10-K/A 1 doc1.txt ================================================================================ UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ______________________________________________ FORM 10-K/A (AMENDMENT NO. 1) [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2002 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 COMMISSION FILE NUMBER: 000-22433 ______________________________________________ BRIGHAM EXPLORATION COMPANY (Exact name of Registrant as Specified in its Charter) DELAWARE 75-2692967 (State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization) 6300 BRIDGE POINT PARKWAY, BUILDING 2, SUITE 500, AUSTIN, TEXAS 78730 (Address of principal executive offices) (Zip Code) (512) 427-3300 (Registrant's telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: TITLE OF EACH CLASS NAME OF EACH EXCHANGE ON WHICH REGISTERED ------------------------------- ----------------------------------------- None None Securities registered pursuant to Section 12(g) of the Act: COMMON STOCK, $.01 PAR VALUE (Title of Class) Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ] Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12 b-2 of the Act). Yes [ ] No [X] As of June 28, 2002, the registrant had 16,061,042 shares of voting common outstanding. The aggregate market value of the registrants outstanding shares of voting common stock held by non-affiliates, based on the closing price of these shares on June 28, 2002 of $4.25 per share as reported on The Nasdaq Stock MarketSM, was $34.2 million. Shares held by each executive officer and director and by each person who owns 10% or more of the outstanding common stock are considered affiliates. The determination of affiliate status is not necessarily a conclusive determination for other purposes. As of March 21, 2003, the registrant had 19,899,807 shares of voting common stock outstanding. DOCUMENTS INCORPORATED BY REFERENCE Portions of the definitive proxy statement for the Registrant's 2003 Annual Meeting of Stockholders on May 28, 2003, are incorporated by reference in Part III of this Form 10-K. Such definitive proxy statement was filed with the Securities and Exchange Commission on May 7, 2003. ================================================================================ EXPLANATORY NOTE This Amendment No. 1 on Form 10-K/A (this "Amendment") is being filed to amend the annual report on Form 10-K of Brigham Exploration Company (the "Company") filed with the Securities and Exchange Commission on March 31, 2003 (the "Original Report on Form 10-K"). The purpose of this Amendment is to amend the Consolidated Statements of Cash Flows for the year ended December 31, 2001 and Note 6 of the Notes to the Consolidated Financial Statements for typographical errors, to amend Note 2 of the Notes to the Consolidated Financial Statements for typographical errors in the Other Comprehensive Income table for the year ended December 31, 2001, to retroactively reflect the January 1, 2003 adoption of Statement of Financial Accounting Standards ("SFAS") No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections" by reclassifying the gain on the refinancing of the senior subordinated notes in the year ended December 31, 2000 from extra-ordinary to a gain on income from continuing operations, and to provide pro forma disclosures for the January 1, 2003 adoption of SFAS No. 143, "Accounting for Asset Retirement Obligations" in Note 2 of the Notes to the Consolidated Financial Statements. This Amendment also amends Item 6. Selected Financial Data and Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations solely to reflect retroactive adoption of SFAS No. 145. This Amendment does not reflect events occurring after the filing of the Original Report on Form 10-K, and does not modify or update the disclosures therein in any way other than as required to reflect the amendments described above and set forth below. ITEM 6. SELECTED FINANCIAL DATA The following selected consolidated financial data should be read in conjunction with "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" and our consolidated financial statements and related notes included in "Item 8. Financial Statements and Supplementary Data."
2002 2001 2000 1999 1998 --------- ------------ --------- --------- --------- (IN THOUSANDS, EXCEPT PER SHARE DATA) STATEMENT OF OPERATIONS DATA: Revenues: Oil and natural gas sales . . . . . . . . . . . . . $ 35,100 $ 32,293 $ 19,143 $ 14,992 $ 13,799 Other revenue . . . . . . . . . . . . . . . . . . . 76 255 69 285 390 --------- ------------ --------- --------- --------- Total revenues. . . . . . . . . . . . . . . . . . 35,176 32,548 19,212 15,277 14,189 Costs and expenses: Lease operating . . . . . . . . . . . . . . . . . . 3,759 3,486 2,139 2,259 2,172 Production taxes. . . . . . . . . . . . . . . . . . 1,977 1,511 1,786 968 850 General and administrative. . . . . . . . . . . . . 4,971 3,638 3,100 3,481 4,672 Depletion of oil and natural gas properties . . . . 14,594 13,211 7,920 7,792 8,483 Depreciation and amortization . . . . . . . . . . . 440 677 620 526 785 Capitalized ceiling impairment. . . . . . . . . . . - - - - 25,926 --------- ------------ --------- --------- --------- Total costs and expenses. . . . . . . . . . . . . 25,741 22,523 15,565 15,026 42,888 --------- ------------ --------- --------- --------- Operating income (loss) . . . . . . . . . . . . . 9,435 10,025 3,647 251 (28,699) Other income (expense): Interest expense. . . . . . . . . . . . . . . . . . (6,238) (6,681) (9,906) (9,697) (5,968) Interest income . . . . . . . . . . . . . . . . . . 119 264 108 176 136 Debt conversion expense . . . . . . . . . . . . . . (630) - - - - Gain on refinancing of senior subordinated notes. . - - 32,267 - - Other income (expense). . . . . . . . . . . . . . . (310) 8,080 (9,504) (163) - Loss on sale of oil and natural gas properties. . . - - - (12,195) - --------- ------------ --------- --------- --------- Total other income (expense). . . . . . . . . . . (7,059) 1,663 12,965 (21,879) (5,832) --------- ------------ --------- --------- --------- Income (loss) before income taxes . . . . . . . . . . 2,376 11,688 16,612 (21,628) (34,531) Income tax benefit (expense). . . . . . . . . . . . . - - - - 1,186 --------- ------------ --------- --------- --------- Net income (loss) . . . . . . . . . . . . . . . . . 2,376 11,688 16,612 (21,628) (33,345) Preferred dividends and accretion . . . . . . . . . . 2,952 2,450 275 - - --------- ------------ --------- --------- --------- Net income (loss) available to common stockholders. $ (576) $ 9,238 $ 16,337 $(21,628) $(33,345) ========= ============ ========= ========= ========= Net income (loss) per share-basic . . . . . . . . . . $ (0.04) $ 0.58 $ 1.01 $ (1.53) $ (2.64) RESTATED(1) ------------ Net income (loss) per share-diluted . . . . . . . . . (0.04) 0.44 1.01 (1.53) (2.64) Weighted average shares outstanding-basic . . . . . . 16,138 15,988 16,241 14,152 12,626 Weighted average shares outstanding-diluted . . . . . 16,138 28,205 16,241 14,152 12,626 STATEMENT OF CASH FLOWS DATA: Net cash provided (used) by operating activities. . . $ 28,973 $ 18,922 $ (4,635) $ 2,578 $ 14,774 Net cash provided (used) by investing activities. . . (27,206) (33,571) (26,071) 1,644 (86,227) Net cash provided (used) by financing activities. . . 8,439 18,924 28,801 (4,049) 72,321 OTHER FINANCIAL DATA: Oil and natural gas capital expenditures. . . . . . . $ 27,696 $ 34,532 $ 28,910 $ 25,560 $ 85,207 AS OF DECEMBER 31, -------------------------------------------------------- 2002 2001 2000 1999 1998 --------- ------------ --------- --------- --------- BALANCE SHEET DATA: Cash and cash equivalents. . . . . . . . . . . . . . $ 15,318 $ 5,112 $ 837 $ 2,742 $ 2,569 Oil and natural gas properties, net. . . . . . . . . 164,980 151,891 129,490 112,066 134,317 Total assets . . . . . . . . . . . . . . . . . . . . 202,059 173,075 146,911 125,683 150,516 Long-term debt . . . . . . . . . . . . . . . . . . . 81,797 91,721 82,000 97,341 94,786 Series A Preferred Stock . . . . . . . . . . . . . . 19,540 16,614 8,558 - - Series B Preferred Stock . . . . . . . . . . . . . . 4,777 - - - - Total stockholders' equity . . . . . . . . . . . . . 61,749 49,601 34,757 8,998 24,681
_______________________________ (1) Diluted net income per share for 2001 has been restated from that as previously reported. Refer to Note 10 of the Consolidated Financial Statements. ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS Statements in the following discussion may be forward-looking and involve risk and uncertainty. The following discussion should be read in conjunction with our Consolidated Financial Statements and Notes hereto. From 1990 to 1996 we acquired 3-D seismic data in 28 plays, seven basins and seven states. In 1997 and 1998 we invested $64 million on 3-D seismic data and acreage in selected plays where we were experiencing attractive 3-D delineated drilling economics and repeatability. In 1999, we modified our business strategy to recognize the inherent value of our 3-D delineated prospect inventory and to provide significant improvement in our financial and operating results. This business strategy includes the following elements: - Focus the majority of capital resources in our five focus plays to generate growth in proved reserves, production volumes and cash flow. - Continue to grow our inventory of high potential exploration prospects through our technical staff's internal generation of such prospects. - Enhance our project returns by attempting to retain operational control over all phases of our exploration and development activities. - Allocate a higher percentage of drilling capital toward the development of our prior discoveries. - Accelerate the development of our exploration and development prospect inventory by increasing our drilling expenditures. - Enhance our return on capital and our cash margins by growing production, resulting in reduced per unit discretionary cash