of property and
equipment 217,833 -
Additions of property and equipment (28,067) (23,913)
Additions to assets held for sale (31,742) -
Proceeds from sale of equity
affiliate 1,385 -
Increase in restricted cash (7,323) (1,000)
Investment costs (62) (36)
---------------- --- ---
Net Cash Provided by (Used In)
Investing Activities 152,024 (24,949)
------------------------------ ------- -------
Cash Flows From Financing
Activities:
Net proceeds from issuances of
common stock 416 115
Proceeds from issuance of long-
term debt - 32,000
Payments of long-term debt (60,000) -
Financing costs (189) (2,818)
--------------- ---- ------
Net Cash Provided by (Used In)
Financing Activities (59,773) 29,297
------------------------------ ------- ------
Net Increase (Decrease) in Cash 77,329 (808)
Cash and Cash Equivalents at
Beginning of Period 58,703 32,317
---------------------------- ------ ------
Cash and Cash Equivalents at End of
Period $136,032 $31,509
----------------------------------- -------- -------
PETRODELTA, S. A.
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
Three months
Ended
------------
June 30, 2011
-------------
Barrels of oil sold 2,782
MCF of gas sold 440
Total BOE 2,855
Total BOE -Net of 33% Royalty 1,904
Average price/barrel $101.72
Average price/mcf $1.54
$ $/BOE - net
--- -----------
REVENUES:
Oil sales $282,975
Gas sales 679
Royalties (96,214)
187,440 98.45
------- -----
EXPENSES:
Operating expenses 18,684 9.81
Workovers 7,021 3.69
Depletion, depreciation,
amortization 13,231 6.95
General and administrative 3,782 1.99
Windfall profits tax 65,345 34.32
108,063 56.76
------- -----
INCOME FROM OPERATIONS 79,377 41.69
------ -----
Gain on exchange rate - -
Interest earnings and other 185 0.09
Interest expense (3,146) (1.65)
------ -----
Income before income tax 76,416 40.13
Current income tax expense
(benefit) 31,618 16.60
Deferred income tax expense
(benefit) (2,513) (1.32)
-----
NET INCOME 47,311 24.85
Adjustment to reconcile to
reported Net Income from -
Unconsolidated Equity Affiliate:
Deferred income tax expense
(benefit) 1,176
-----
Net income equity affiliate 46,135
Equity interest in unconsolidated
equity affiliate 40%
--------------------------------- ---
Income before amortization of
excess basis in equity affiliate 18,454
Amortization of excess basis in
equity affiliate (452)
Conform depletion expense to GAAP (216)
Net income from unconsolidated
equity affiliate $17,786
------------------------------ -------
Non-GAAP Financial Measures:
Reconcile NET INCOME as reported
under IFRS to adjusted EBITDA:
NET INCOME $47,311 24.85
Add back non-cash items:
Depletion, depreciation and
amortization 13,231 6.95
Pension liability, net of tax - -
Deferred income tax expense
(benefit) (2,513) (1.32)
Special Charges, net of tax - -
CASH FROM OPERATIONS 58,029 30.48
Investment earnings and other (185) (0.09)
Interest expense 3,146 1.65
Current income tax expense 31,618 16.60
Adjusted EBITDA (IFRS)
$92,608 48.64
======= =====
Three months
Ended
------------
June 30, 2010
-------------
Barrels of oil sold 1,955
MCF of gas sold 663
Total BOE 2,066
Total BOE -Net of 33% Royalty 1,377
Average price/barrel $69.55
Average price/mcf $1.54
$ $/BOE - net
--- -----------
REVENUES:
Oil sales 135,964
Gas sales 1,022
Royalties (46,391)
90,595 65.79
------ -----
EXPENSES:
Operating expenses 10,632 7.72
Workovers - -
Depletion, depreciation,
amortization 9,770 7.09
General and administrative 2,641 1.92
Windfall profits tax 1,664 1.21
24,707 17.94
------ -----
INCOME FROM OPERATIONS 65,888 47.85
------ -----
Gain on exchange rate 1,938 1.40
Interest earnings and other (13) -
Interest expense (1,328) (0.97)
------ -----
Income before income tax 66,485 48.28
Current income tax expense
(benefit) 52,656 38.24
Deferred income tax expense
(benefit) 5,118 3.71
----
NET INCOME 8,711 6.33
Adjustment to reconcile to
reported Net Income from
Unconsolidated Equity Affiliate:
Deferred income tax expense
(benefit) (14,499)
-------
Net income equity affiliate 23,210
Equity interest in unconsolidated
equity affiliate 40%
--------------------------------- ---
Income before amortization of
excess basis in equity affiliate 9,284
Amortization of excess basis in
equity affiliate (322)
Conform depletion expense to GAAP (47)
Net income from unconsolidated
equity affiliate $8,915
------------------------------ ------
Non-GAAP Financial Measures:
Reconcile NET INCOME as reported
under IFRS to adjusted EBITDA:
NET INCOME $8,711 6.33
Add back non-cash items:
Depletion, depreciation and
amortization 9,770 7.09
Pension liability, net of tax - -
Deferred income tax expense
(benefit) 41,118 29.86
Special Charges, net of tax (969) (0.70)
CASH FROM OPERATIONS 58,630 42.58
Investment earnings and other 13 -
Interest expense 1,328 0.97
Current income tax expense 16,656 12.10
Adjusted EBITDA (IFRS)
$76,627 55.65
======= =====
PETRODELTA, S. A.
