Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Endeavour Announces Fourth Quarter and Year-End 2011 Financial and Operational Results


News provided by

Endeavour International Corporation

Feb 29, 2012, 02:00 ET

Share this article

Share toX

Share this article

Share toX

HOUSTON, Feb. 29, 2012 /PRNewswire/ -- Endeavour International Corporation (NYSE: END) (LSE: ENDV) today reported fourth quarter 2011 net income (loss), as adjusted of $(5.8) million compared to $81.1 million for 2010, when it reported an $87 million gain on the sale of its North Sea asset Cygnus. On a GAAP basis, net loss for the fourth quarter of 2011 was $44.6 million as compared to net income of $82.8 million for the same quarter in 2010.  Production for the fourth quarter 2011 averaged approximately 4,100 barrels of oil equivalent per day ("boepd").

Fourth quarter business highlights include:

  • North Sea:
    • Announced the acquisition of three North Sea oil fields with production of ~10,000 boepd and 31 million barrels of oil equivalent ("mmboe") proved and probable ("2P") reserves  
    • At Bacchus, the first of three planned production wells reached total depth
    • Rochelle remains on schedule to commence production by year-end 2012
  • U.S. Onshore:
    • 4 gross Haynesville wells brought on production during the quarter
    • Capital expenditures in U.S. shale gas plays restricted until environment allows for reasonable rates of return
    • U.S. net production exited the quarter at approximately 20 million cubic feet of gas equivalent per day ("MMCFe/D")
    • Core and log analyses of the four vertical test wells, in the Heath Shale oil play is ongoing
  • Other Items:
    • Completed the sale of $500 million of Senior Notes due 2018 to fund the North Sea acquisition and retire the Senior Term Loan
    • Year-over-year proved reserve replacement rate of 423% of 2011 production
    • A capital expenditure budget of $150 - $175 million is planned for 2012

"2011 was a pivotal year for Endeavour as we positioned the company for the next stage of its evolution. Although the anticipated production from Bacchus was delayed, the Company successfully reached key milestones to move the Rochelle project closer to its start-up. We also announced a significant and accretive acquisition in our core area of the U.K. North Sea," said William L. Transier, chairman, chief executive officer and president.  "During 2012, we will stay focused on activities designed to increase our U.K. North Sea crude and natural gas production."

Operational Update

United Kingdom

In December, Endeavour announced the acquisition of interests in three producing oil fields in the North Sea. Current net production from the group of assets is approximately 10,000 boepd of Brent oil and estimated 2P reserves as of December 31, 2011 are approximately 31 mmboe. The Company is acquiring an additional 23.43% working interest in Alba, a field where it currently owns a 2.25% working interest, a 40% working interest in and, subject to partner approval, operatorship of MacCulloch, and an 18% interest in Nicol. The transaction is expected to close in the first quarter of 2012.

At the Bacchus field in Block 22/06a in the Central North Sea, in which Endeavour holds a 30% working interest, drilling at the first of three planned production wells has reached total depth. The liner for the well has been cemented in place and preparations are being made to run the production string.  The operator has announced that production is expected to begin in the first quarter of 2012.

The Rochelle development continues on schedule for first production in the fourth quarter of 2012 with the contracted drilling rig expected to arrive in the spring to commence drilling of the two planned production wells. Endeavour is operator and holds a 44% ownership interest in the Rochelle development which is comprised of Blocks 15/26b, 15/26c and 15/27.

United States Onshore

In the fourth quarter of 2011, Endeavour significantly decelerated its capital spending program in its Haynesville area. The Company currently has one Haynesville well in progress, and key acreage is held by production.  Any additional Haynesville wells drilled during 2012 will be discretionary.  U.S. net daily production averaged 19 MMCFe/D for the fourth quarter with the quarter exit volumes at approximately 20 MMCFe/D.  

In the Heath Shale tight oil play, the Company and its partners are completing core and log data analysis from its four vertical pilot wells.  Endeavour plans to define possible horizontal re-entry target zones and test the play later this year.  

Other Items

Endeavour priced $500 million of Priority Notes, due 2018. The Company intends to use the net proceeds from the offering to fund its previously announced acquisition of interests in three oil fields in the United Kingdom North Sea, to repay all amounts outstanding under its Senior Term Loan due 2013 and for general corporate purposes. The transaction was completed and funded on February 23, 2012.