costs. As a result of this strategy, we have accomplished the following for the three-year period ended December 31, 2002: - An increase in our net proved reserves from 95 Bcfe to 121 Bcfe, a compound annual growth rate of 13%. - An increase in our average daily production volumes from 18.3 Mmcfed to 27.8 Mmcfed, a compound annual growth rate of 23%. - An increase in our EBITDA, from $9.5 million to $24.6 million, representing a compound annual growth rate of 38%. An increase in our revenues from $19.2 million to $35.2 million, a compound annual growth rate of 35%. See "-Other Matters-Reconciliation of Non-GAAP Measures". - An all sources finding cost for the three-year period ended December 31, 2002 of $1.31 per Mcfe. RECENT DEVELOPMENTS In December 2002, we entered into a series of transactions whereby a number of warrants and convertible debt rights were extinguished or converted. We issued 550,000 unregistered shares of our common stock to Shell Capital in exchange for Shell Capital's warrant position and to terminate Shell Capital's right to convert $30 million of our senior credit facility into shares of our common stock. Also, DLJ Merchant Banking Partners III, L.P. in conjunction with GlobalEnergy Partners, both affiliates of CSFB Private Equity, purchased $10 million of our senior credit facility from Shall Capital and converted it into 2,564,102 shares of our common stock at an exercise price of $3.90 per share. We recorded $630,000 in debt conversion expenses associated with this conversion. In December 2002, we issued CSFB Private Equity 500,000 shares of our Series B preferred stock with a stated value of $20.00 per share. Net proceeds from the offering were $9.4 million and were used to reduce borrowings under our senior credit facility and to fund our drilling program and working capital requirements. The Series B preferred stock has terms similar to our Series A preferred stock. We are required to pay dividends on our Series B preferred stock. At our option, these dividends may be paid in cash at a rate of 6% per annum or paid in kind through the issuance of additional shares of preferred stock in lieu of cash at a rate of 8% per annum. Our option to pay dividends in kind on our Series B preferred stock expires in December 2007. In connection with the Series B preferred stock offering, we issued to CSFB Private Equity warrants to purchase 2,298,851 shares of our common stock at an exercise price of $4.35 per share. To exercise the warrants, CSFB has the option to use either cash or shares of our Series B preferred stock with an aggregate value equal to the exercise price. In the event that our stock price averages at least $6.525 for 60 consecutive trading days, then the warrants must be exercised if we so require. In December 2002, we extended the maturity on our senior credit facility by one year to December 2004 and extended our option to pay interest in kind on our senior subordinated notes facility by one year to October 2003. In March 2003, we replaced our senior credit facility with a new senior credit facility. The new senior credit facility provides for a maximum commitment of $80 million in the form of a revolving bank credit facility, has an initial borrowing base of $70 million and matures in March 2006. As of the closing date of the facility, we had $56 million in outstanding borrowings under the new senior credit facility. See "-Liquidity and Capital Resources-Senior Credit Facility". CRITICAL ACCOUNTING POLICIES The selection and application of accounting policies is an important process that has developed as our business activities have evolved and as the accounting rules have developed. Accounting rules generally do not involve a selection among alternatives, but involve an implementation and interpretation of existing rules, and the use of judgment to the specific set of circumstances existing in our business. Compliance with the rules necessarily involves reducing a number of very subjective judgments to a quantifiable accounting entry or valuation. We make every effort to properly comply with all applicable rules on or before their adoption, and we believe the proper implementation and consistent application of the accounting rules is critical. Our critical accounting policies are discussed below. Property and Equipment The method of accounting for oil and gas properties is a critical accounting policy because it determines what costs are capitalized, and how these costs are ultimately matched with revenues and expensed. We use the full cost method of accounting for oil and properties. Under this method substantially all costs associated with oil and gas exploration and development activities are capitalized, including costs for individual exploration projects that do not directly result in the discovery of hydrocarbon reserves that can be economically recovered. Payroll, interest, and other internal costs we incur for the purpose of finding hydrocarbon reserves are also capitalized. Full cost pool amounts associated with properties that have been evaluated through drilling or seismic analysis are depleted using the units of production method. The depletion expense per unit of production is the ratio of historical and estimated future development costs to hydrocarbon reserve volumes. Estimation of hydrocarbon reserves relies on professional judgment and use of factors that cannot be precisely determined. Reserve estimates materially different from those reported would change the depletion expense recognized during the reporting period. For the year ended December 31, 2002, our depletion expense per unit of production was $1.46 per Mcfe. A change of 900,000 Mcfe in our estimated net proved reserves at December 31, 2002, would result in a $0.01 per Mcfe change in our per unit depletion expense and a $100,000 change in net income available to common shareholders. To the extent costs capitalized in the full-cost pool (net of depreciation, depletion and amortization and related deferred taxes) exceed the present value (using a 10% discount rate and based on period-end oil and natural gas prices) of estimated future net revenues from proved oil and natural gas reserves plus the capitalized cost of unproved properties, such costs are charged to operations as a reduction of the carrying value of oil and natural gas properties, or a "capitalized ceiling impairment" charge. The risk that we will be required to write down the carrying value of our oil and gas properties increases when oil and gas prices are depressed, even if the low prices are temporary. In addition, capitalized ceiling impairment charges may occur if we experience poor drilling results or estimations of proved reserves are substantially reduced. A capitalized ceiling impairment is a reduction in earnings that does not impact cash flows, but does impact operating income and stockholders' equity. Once recognized, a capitalized ceiling impairment charge to oil and natural gas properties cannot be reversed at a later date. No assurance can be given that we will not experience a capitalized ceiling impairment charge in future periods. In addition, capitalized ceiling impairment charges may occur if estimates of proved hydrocarbon reserves are substantially reduced or estimates of future development costs increase significantly. See "-Risk Factors-Exploratory Drilling Is A Speculative Activity Involving Numerous Risks And Uncertain Costs; We are Dependent On Exloratory Drilling Activities", "-Risk Factors-Maintaining Reserves And Revenues In The Future Depends On Successful Exploration And Development" and "-Risk Factors-We Are Subject To Uncertainties In Reserve Estimates and Futures Net Cash Flows". Income Taxes Deferred tax assets are recognized for temporary differences in financial statement and tax basis amounts that will result in deductible amounts and carry-forwards in future years. Deferred tax liabilities are recognized for temporary differences that will result in taxable amounts in future years. Deferred tax assets and liabilities are measured using enacted tax law and tax rate(s) for the year in which we expect the temporary differences to be deducted or settled. The effect of a change in tax law or rates on the valuation of deferred tax assets and liabilities is recognized in income in the period of enactment. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Estimating the amount of the valuation allowance is dependent on estimates of future taxable income, alternative minimum tax income, and changes in shareholder ownership which would trigger limits on use of net operating losses under Internal Revenue Code Section 382. Revenue Recognition Because revenue is a key component of our results of operations, and we derive revenue primarily from the sale of produced oil and gas, our revenue recognition for these sales is significant. We recognize crude oil revenue using the sales method of accounting. Under this method, we recognize revenue when oil is delivered and title transfers. We recognize natural gas revenue using the entitlements method of accounting. Under this method, revenue is recognized based on our entitled ownership percentage of sales of natural gas to purchasers. Gas imbalances occur when we sell more or less than our entitled ownership percentage of total natural gas production. When we receive less than our entitled share, a receivable is recorded. When we receive more than our entitled share, a liability is recorded. Settlements for hydrocarbon sales can occur up to two months after the end of the month in which the oil, gas or other hydrocarbon products were produced. We estimate and accrue for the value of these sales using information available at the time financial statements are generated. Differences are reflected in the accounting period that payments are received from the purchaser. For the month of December 2002 a $0.10 change in the price per Mcf of gas sold would change revenue by $50,000. A $0.70 change in