STATEMENTS OF OPERATIONS
(in thousands except per BOE and per share amounts, unaudited)
Six months
Ended
----------
June 30, 2011
-------------
Barrels of oil sold 5,365
MCF of gas sold 910
Total BOE 5,517
Total BOE - Net of 33% Royalty 3,678
Average price/barrel $94.98
Average price/mcf $1.54
$ $/BOE - net
--- -----------
REVENUES:
Oil sales $509,588
Gas sales 1,405
Royalty (173,529)
337,464 91.75
------- -----
EXPENSES:
Operating expenses 32,966 8.96
Workovers 13,496 3.67
Depletion, depreciation and amortization 25,718 6.99
General and administrative 2,852 0.78
Windfall profits tax 92,471 25.14
167,503 45.54
------- -----
INCOME FROM OPERATIONS 169,961 46.21
------- -----
Gain on exchange rate - -
Investment earnings and other 352 0.09
Interest expense (4,418) (1.20)
------ -----
Income before income tax 165,895 45.10
Current income tax expense 84,961 23.10
Deferred income tax expense (benefit) (28,275) (7.69)
------------------------------------- -----
NET INCOME 109,209 29.69
Adjustment to reconcile to reported Net Income
from
Unconsolidated Equity Affiliate:
Deferred income tax expense (benefit) 19,739
------
Net income equity affiliate 89,470
Equity interest in unconsolidated equity
affiliate 40%
---------------------------------------- ---
Income before amortization of excess basis in
equity affiliate 35,788
Amortization of excess basis in equity
affiliate (873)
Conform depletion expense to GAAP (297)
---------------------------------
Net income from unconsolidated equity
affiliate $34,618
------------------------------------- -------
Non-GAAP Financial Measures:
Reconcile NET INCOME as reported under IFRS to
adjusted EBITDA:
NET INCOME $109,209 29.69
Add back non-cash items:
Depletion, depreciation and amortization 25,718 6.99
Deferred income tax expense (benefit) (28,275) (7.69)
Special Charges, net of tax - -
CASH FROM OPERATIONS 106,652 28.99
Investment earnings and other (352) (0.09)
Interest expense 4,418 1.20
Current income tax expense 84,961 23.10
Adjusted EBITDA (IFRS) $195,679 53.20
======== =====
Six months
Ended
----------
June 30, 2010
-------------
Barrels of oil sold 3,923
MCF of gas sold 1,323
Total BOE 4,144
Total BOE - Net of 33% Royalty 2,762
Average price/barrel $70.73
Average price/mcf $1.54
$ $/BOE - net
--- -----------
REVENUES:
Oil sales $277,466
Gas sales 2,040
Royalty (94,377)
185,129 67.03
------- -----
EXPENSES:
Operating expenses 20,675 7.49
Workovers - -
Depletion, depreciation and amortization 18,377 6.65
General and administrative 6,058 2.19
Windfall profits tax 2,915 1.06
48,025 17.39
------ -----
INCOME FROM OPERATIONS 137,104 49.64
------- -----
Gain on exchange rate 120,654 43.68
Investment earnings and other 2,881 1.04
Interest expense (2,223) (0.80)
------ -----
Income before income tax 258,416 93.56
Current income tax expense 138,076 49.99
Deferred income tax expense (benefit) 47,582 17.23
------------------------------------- -----
NET INCOME 72,758 26.34
Adjustment to reconcile to reported Net Income
from
Unconsolidated Equity Affiliate:
Deferred income tax expense (benefit) (47,488)
-------
Net income equity affiliate 120,246
Equity interest in unconsolidated equity
affiliate 40%
---------------------------------------- ---
Income before amortization of excess basis in
equity affiliate 48,098
Amortization of excess basis in equity
affiliate (656)
Conform depletion expense to GAAP (160)
---------------------------------
Net income from unconsolidated equity
affiliate $47,282
------------------------------------- -------
Non-GAAP Financial Measures:
Reconcile NET INCOME as reported under IFRS to
adjusted EBITDA:
NET INCOME $72,758 26.34
Add back non-cash items:
Depletion, depreciation and amortization 18,377 6.65
Deferred income tax expense (benefit) 83,582 30.26
Special Charges, net of tax (66,243) (23.98)
CASH FROM OPERATIONS 108,474 39.27
Investment earnings and other (2,881) (1.04)
Interest expense 2,223 0.80
Current income tax expense 48,634 17.61
Adjusted EBITDA (IFRS) $156,450 56.64
======== =====
SOURCE Harvest Natural Resources, Inc.