Endeavour's capital expenditure budget will be between $150 million and $175 million for 2012. The Company expects to spend approximately $125 million to $150 million of the total budget in the U.K. primarily on the advancement of its key development projects – Bacchus and Rochelle. The acquisition of the three new North Sea assets would add another $20 million to $25 million to Endeavour's planned capital budget, subsequent to the completion of the transaction.

The Company's year-over-year proved reserve replacement rate was 423% of 2011 production. Pro forma for the announced North Sea acquisition, 2P reserves would increase to 76.0 mmboe at year-end 2011, compared to 43.7 mmboe at year-end 2010.



Endeavour Historical

North Sea Asset
Acquisition

Pro Forma(4)


As of December 31,

As of
December 31,
2011

As of
December 31,
2011


2009

2010 (3)

2011

Net 1P reserves:






United Kingdom:






Oil (MBbls)(1)

3,348

3,967

4,060

19,302

23,362

Gas (MMcf)

78,316

56,267

50,723

1,409

52,132

Oil equivalents (MBOE)(2)

16,401

13,345

12,514

19,537

32,051

United States:






Oil (MBbls)(1)

18

59

41

—

41

Gas (MMcf)

10,784

31,777

60,978

—

60,978

Oil equivalents (MBOE)(2)

1,815

5,355

10,204

—

10,204

Total:






Oil (MBbls)(1)

3,366

4,026

4,101

19,302

23,403

Gas (MMcf)

89,100

88,044

111,701

1,409

113,110

Oil equivalents (MBOE)(2)

18,216

18,700

22,718

19,537

42,255

Percentage oil

18  %

22  %

18  %

99  %

55%

Percentage proved developed

16  %

19  %

23  %

71  %

45%

Net 2P reserves:






Total:






Oil (MBbls)(1)

10,738

14,897

14,556

30,504

45,060

Gas (MMcf)

169,019

172,820

182,989

2,426

185,415

Oil equivalents (MBOE)(2)

38,908

43,700

45,054

30,908

75,962

Percentage oil

28  %

34  %

32%

99  %

59%


(1)

Includes natural gas liquids.

(2)

One Bbl of oil is equal to six Mcfe based on an approximate energy equivalency. This is a physical correlation and does not reflect a value or price relationship between the commodities.

(3)

Reserve information includes the purchase of the additional 20% (approximately 3.4 mmboe of 2P reserves) of the Bacchus field in the North Sea, which closed in February 2011.

(4)

Pro forma includes the acquisition of the three ConocoPhillips assets. The transaction is scheduled to close during the first quarter of 2012.

Earnings Conference Call, Wednesday, February 29, 2012 at 9:00 a.m., Central Time, 3:00 p.m. British Time  

Endeavour International will host a conference call and web cast to discuss its 2011 year-end and fourth quarter financial and operating results on Wednesday, February 29, 2012 at 9 a.m. Central Time, 3 p.m. British Time.  To participate and ask questions during the conference call, dial the local country telephone number and the confirmation code 7049567.  The toll-free numbers are 888-710-3981 in the United States and 0-808-101-1402 in the United Kingdom. Other international callers should dial 913-312-1397 (tolls apply).  To listen only to the live audio web cast access Endeavour's home page at www.endeavourcorp.com.  A replay will be available beginning at 12:00 p.m. Central Time on February 29, 2012 through 12:00 p.m. on March 7, 2012 by dialing toll free 888-203-1112 (U.S.) or 719-457-0820 (international), confirmation code 7049567.

Endeavour International Corporation is an oil and gas exploration and production company focused on the acquisition, exploration and development of energy reserves in the North Sea and the United States. For more information, visit www.endeavourcorp.com.

Additional Information for Investors:

Certain statements in this news release should be regarded as "forward-looking" statements within the meaning of the securities laws.  These statements speak only as of the date made.  Such statements are subject to assumptions, risk and uncertainty.  Actual results or events may vary materially.

As of January 1, 2010, the Securities and Exchange Commission (SEC) changed its rules to permit oil and gas companies, in their filings with the SEC, to disclose not only proved reserves, but also probable reserves and possible reserves.  Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible — from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations — prior to the time at which contracts providing the right to operate expire.  Probable reserves include those additional reserves that a company believes are as likely as not to be recovered and possible reserves include those additional reserves that are less certain to be recovered than probable reserves.  We use may use certain terms in our news releases, such as "reserve potential," that the SEC's guidelines strictly prohibit us from including in filings with the SEC. We note that the SEC also prohibits companies from aggregating proved and probable reserves in filings with the SEC due to the different level of certainty associated with each reserve category.  In addition, we do not represent that the probable or possible reserves described herein meet the recoverability thresholds established by the SEC in its new definitions.   Investors are urged to also consider closely the disclosure in our filings with the SEC, available from our website at www.endeavourcorp.com.  Endeavour is also subject to the requirements of the London Stock Exchange and considers the disclosures in this release to be appropriate and/or required under the guidelines of that exchange.