the price per barrel of oil would change revenue by $50,000. Derivative Instruments and Hedging Activities We use derivative instruments to manage market risks resulting from fluctuations in commodity prices of natural gas and crude oil. We periodically enter into commodity contracts, including price swaps, caps and floors, which require payments to (or receipts from) counterparties based on the differential between a fixed price and a variable price for a fixed quantity of natural gas or crude oil without the exchange of underlying volumes. The notional amounts of these financial instruments are based on expected production from existing wells. We adopted Statement of Financial Accounting Standards No. 133 on January 1, 2001 in accordance with Financial Accounting Standards Board requirements. SFAS No. 133, as amended, establishes accounting and reporting standards for derivative instruments and for hedging activities. All derivative instruments are recorded on the balance sheet at fair value and changes in the fair value of the derivatives are recorded each period in current earnings or other comprehensive income, depending on whether a derivative is designated as part of a hedge transaction, and depending on the type of hedge transaction. Our derivative contracts consist primarily of cash flow hedge transactions in which we are hedging the variability of cash flow related to a forecasted transaction. Change in the fair value of these derivative instruments are reported in other comprehensive income and reclassified as earnings in the period(s) in which earnings are impacted by the variability of the cash flow of the hedged item. We assess the effectiveness of hedging transactions every three months, consistent with documented risk management strategy for the particular hedging relationship. Changes in fair value of ineffective hedges are included in earnings. Use of Estimates The preparation of financial statements in accordance with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect reported assets, liabilities, revenues, expenses, and some narrative disclosures. Hydrocarbon reserve, future development costs, and certain hydrocarbon production expense and revenue estimates are the most critical to our financial statements. New Accounting Pronouncements In June 2001, the Financial Accounting Standards Board issued Statement of Financial Standards No. 143, "Asset Retirement Obligations" which establishes accounting requirements for retirement obligations associated with tangible long-lived assets including the timing of the liability recognition, initial measurement of the liability, allocation of asset retirement cost to expense, subsequent measurement of the liability and financial statement disclosures. SFAS 143 requires that an asset retirement cost be capitalized as part of the cost of the related long-lived asset and subsequently allocated to expense using a systematic, rational method. We adopted this standard as required on January 1, 2003. In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections". SFAS 145 requires, except in the case of events or transactions of a highly unusual and infrequent nature, gains or losses from the early extinguishment of debt to be classified as components of a company's income or loss from continuing operations. Prior to the adoption of the provisions of SFAS 145, gains or losses on the early extinguishment of debt were required to be classified in a company's periodic consolidated statements of operations as extraordinary gains or losses, net of associated income taxes, after the determination of income or loss from continuing operations. SFAS No. 145 is effective for fiscal years beginning after May 15, 2002. Due to the requirements of SFAS No. 145, it is less likely that a gain or loss on extinguishment of debt would be classified as an extraordinary item in our results of operations. OFF BALANCE SHEET ARRANGEMENTS We do not currently have any off-balance sheet arrangements or other such unrecorded obligations and we have not guaranteed the debt of any other party. COMMODITY PRICING Changes in commodity prices significantly affect our capital resources, liquidity and expected operating results. Price changes directly affect revenues and can indirectly impact expected production by changing the amount of funds available to reinvest in exploration and development activities. The prices we receive for our crude oil production are based on global market conditions. The price we receive for our natural gas production is primarily driven by North American market forces. Oil and gas prices have fluctuated significantly in recent years in response to numerous economic, political and environmental factors. The year 2002 began with a weakened commodity environment and lower prices. However, prices were on an upward trend through the year. Prices are also affected by weather, factors of supply and demand, and commodity inventory levels. During 2002, the high and low settlement prices for oil on the NYMEX were $32.72 per Bbl and $17.97 per Bbl, and the high and low settlement prices for natural gas on the NYMEX were $5.34 per MMBtu and $1.91 per MMBtu. We expect that commodity prices will continue to fluctuate significantly in the future. RESULTS OF OPERATIONS The following table sets forth certain operating data for the periods presented.
YEAR ENDED DECEMBER 31, ------------------------- 2002 2001 2000 ------- ------- ------- Production (in thousands): Natural gas (MMcf) . . . . . . . . . . . . . 5,791 6,766 4,431 Oil (MBbls). . . . . . . . . . . . . . . . . 701 468 362 Natural gas equivalent (MMcfe) . . . . . . . 9,996 9,573 6,600 % Natural gas. . . . . . . . . . . . . . . . 58% 71% 67% Average sales prices per unit (After hedging) Natural gas (per Mcf). . . . . . . . . . . . $ 3.21 $ 3.11 $ 1.94 Oil (per Bbl). . . . . . . . . . . . . . . . 23.55 24.05 29.17 Natural gas equivalent (per Mcfe). . . . . . 3.51 3.37 2.90 Costs and expenses per Mcfe: Lease operating. . . . . . . . . . . . . . . $ 0.38 $ 0.36 $ 0.32 Production taxes . . . . . . . . . . . . . . 0.20 0.16 0.27 General and administrative . . . . . . . . . 0.50 0.38 0.47 Depletion of oil and natural gas properties. 1.46 1.38 1.20
Overview For the year ended December 31, 2002, we had a net loss to common stockholders of $576,000, or $0.04 per diluted share, on total revenues of $35.2 million compared to net income of $9.2 million, or $0.44 per diluted share (as restated, refer to Note 10 to the Consolidated Financial Statements) on revenue of $32.5 million for the year ended December 31, 2001, and net income of $16.3 million, or $1.01 per diluted share, on revenue of $19.2 million for the year ended December 31, 2000. Net income in 2002 included $384,000 in non-cash gains related to changes in the fair-market value of derivative contracts that did not qualify for hedge accounting treatment. This non-cash gain was partially offset by a $121,000 non-cash loss for ineffective hedging transactions. Net income in 2001 was significantly enhanced by $9.7 million in non-cash gains related to changes in the fair-market value of derivative contracts that did not qualify for hedge accounting treatment. Net income in 2000 was significantly enhanced by a $32.3 million gain on the refinancing of our senior subordinated debt and was partially offset by a non-cash loss of $8.9 million related to changes in the fair-market value of derivative contracts that did not qualify for hedge accounting treatment. Production. Net equivalent production volumes for 2002 were 10.0 Bcfe compared to 9.6 Bcfe in 2001 and 6.6 Bcfe in 2000. Average net daily equivalent production volumes for 2002 were 27.8 MMcfed, compared to 26.6 MMcfed in 2001 and 18.3 MMcfed in 2000. The increase in production from 2000 through 2002 is due to organic production growth during the period. Additional production related to wells completed during the period was partially offset by the natural decline of existing production. Natural gas production represented 58% of our total production volume on an equivalent basis in 2002 compared to 71% in 2001 and 67% in 2000. Revenue from the sale of oil and natural gas. Revenue from the sale of oil and natural gas for 2002 was $35.1 million compared to $32.3 million in 2001 and $19.1 million in 2000. For 2002 compared to 2001, revenue from the sale of oil and natural gas was up $2.8 million or 9%. A 4% increase in our total production volume accounted for $2.6 million of this change and a $0.14 per Mcfe increase in our average realized sales price for oil and natural gas accounted for $232,000 of this change. Revenue from the sale of oil and natural gas in 2002 included a loss of $1.8 million, or $0.19 per Mcfe, related to cash settlements on hedging transactions, compared to a loss of $8.2 million, or $0.85 per Mcfe, in 2001. Our average realized sales price for oil and natural gas in 2002 was $3.51 per Mcfe compared to $3.37 per Mcfe in 2001. For 2001 compared to 2000, revenue from the sale of oil and natural gas was up $13.2 million or 69%. A 45% increase in our total production volume accounted for $7.7 million of this change and a $0.47 per Mcfe increase in our average realized sales price for oil and natural gas accounted for $5.5 million of this change. Revenue from the sale of oil and natural gas in 2001 included a loss of $8.2 million, or $0.85 per Mcfe, related to cash settlements on hedging transactions, compared to a loss of $9.5 million, or $1.44 per Mcfe, in 2000. Our average realized sales price for oil and natural gas in 2001 was $3.37 per Mcfe compared to $2.90 per Mcfe in 2000. Other revenue. Other revenue was $76,000 in 2002, compared to $255,000 in 2001 and $69,000 in 2000. This revenue relates to billings to other parties for gathering services. Lease operating expenses. Lease operating expenses, which includes lifting cost and ad valorem taxes, for 2002 were $3.8 million compared to $3.5 million in 2001 and $2.1 million in 2000.
2002 2001 2000 ------ ------ ------ (IN THOUSANDS) Lease operating expense, excluding ad valorem taxes. $3,148 $3,015 $1,886 Ad valorem taxes . . . . . . . . . . . . . . . . . . 611 471 253 ------ ------ ------ Total lease operating expenses . . . . . . . . . . $3,759 $3,486 $2,139 ====== ====== ====== ($PER MCFE) Lease operating expense per unit of production: Lease operating expense, excluding ad valorem taxes. $ 0.32 $ 0.31 $ 0.28 Ad valorem taxes . . . . . . . . . . . . . . . . . . 0.06 0.05 0.04 ------ ------ ------ Total lease operating expenses . . . . . . . . . . $ 0.38 $ 0.36 $ 0.32 ====== ====== ======
For 2002 compared to 2001, total lease operating expenses increased 8%. On a per unit of equivalent production basis, lease operating expenses for 2002 were $0.38 per Mcfe, compared to $0.36 per Mcfe in 2001. The change in our lease operating expense was primarily the result of higher ad valorem taxes due to an increase in property valuations because of higher average commodity prices during 2001 and higher overall service cost. For 2001 compared to 2000, total lease operating expenses increased 63%. The change in lease operating expenses is primarily due to an increase in the number of producing wells. Lease operating expenses on a per unit of production in 2001 were $0.36 per Mcfe compared to $0.32 per Mcfe in 2000. The increase in our per unit lease operating expense was primarily due to higher overall service cost and higher ad valorem taxes due to an increase in property valuations because of higher average commodity prices during 2000. Production taxes. Production taxes for 2002 were $2.0 million compared to $1.5 million in 2001 and $1.8 million in 2000. For 2002 compared to 2001, the increase in production taxes was primarily due to a reduction in the number of wells that qualify for severance tax refunds in 2002. Our effective production tax rate in 2002 was 5.4% of pre-hedge oil and natural gas sales revenue, compared to 3.7% in 2001. For 2001 compared to 2000, the decrease in production taxes was primarily related to production tax refunds on wells that qualify for reduced severance tax rates. Our effective production tax rate in 2001 was 3.7% of pre-hedge oil and natural gas sales revenue, compared to 6.2% in 2000. General and administrative expenses. General and administrative expenses for 2002 were $5.0 million, compared to $3.6 million in 2001 and $3.1 million in 2000. For 2002 compared to 2001, the increase in general and administrative expenses included a non-recurring charge for non-cash compensation expense of $596,000 related to vesting of options by an officer who left the company. Excluding this non-cash charge, general and administrative expenses for 2002 increased 20% to $4.4 million. Other items contributing to the increase in general and administrative expenses include the cost associated with bringing our oil and natural gas marketing activities in house, increased payroll and benefit expense, higher office rent expense, higher other office expenses and an increase in corporate insurance expense. For 2001 compared to 2000, general and administrative expenses increased 17%. This increase was primarily due to an increase in employee payroll and benefit expense, office expense, public company expense and contract and professional expense. Depletion of oil and natural gas properties. Depletion of oil and natural gas properties in 2002 was $14.6 million compared to $13.2 million in 2001 and $7.9 million in 2000. For 2002 compared to 2001, a $0.08 increase in our depletion rate accounted for $800,000 of the change and higher production volumes accounted for $584,000 of the change. This increase in our per unit depletion expense was due to additional future development cost related to our Floyd Fault Block Field discovery. For 2001 compared to 2000, depletion expense increased $5.3 million. Increased production volumes accounted for $4.1 million of this increase and a $0.18 increase in our depletion rate accounted for a $1.2 million of the increase. The increase in the depletion rate per unit is primarily due to an increase in the estimated cost required to fully develop our Home Run Field. Net interest expense. Net interest expense for 2002 was $6.2 million compared to $6.7 million in 2001 and $9.9 million in 2000.
2002 2001 2000 -------- -------- -------- (IN THOUSANDS) Interest on outstanding indebtedness(1) . . . . . . . $ 5,878 $ 7,081 $10,327 Commitment fees . . . . . . . . . . . . . . . . . . . 3 29 43 Amortization of deferred loan and debt issuance cost. 1,191 1,372 1,283 Amortization of debt discount . . . . . . . . . . . . - - 673 Other general interest expense. . . . . . . . . . . . 44 47 352 Capitalized interest expense. . . . . . . . . . . . . (878) (1,848) (2,772) -------- -------- -------- Net interest expense. . . . . . . . . . . . . . . . $ 6,238 $ 6,681 $ 9,906 ======== ======== ======== Weighted average debt outstanding . . . . . . . . . . $95,562 $90,646 $97,424 Average interest rate on outstanding indebtedness(2). 6.2% 7.8% 10.6% _______________________________ (1) Includes $1.1 million, $721,000 and $4.6 million in interest expense on our subordinated notes that was paid in kind through the issuance of additional debt in lieu of cash, for 2002, 2001 and 2000, respectively. (2) Calculated as the sum of interest expense on outstanding indebtedness and commitment fees divided by weighted average debt outstanding for the period.