Endeavour International Corporation

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)





December 31,



December 31,





2011



2010









Assets

Current Assets:







Cash and cash equivalents

$

106,036


$

99,267


Restricted cash


-



31,776


Accounts receivable


8,649



8,068


Prepaid expenses and other current assets


18,840



8,718



Total Current Assets


133,525



147,829









Property and Equipment, Net


549,196



364,677

Goodwill


211,886



211,886

Other Assets


30,384



25,895







Total Assets

$

924,991


$

750,287









Liabilities and Stockholders' Equity

Current Liabilities:







Accounts payable

$

62,275


$

32,442


Current maturities of debt


12,350



21,600


Accrued expenses and other


20,549



22,642



Total Current Liabilities


95,174



76,684









Long-Term Debt


455,028



323,706

Deferred Taxes


115,759



77,200

Other Liabilities


61,248



64,927



Total Liabilities


727,209



542,517









Commitments and Contingencies














Series C Convertible Preferred Stock


43,703



53,152









Stockholders' Equity


154,079



154,618









Total Liabilities and Stockholders' Equity

$

924,991


$

750,287


Endeavour International Corporation

Condensed Consolidated Statement of Operations

(Unaudited)

(Amounts in thousands, except per share data)





Fourth Quarter


Year Ended




December 31,


December 31,




2011


2010


2011


2010

Revenues

$

16,632


$

16,573


$

60,091


$

71,675















Cost of Operations:













Operating expenses


2,779



4,467



17,668



15,347


Depreciation, depletion and amortization


7,780



7,604



26,478



28,894


Impairment of U.S. oil and gas properties


36,913



-



65,706



7,692


General and administrative


3,328



5,542



17,853



18,415


Total Expenses


50,800



17,613



127,705



70,348















Income (Loss) From Operations


(34,168)



(1,040)



(67,614)



1,327















Other Income (Expense):













Derivatives:














Realized gains (losses)


-



-



-



(11,753)



Unrealized gains (losses)


(2,719)



814



8,378



12,291


Interest expense


(12,688)



(12,859)



(45,295)



(34,592)


Gain on sale of reserves in place


-



87,171



-



87,171


Interest income and other


172



19



597



1,299















Total Other Income (Expense)


(15,235)



75,145



(36,320)



54,416















Income (Loss) Before Income Taxes


(49,403)



74,105



(103,934)



55,743

Income Tax Expense (Benefit)


(4,758)



(8,704)



27,061



(788)















Net Income (Loss)


(44,645)



82,809



(130,995)



56,531

Preferred Stock Dividends


455



546



1,974



2,227















Net Income (Loss) to Common Stockholders

$

(45,100)


$

82,263


$

(132,969)


$

54,304















Net Income (Loss) per Common Share:








Basic


(1.15)



3.34



(3.70)



2.34


Diluted


(1.15)



2.37



(3.70)



1.95

Weighted Average Number of Common Shares Outstanding:








Basic


39,231



24,647



35,957



23,252


Diluted


39,231



35,956



35,957



28,886


Endeavour International Corporation

Condensed Consolidated Statement of Cash Flows

(Unaudited)

(Amounts in thousands)






Year Ended December 31,





2011


2010

Cash Flows from Operating Activities:







Net income (loss)

$

(130,995)


$

56,531


Adjustments to reconcile net income (loss) to net cash








provided by (used in) operating activities:








Depreciation, depletion and amortization


26,478



28,894



Impairment of oil and gas properties


65,706



7,692



Deferred tax expense (benefit)


21,116



(3,367)



Gain on sales


-



(87,171)



Unrealized gains on derivatives


(8,378)



(12,291)



Amortization of non-cash compensation


3,697



3,692



Amortization of loan costs and discount


12,637



10,262



Non-cash interest expense


12,811



8,764



Other


1,517



(2,086)



Changes in operating assets and liabilities


(43,932)



6,099

Net Cash Provided by (Used in) Operating Activities


(39,343)



17,019









Cash Flows From Investing Activities:







Capital expenditures


(165,062)



(92,007)


Acquisitions


(33,075)



(43,726)


Proceeds from sales, net of cash


-



108,316


(Increase) decrease in restricted cash


31,726



(28,897)