For 2002 compared to 2001, the change in net interest expense was primarily due to a lower average interest rate on outstanding indebtedness during 2002 and to a lesser extent on a decrease in the amount of deferred loan fees amortized. The change in the average interest rate on our outstanding borrowings was due to a decrease in the London Interbank Offered Rate (LIBOR), which is used to determine the interest rate on borrowings outstanding under our senior credit facility. The average interest rate on borrowings outstanding under our senior credit facility during 2002 was 5.0% compared to 7.2% in 2001. At December 31, 2002, the interest rate on borrowings outstanding under our senior credit facility was 4.5%. For 2001 compared to 2000, the change in net interest expense was primarily due to a lower weighted average outstanding debt balance and a lower average interest rate on our outstanding borrowings during 2001. The repurchase of $51.2 million in subordinated notes in November 2000 that bore annual interest rates of 12% to 14% was the primary reason the for the decrease in our weighted average debt balance and lower average interest rate in 2001. A decrease in the average interest rate on borrowings outstanding under our senior credit facility due to a lower London Interbank Offered Rate (LIBOR) during also contributed to the decrease in our average interest rate. Other income (expense). Other income (expense) in 2002 was an expense of $310,000 compared to $8.1 million in income in 2001 and $9.5 million in expense in 2000. Other income (expense) consists primarily of items related to the change in the fair market value and the related cash flows of certain oil and natural gas derivative contracts that do not qualify for hedge accounting treatment. Other income (expense) in 2002 included (i) $384,000 in non-cash income related to the change in the fair market value of derivative contracts during the period that did not qualify for hedge accounting treatment, (ii) $121,000 in non-cash expense related to the ineffective portion of hedging transactions, and (iii) $559,000 of expenses related to cash settlements on derivative contracts that did not qualify for hedge accounting treatment. Other income (expense) in 2001 included (i) $9.7 million of non-cash income related to the change in the fair market value of derivative contracts during the period, and (ii) $1.5 million of expenses related to cash settlements on derivative contracts that did not qualify for hedge accounting treatment. Other income (expense) in 2000 included (i) $8.9 million of non-cash expense related to the change in the fair market value of derivative contracts during the period, and (ii) $620,000 of expenses related to cash settlements on derivative contracts that did not qualify for hedge accounting treatment. Debt Conversion expense. Debt conversion expense of $630,000 represents the costs and fees we incurred to execute the conversion of $10 million of our senior debt to common stock. Our total outstanding indebtedness at December 31, 2002 was $81.8 million, compared to $91.7 million at December 31, 2001. There were no similar expenses in prior periods. Gain on refinancing of senior subordinated notes. In November 2000, we repurchased all of our debt and equity securities held by affiliates of Enron North America at a substantial discount. With a portion of the proceeds from two new financing transactions, we repurchased all of the Enron Affiliates' interests, which included (i) $51.2 million of senior subordinated notes due 2003 (which bore interest at annual rates of 12% to 14%) and associated accrued interest obligations, (ii) warrants to purchase an aggregate of one million shares of our common stock at $2.43 per share, and (iii) 1,052,632 shares of common stock, for total cash consideration of $20 million. As a result of the repurchase of the senior subordinated notes due 2003 at a discount to the principal amount outstanding, we recorded a gain of $32.3 million in the fourth quarter of 2000. There were no similar items during 2002 or 2001. LIQUIDITY AND CAPITAL RESOURCES Our primary sources of capital have been funds generated by operations, our senior credit and subordinated notes facility, public and private equity financings and the sale of interests in projects and properties. Our level of earnings and cash flows depends on market prices that we receive for our oil and natural gas production, our ability to find and produce hydrocarbons and our ability to control and reduce cost. Our primary sources of cash during 2002 were funds generated from operations, proceeds from the sale of our Series B preferred stock and borrowings under our subordinated notes facility. Funds were used primarily for costs associated with drilling, land acquisition and 3-D seismic acquisition, processing and interpretation and to reduce the level of borrowings under our senior credit facility. Cash Flows Provided (Used) By Operating Activities
2002 2001 2000 ------- ------- --------- (IN THOUSANDS) Operating cash flow before changes in working capital. $20,010 $18,097 $ 8,581 Changes in working capital . . . . . . . . . . . . . . 8,963 825 $(13,216) ------- ------- --------- Net cash flow provided (used) by operating activities. $28,973 $18,922 $ (4,635) ======= ======= =========
For 2002 compared to 2001, cash flows provided by operating activities increased by $10.0 million. This change included a $1.9 million increase in cash flow provided by operating activities before changes in working capital and an $8.1 million increase in cash flow from changes in working capital activities. The change in cash flow provided by operating activities (exclusive of changes in working capital) was due to an increase in revenue from the sale of oil and natural gas, a decrease in cash interest expense and a decrease in cash settlements on derivatives that do not qualify for hedging activities. These changes were partially offset by increases in our lease operating expense, production taxes, cash general and administrative expense and debt conversion cost. For 2001 compared to 2000, cash flows provided by operating activities increased by $23.6 million. This change included a $9.5 million (exclusive of changes in working capital) increase. This increase is due to an increase in revenue from the sale of oil and natural gas which was partially offset by an increase in lease operating expense, cash general and administrative expenses, cash interest expense and increase in cash losses on the settlement of derivative contracts that do not qualify for hedge accounting treatment. Cash Flows Used By Investing Activities
2002 2001 2000 ------- ------- ------- (IN THOUSANDS) Net cash flow used by investing activities $27,206 $33,571 $26,071 ======= ======= =======
Our primary capital requirements are for cost associated with drilling, land acquisition and 3-D seismic acquisition, processing and interpretation. Our initial capital budget at the start of 2002 was projected to be $23.7 million and was down 33% when compared to capital expenditures in 2001. Due to lower forecasted oil and natural gas prices at the time, the reduced capital expenditure program reflected our desire to fund our capital expenditure program with cash flow generated from operations, cash on hand at the start of the year and availability under our senior subordinated notes facility. As the year progressed, we increased our capital budget to partially account for the increase in commodity prices. For 2002 compared to 2001, cash flows used by investing activities decreased 19%. This change is primarily due to a reduction in capital spending on oil and gas properties. For 2001 compared to 2000, cash flows used by investing activities increased 29%. This change is primarily due to an increase in capital spending on oil and gas activities. Cash Flows Provided By Financing Activities
2002 2001 2000 ------ ------- ------- (IN THOUSANDS) Net cash flow provided by financing activities $8,439 $18,924 $28,801 ====== ======= =======
Over the past three years, we have reduced our reliance on external sources to fund our capital expenditure programs. For 2002, net cash flow provided by financing activities decreased by $10.5 million compared to 2001 and by $20.4 million when compared to 2000. The decrease in our reliance on external sources to fund our capital expenditures has primarily been the result of an increase in the cash flow generated by our operating activities and reduced capital spending. In 2002, cash inflows from financing activities included $4.0 million of additional borrowing under subordinated notes facility, $9.4 million in net proceeds from the issuance of $10 million in Series B preferred stock and warrants to purchase our common stock and $921,000 in proceeds from the exercise of options and warrants that resulted in the issuance of 376,409 shares of our common stock. These inflows were partially offset by the repayment of $5.0 million of outstanding indebtedness under our senior credit facility and debt issue cost of $0.6 million. The remainder of the cash inflows will be used to fund our capital expenditures, fund working capital obligations and repay outstanding indebtedness under our senior credit facility. In 2001, cash inflows from financing activities included $9.0 million of additional borrowing under our subordinated notes facility, $9.8 million of net proceeds from the issuance of $10 million in Series A preferred stock and warrants to purchase of our common stock and $252,000 in proceeds from the exercise of options that resulted in the issuance of 97,474 shares of our common stock. These cash inflows were used to fund capital expenditures and working capital obligations. During 2000, cash inflows from financing activities included $19.0 million in additional borrowings under our senior credit facility, $7.0 million of borrowing under subordinated notes facility, $20.1 million in net proceeds from the issuance of $20.0 million in Series A preferred stock and warrants to purchase of our common stock, $4.2 million in net proceeds from the sale of 2.2 million shares of our common stock and the payment of $902,000 in loan cost. These inflows were partially offset by our purchase of $51.2 million of our outstanding subordinated notes and associated accrued interest, warrants to purchase one million shares of common stock at $2.43 per share and 1.1 million shares of our common stock, for total cash consideration of $20.0 million. The remainder of the net proceeds were used to fund capital expenditures and working capital obligations. Senior Credit Facility At December 31, 2002, we had $60.0 million of indebtedness outstanding under our senior credit facility. In December 2002, DLJ Merchant Banking Partners III, L.P. in conjunction with GlobalEnergy Partners, affiliates of CSFB Private Equity, purchased $10 million of our senior credit from Shell Capital and converted it into 2,564,102 shares of our common stock, at an exercise price of $3.90 per share. We also used $5.0 million of the net proceeds from the issuance of Series B preferred stock and warrants to repay indebtedness outstanding under our senior credit facility. The credit facility agreement contains various covenants and restrictive provisions which limit our capital spending on land and seismic, ability to incur additional indebtedness, sell properties, pay dividends, purchase or redeem our capital stock, make investments or loans, create liens and make certain acquisitions. The senior credit facility requires us to maintain a current ratio (as defined) of at least 1 to 1 and an interest coverage ratio (as defined) of at least 2.5 to 1. Our current ratio at December 31, 2002 and interest coverage ratio for the twelve-month period ending December 31, 2002, were 1.3 to 1 and 3.4 to 1, respectively. In December 2002, the maturity on our senior credit facility was extended by one year to December 31, 2004. In March 2003, we replaced our senior credit facility with a new senior credit facility that provides for a maximum $80 million in commitments and an initial borrowing base of $70 million and matures in March 2006. Borrowings under the new credit facility are secured by substantially all of our oil and natural gas properties and other tangible assets and bear interest at either the base rate of Societe Generale or London Interbank Offered Rate (LIBOR), at our option, plus a margin that varies according to facility usage. Interest is paid quarterly. The collateral value and borrowing base are redetermined periodically. The unused portion of the committed borrowing base is subject to an annual commitment fee of 0.5%. As of March 21, 2003, we had $56 million of borrowings outstanding and $14 million in additional borrowing capacity under our new senior credit facility. The new senior credit facility agreement contains various covenants and restrictive provisions which limit our ability to incur additional indebtedness, sell properties, purchase or redeem our capital stock, make investments or loans, create liens and make certain acquisitions. The new senior credit facility requires us to maintain a current ratio (as defined) of at least 1 to 1 and an interest coverage ratio (as defined) of at least 3.25 to 1. Should we be unable to comply with these or other covenants, our senior lenders may be unwilling to waive compliance or amend the covenants in the future. In such instance, our liquidity may be adversely affected, which could in turn have an adverse impact on our future financial position and results of operations. If we should fail to perform our obligations under these and other covenants, the revolving credit commitment could be terminated and any outstanding borrowings under the facility could be declared immediately due and payable. Senior Subordinated Notes As of December 31, 2002, we had $21.8 million of senior subordinated notes outstanding. The notes bear interest at 10.75% per annum, payable quarterly in arrears on the last day of January, April, July and October, are redeemable at our option for face value at any time and have no principal repayment obligations until maturity in October 2005. At our option, up to 50% of the interest payments on the senior subordinated notes can be satisfied by payment in kind through the issuance of additional senior subordinated notes in lieu of cash. In December 2002, as part of the exchange of our common stock for warrants and debt conversion rights held by Shell Capital, we extended our option to satisfy 50% of our interest obligation through the issuance of additional subordinated notes through October 2003. For the year ended December 31, 2002, we exercised this option and issued an additional $1.1 million in senior subordinated notes. As of March 21, 2003, we have exercised this option and have issued approximately $2.1 million in additional senior subordinated notes. As of March 21, 2003, we had $22.1 million of borrowings outstanding with no additional borrowing capacity under our senior subordinated notes facility. The senior subordinated notes are issued pursuant to a senior subordinated notes facility dated October 31, 2000, which was amended and restated on March 21, 2003. Under the facility, Shell Capital agreed to provide up to $20 million (plus any amount of interest paid in kind) in senior subordinated notes in borrowing increments of at least $1 million. Once borrowings under the subordinated notes facility have been repaid, they cannot be withdrawn. The senior subordinated notes are secured obligations ranking junior to our new senior credit facility and have covenants similar to the new senior credit facility. Our current ratio at December 31, 2002 and interest coverage ratio for the twelve-month period ending December 31, 2002, were 1.3 to 1 and 3.4 to 1, respectively. In October 2000, in connection with the senior subordinated notes facility, we issued warrants to purchase 1,250,000 shares of our common stock at an exercise price of $3.00 per share. Brigham valued the warrants using the Black-Scholes Option Pricing Model and recorded the estimated value of $2.9 million as deferred loan costs which are being amortized over the five-year term of the senior subordinated notes facility. In December 2002, as part of the exchange of our common stock for warrants and debt conversion rights held by Shell Capital, the warrants to purchase 1,250,000 shares of our common stock at $3.00 per share were extinguished. Series A Preferred Stock We have issued two tranches of mandatorily redeemable Series A preferred stock to CSFB Private Equity. The first tranche, $20 million, was issued in November 2000 and the second tranche, $10 million, was issued March 2001. We are required to pay dividends on our Series A preferred stock. At our option, these dividends may be paid in cash at a rate of 6% per annum or paid in kind through the issuance of additional shares of preferred stock in lieu of cash at a rate of 8% per annum. Our option to pay dividends in kind on the first tranche expires in October 2005 and the second tranche expires in March 2006. To date, we have satisfied all of the dividend payments with issuance of additional shares of Series A preferred stock. The Series A preferred stock has a ten-year maturity and is redeemable at our option at 100% or 101% of the stated value per share (depending upon certain conditions) at anytime prior to maturity. As of March 21, 2003 the liquidation value of the Series A preferred stock was $35.9 million including accrued but unpaid dividends. Approximately $5.9 million of the liquidation value represents additional Series A preferred stock issued and accrued to satisfy our dividend payments. In connection with the two tranches of Series A preferred stock, we issued to CSFB Private Equity warrants to purchase our common stock. With the first tranche we issued warrants to purchase 6,666,667 shares of our common stock at an exercise price of $3.00. With the second tranche we issued warrants to purchase 2,105,263 shares of our common stock at an exercise price of $4.75. In connection with the December 2002 Series B preferred stock and warrant offering (see Series B Preferred Stock below), the exercise price of the warrants originally issued with the second tranche of Series A preferred stock was reset to $4.35. To exercise the warrants, CSFB Private Equity has the option to use either cash or shares of our Series A preferred stock with an aggregate value equal to the exercise price. Series B Preferred Stock In December 2002, we issued CSFB Private Equity 500,000 shares of our Series B preferred stock with a stated value of $20.00 per share. Net proceeds from the offering were $9.4 million and were used to reduce borrowings under our senior credit facility and fund our drilling program and working capital requirements. The Series B preferred stock has terms similar to our Series A preferred stock. We are required to pay dividends on our Series B preferred stock. At our option, these dividends may be paid in cash at a rate of 6% per annum or paid in kind through the issuance of additional shares of preferred stock in lieu of cash at a rate of 8% per annum. Our option to pay dividends in kind on our Series B preferred stock expires in December 2007. The Series B preferred stock can be redeemed at our option after December 2007 and is mandatorily redeemable in December 2012. As of March 21, 2003 the liquidation value of the Series B preferred stock was $10.2 million including accrued but unpaid dividends in kind. Approximately $0.2 million of the liquidation value represents additional Series B preferred stock issued and accrued to satisfy our dividend payments. In connection with the Series B preferred stock offering, we issued to CSFB Private Equity warrants to purchase 2,298,851 shares of our common stock at an exercise price of $4.35 per share. To exercise the warrants, CSFB has the option to use either cash or shares of our Series B preferred stock with an aggregate value equal to the exercise price. In the event that our stock price averages at least $6.525 for 60 sixty consecutive trading days, then the warrants must be exercised if we so require. For financial reporting purposes, the warrants issued with the Series B preferred stock were valued at approximately $4.6 million using the Black Scholes Option Pricing model and were recorded as additional paid in capital in December 2002. Capital Expenditures
2002 2001 2000 -------- -------- -------- (IN THOUSANDS) Drilling. . . . . . . . . . . . . . . . . . . . . . . $19,800 $27,209 $18,461 Land and G&G. . . . . . . . . . . . . . . . . . . . . 3,751 2,750 4,585 Capitalized G&A and interest. . . . . . . . . . . . . 5,657 6,050 6,300 Proceeds from participants and sales. . . . . . . . . (1,524) (397) (4,002) -------- -------- -------- Total capital expenditures on oil & gas properties. $27,684 $35,612 $25,344 -------- -------- -------- Other property and equipment. . . . . . . . . . . . . 249 241 135 -------- -------- -------- Total capital expenditures. . . . . . . . . . . . . $27,933 $35,853 $25,479 ======== ======== ========
Our capital-spending budget for 2003 is $39.3 million. The majority of our planned 2003 expenditures will be directed towards drilling our prospect inventory in a continued effort to focus resources on our primary objective of growing production volumes and cash flow. For 2003, we expect to spend approximately $27.9 million to drill 41 wells with an average working interest of 36%. Capitalizing on the prior exploration successes at the Home Run, Mills Ranch, Triple Crown, Floyd Fault Block and Providence Fields, approximately 60% of our 2003 drilling expenditures are dedicated to development drilling. Spending will be funded by our operating cash flow, cash on hand at the start of the year and available capacity under our new senior credit facility. Capital expenditures for 2003 are expected to be up approximately 42% over 2002. This increase is primarily attributable to a more robust current and forecasted commodity price environment and to lesser degree our additional financial flexibility resulting from the CSFB Private Equity Financings completed in December 2002. Actual capital spending may vary and is subject to changing market condition. The 2003 capital expenditure budget was developed using certain assumed price levels for the sales of crude oil and natural gas and forecasted production growth. Changes in commodity prices or variances from forecasted production growth could impact our cash flows from operations and funds available for reinvestment. For example, shortfalls in budgeted cash flows from operations could result in the reduction of the our capital spending program, increases in borrowing under our new senior credit facility, issuance of additional equity or debt securities or divestments of properties. We evaluate our level of capital spending throughout the year based upon drilling results, commodity prices and cash flows from operations. Contractual Obligations The following schedule summarizes our known contractual cash obligations at December 31, 2002 and the effect such obligations are expected to have on our liquidity and cash flow in future periods.