Net Cash Used in Investing Activities


(166,411)



(56,314)










Cash Flows From Financing Activities:







(Repayments) borrowings under debt agreements


106,775



109,658


Proceeds from issuance of common stock


118,444



30,181


Dividends paid


(1,816)



(2,070)


Other financing


(10,880)



(26,494)

Net Cash Provided by Financing Activities


212,523



111,275










Net Increase in Cash and Cash Equivalents


6,769



71,980

Cash and Cash Equivalents, Beginning of Period


99,267



27,287










Cash and Cash Equivalents, End of Period

$

106,036


$

99,267


Endeavour International Corporation

Operating Statistics

(Unaudited)





Fourth Quarter


Year Ended




December 31,


December 31,




2011


2010


2011


2010

Sales volume (1)













Oil and condensate sales (Mbbls):














United Kingdom


98



116



373



545



United States


3



1



7



6



Total


101



117



380



551
















Gas sales (MMcf):














United Kingdom


16



456



94



3,071



United States


1,728



937



5,033



2,636



Total


1,744



1,393



5,127



5,707
















Oil equivalent sales (MBOE)














United Kingdom


101



192



388



1,057



United States


291



157



846



445



Total


392



349



1,234



1,502















Total BOE per day


4,253



3,800



3,382



4,115















Physical production volume (BOE per day):














United Kingdom


925



2,390



1,095



2,904



United States


3,158



1,708



2,319



1,221



Total


4,083



4,098



3,414



4,125














Realized Prices (2)













Oil and condensate price ($ per Bbl):














Before commodity derivatives

$

110.93


$

82.56


$

109.20


$

76.39



Effect of commodity derivatives


-



-



-



(5.61)



Realized prices including commodity derivatives

$

110.93


$

82.56


$

109.20


$

70.78
















Gas price ($ per Mcf):














Before commodity derivatives

$

3.14


$

4.94


$

3.63


$

5.18



Effect of commodity derivatives


-



-



-



0.27



Realized prices including commodity derivatives

$

3.14


$

4.94


$

3.63


$

5.45
















Equivalent oil price ($ per BOE):














Before commodity derivatives

$

42.51


$

47.41


$

48.67


$

47.72



Effect of commodity derivatives


-



-



-



(1.03)



Realized prices including commodity derivatives

$

42.51


$

47.41


$

48.67


$

46.69


(1)

We record oil revenues using the sales method, i.e. when delivery has occurred.  Actual production may differ based on the timing of tanker liftings.  We use the entitlements method to account for sales of gas production.

(2)

The average sales prices include gains and losses for derivative contracts we utilize to manage price risk related to our future cash flows.

Endeavour International Corporation

Reconciliation of GAAP to Non-GAAP Measures

(Unaudited)

(Amounts in thousands)


As required under Regulation G of the Securities Exchange Act of 1934, provided below are reconciliations of net income (loss) to the following non-GAAP financial measures:  net income, as adjusted and Adjusted EBITDA.  We use these non-GAAP measures as key metrics for our management and to demonstrate our 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.





Fourth Quarter


Year Ended




December 31,


December 31,



2011


2010



2011


2010

Net income (loss)

$

(44,645)

$

82,809


$

(130,995)

$

56,531

Impairment of U.S. oil and gas properties (net of tax) (1)


36,913


-



65,706


7,692

Unrealized (gain) loss on derivatives (net of tax) (2)


1,976


(1,750)



(10,269)


(6,820)

Currency impact on deferred taxes


-


-



-


(51)











Net Income (Loss) as Adjusted

$

(5,756)

$

81,059


$

(75,558)

$

57,352























Net income (loss)

$

(44,645)

$

82,809


$

(130,995)

$

56,531











Unrealized (gain) loss on derivatives


2,719


(814)



(8,378)


(12,291)

Net interest expense


12,547


12,813



44,781


34,517

Depreciation, depletion and amortization


7,780


7,604



26,478


28,894

Impairment of U.S. oil and gas properties


36,913


-



65,706


7,692

Income tax expense (benefit)


(4,758)


(8,704)



27,061


(788)

Early termination of commodity derivatives


-


-



-


10,201











Adjusted EBITDA

$

10,556

$

93,708


$

24,653

$

124,756


(1)

Since the impairments related to U.S. oil and gas properties, we recognized no tax benefits as there was no assurance that we could generate any U.S. taxable earnings.

(2)

Net of tax benefit (expense) of $743 and $936 and $1,891 and $(5,472), respectively.

SOURCE Endeavour International Corporation

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.