PAYMENTS DUE BY YEAR -------------------------------------------------------- TOTAL OUTSTANDING 2003 2004-2005 2006-2007 THEREAFTER ------------ ----- ---------- ---------- ----------- Senior credit facility . . . . . . . . . . . . . . . $ 60,000 $ - $ 60,000 $ - $ - Subordinated notes facility. . . . . . . . . . . . . 21,797 - 21,797 - - Non-cancelable operating leases. . . . . . . . . . . 3,983 885 1,770 1,328 - Manditorily redeemable, Series A preferred stock(a). 35,303 - - - 35,303 Manditorily redeemable, Series B preferred stock(b). 10,025 - - - 10,025 ------------ ----- ---------- ---------- ----------- Total Contractual Cash Obligations . . . . . . . . . $ 131,108 $ 885 $ 83,567 $ 1,328 $ 45,328 ============ ===== ========== ========== ===========
_______________________________ (a) CSFB Private Equity can use $29.2 million of this Series A preferred stock to pay the warrant exercise price to purchase 6,666,667 shares of our common stock for $3.00 per share and 2,105,263 shares of our common stock for $4.35 per share. If the price of our common stock trades above $5.00 per share for 60 consecutive trading days, we can require CSFB Private Equity to exercise the warrants to purchase 6,666,667 shares of our common stock for $3.00 per share. If the price of our common stock averages above $6.525 for 60 consecutive trading days, we can require CSFB Private Equity to exercise the warrants to purchase 2,105,263 shares of our common stock for $4.35 per share. If we require CSFB Private Equity to exercise either of these warrants, we will be required to use the proceeds from the exercise to retire Series A preferred stock. The Series A preferred stock is redeemable at our option at 100% or 101% of the stated value (depending upon certain conditions) at anytime prior to maturity. (b) CSFB Private Equity can use $10.0 million of this Series B preferred stock to pay the warrant exercise price to purchase 2,298,851 shares of our common stock for for $4.35 per share. If the price of our common stock averages $6.525 for 60 consecutive trading days, we can require CSFB Private Equity to exercise the warrants to purchase 2,298,851 shares of our common stock for $4.35 per share. If we require CSFB Private Equity to exercise these warrants, we will be required to use the proceeds from the exercise to retire Series B preferred stock and we will be required to retire any Series B preferred that remains outstanding. The Series B preferred stock is redeemable at our option at 100% or 101% of the stated value (depending upon certain conditions) at anytime after December 2007. Some of our commodity price risk management arrangements have required us to deliver cash collateral or other assurances of performance to the counterparties in the event that our payment obligations with respect to our commodity price risk management transactions exceed certain levels. At December 31, 2002, we were required to post $1.9 million in collateral. It is not anticipated that we will be required to post cash collateral with the new senior credit facility. However, future requirements are uncertain and will depend on arrangements with our counterparities and highly volatile oil and natural gas prices. OTHER MATTERS Reconciliation of Non-GAAP Measures EBITDA is defined as net income (loss) plus interest expense, depletion, depreciation and amortization expenses, deferred income taxes and other non-cash items. We believe that operating income is the financial measure calculated and presented in accordance with generally accepted accounting principles that is most directly comparable to EBITDA as defined. The following table reconciles EBITDA as defined with our operating income, as derived from our financial statements.
2002 2001 2000 -------- -------- -------- (IN THOUSANDS) Operating Income . . . . . . . . . . . . . . . . . . . . . . . . . . $ 9,435 $10,025 $ 3,647 Depletion, depreciation and amortization . . . . . . . . . . . . . . 15,034 13,888 8,540 Non-cash compensation expense. . . . . . . . . . . . . . . . . . . . 596 - - Interest Income. . . . . . . . . . . . . . . . . . . . . . . . . . . 119 264 108 Cash settlements on derivatives not qualifying for hedge accounting Treatment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . (559) (1,492) (620) Amortization of deferred loss on derivative instruments. . . . . . . - - 280 Cash portion of other income/(expense) . . . . . . . . . . . . . . . (14) - - -------- -------- -------- EBITDA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $24,611 $22,685 $11,955 ======== ======== ========
Derivative Instruments Our results of operations and operating cash flow are impacted by changes in market prices for oil and gas. We believe the use of derivative instruments, although not free of risk, allows us to reduce our exposure to oil and natural gas sales price fluctuations and thereby achieve a more predictable cash flow. While the use of derivative instruments limits the downside risk of adverse price movements, their use may also limit future revenues from favorable price movements. Moreover, our hedging arrangements generally do not apply to all of our production and thus provide only partial price protection against declines in commodity prices. We expect that the amount of our hedges will vary from time to time. See "-Risk Factors-Our Hedging Transactions May Not Prevent Losses" and "Item 7A. Quantitative and Qualitative Disclosures About Market Risk". Effects of Inflation and Changes in Prices Our results of operations and cash flows are affected by changing oil and natural gas prices. If the price of oil and natural gas increases (decreases), there could be a corresponding increase (decrease) in revenues as well as the operating costs that we are required to bear for operations. Inflation has had a minimal effect on us. Environmental and Other Regulatory Matters Our business is subject to certain federal, state and local laws and regulations relating to the exploration for and the development, production and marketing of oil and natural gas, as well as environmental and safety matters. Many of these laws and regulations have become more stringent in recent years, often imposing greater liability on a larger number of potentially responsible parties. Although we believe that we are in substantial compliance with all applicable laws and regulations, the requirements imposed by laws and regulations are frequently changed and subject to interpretation, and we cannot predict the ultimate cost of compliance with these requirements or their effect on our operations. Any suspensions, terminations or inability to meet applicable bonding requirements could materially adversely affect our financial condition and operations. Although significant expenditures may be required to comply with governmental laws and regulations applicable to us, compliance has not had a material adverse effect on our earnings or competitive position. Future regulations may add to the cost of, or significantly limit, drilling activity. See "-Risk Factors-We Are Subject To Various Governmental Regulations And Environmental Risks" and "Item 1. Business-Governmental Regulation" and "Item 1. Business-Environmental Matters". FORWARD LOOKING INFORMATION We or our representatives may make forward looking statements, oral or written, including statements in this report, press releases and filings with the SEC, regarding estimated future net revenues from oil and natural gas reserves and the present value thereof, planned capital expenditures (including the amount and nature thereof), increases in oil and gas production, the number of wells we anticipate drilling during 2003 and our financial position, business strategy and other plans and objectives for future operations. Although we believe that the expectations reflected in these forward looking statements are reasonable, there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected effects on our business or operations. Among the factors that could cause actual results to differ materially from our expectations are general economic conditions, inherent uncertainties in interpreting engineering data, operating hazards, delays or cancellations of drilling operations for a variety of reasons, competition, fluctuations in oil and gas prices, availability of sufficient capital resources to us or our project participants, government regulations and other factors set forth among the risk factors noted below or in the description of our business in Item 1 of this report. All subsequent oral and written forward looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these factors. We assume no obligation to update any of these statements. RISK FACTORS We Are Substantially Leveraged Our outstanding long-term debt was $81.8 million as of December 31, 2002, and $78.1 million as of March 21, 2003. The credit agreements related to our new senior credit facility and senior subordinated notes facility limit the amount of additional debt borrowings, including borrowings under these facilities or other senior or subordinated indebtedness. As of March 21, 2003, we had $14 million of additional borrowing capacity under our new senior credit facility and no additional borrowing availability under our senior subordinated notes facility. Our level of indebtedness will have several important effects on our operations, including those listed below. - We will dedicate a substantial portion of our cash flow from operations to the payment of interest on our indebtedness and to the payment of our other current obligations, and will not have these cash flows available for other purposes. - The covenants in our credit facilities limit our ability to borrow additional funds or dispose of assets and may affect our flexibility in planning for, and reacting to, changes in business conditions. - Our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate purposes or other purposes may be impaired. We may also be required to alter our capitalization significantly to accommodate future exploration, development or acquisition activities. These changes in capitalization may significantly alter our leverage and dilute the equity interests of existing stockholders. Our ability to meet our debt service obligations and to reduce our total indebtedness will be dependent upon our future performance, which will be subject to general economic conditions and to financial, business and other factors affecting our operations, many of which are beyond our control. We cannot assure you that our future performance will not be harmed by such economic conditions and financial, business and other factors. See "-Liquidity and Capital Resources". We Have Substantial Capital Requirements We make and will continue to make substantial capital expenditures in our exploration and development projects. While we believe that our cash flow from operations, remaining availability under our new senior credit facility and 2003 beginning cash balance should allow us to finance our planned operations through 2003 based on current conditions and expectations, additional financing could be required in the future to fund our exploration and development activities. We cannot assure you that we will be able to secure additional financing on reasonable terms or at all, or that financing will continue to be available to us under our existing or new financing arrangements. Without additional capital resources, our drilling and other activities may be limited and our business, financial condition and results of operations may suffer. See "-Liquidity and Capital Resources". Volatility Of Oil And Gas Markets Affects Us; Oil And Natural Gas Prices Are Volatile Our revenues, operating results and future rate of growth depend highly upon the prices we receive for our oil and natural gas production. Historically, the markets for oil and natural gas have been volatile and are likely to continue to be volatile in the future. Market prices of oil and natural gas depend on many factors beyond our control, including: - worldwide and domestic supplies of oil and natural gas; - the ability of the members of the Organization of Petroleum Exporting Countries to agree to and maintain oil price and production controls; - political instability or armed conflict in oil-producing regions; - the price and level of foreign imports; - the level of consumer demand; - the price and availability of alternative fuels; - the availability of pipeline capacity; - weather conditions; - domestic and foreign governmental regulations and taxes; and - the overall economic environment. We cannot predict future oil and natural gas price movements with certainty. During 2002, the high and low settlement prices for oil on the NYMEX were $32.72 per Bbl and $17.97 per Bbl, and the high and low settlement prices for natural gas on the NYMEX were $5.34 per MMBtu and $1.91 per MMBtu. Significant declines in oil and natural gas prices for an extended period may have the following effects on our business: - limit our financial condition, liquidity, ability to finance planned capital expenditures and results of operations; - reduce the amount of oil and natural gas that we can produce economically; - cause us to delay or postpone some of our capital projects; - reduce our revenues, operating income and cash flow; and - reduce the carrying value of our oil and natural gas properties. Our Hedging Transactions May Not Prevent Losses In an attempt to reduce our sensitivity to energy price volatility, we use swap and collar hedging arrangements that generally result in a fixed price or a range of minimum and maximum price limits over a specified monthly time period. If we do not produce our oil and natural gas reserves at rates equivalent to our hedged position, we would be required to satisfy our obligations under hedging contracts on potentially unfavorable terms without the ability to hedge that risk through sales of comparable quantities of our own production. This situation occurred during portions of 2000, due in part to our sale of certain producing reserves in mid-1999. As a result, our cash flow was significantly reduced in 2000. Because the terms of our hedging contracts are based on assumptions and estimates of numerous factors such as cost of production and pipeline and other transportation and marketing costs to delivery points, substantial differences between the hedged prices and actual results could harm our anticipated profit margins and our ability to manage the risk associated with fluctuations in oil and natural gas prices. Hedging contracts limit the benefits we will realize if actual prices rise above the contract prices. We could be financially harmed if the other party to the hedging contracts proves unable or unwilling to perform its obligations under such contracts. See "-Other Matters-Derivative Instruments" and "Item 7A. Quantitative and Qualitative Disclosures About Market Risk". Exploratory Drilling Is A Speculative Activity Involving Numerous Risks And Uncertain Costs; We Are Dependent On Exploratory Drilling Activities Our revenues, operating results and future rate of growth depend highly upon the success of our exploratory drilling program. Exploratory drilling involves numerous risks, including the risk that we will not encounter commercially productive natural gas or oil reservoirs. We cannot always predict the cost of drilling, and we may be forced to limit, delay or cancel drilling operations as a result of a variety of factors, including: - unexpected drilling conditions; - pressure or irregularities in formations; - equipment failures or accidents; - adverse weather conditions; - compliance with governmental requirements; and - shortages or delays in the availability of drilling rigs and the delivery of equipment. We may not be successful in our future drilling activities because even with the use of 3-D seismic and other advanced technologies, exploratory drilling is a speculative activity. We could incur losses because our use of 3-D seismic data and other advanced technologies requires greater predrilling expenditures than traditional drilling strategies. Even when fully utilized and properly interpreted, our 3-D seismic data and other advanced technologies only assist us in identifying subsurface structures and do not indicate whether hydrocarbons are in fact present in those structures. Because we interpret the areas desirable for drilling from 3-D seismic data gathered over large areas, we may not acquire option and lease rights until after the seismic data is available and, in some cases, until the drilling locations are also identified. Although we have identified numerous potential drilling locations, we cannot assure you that we will ever lease, drill or produce oil or natural gas oil from these or any other potential drilling locations. We cannot assure you that we will be successful in our drilling activities, that our overall drilling success rate for activity within a particular province will not decline, or that our completed wells will ultimately produce our estimated economically recoverable reserves. Unsuccessful drilling activities could materially harm our operations and financial condition. We Are Subject To Various Casualty Risks Our operations are subject to hazards and risks inherent in drilling for and producing and transporting oil and natural gas, such as: - fires; - natural disasters; - formations with abnormal pressures; - blowouts, cratering and explosions; and - pipeline ruptures and spills. Any of these hazards and risks can result in the loss of hydrocarbons, environmental pollution, personal injury claims and other damage to our properties and the property of others. See "Item 1. Business-Operating Hazards and Uninsured Risks". We May Not Have Enough Insurance To Cover Some Operating Risks We maintain insurance coverage against some, but not all, potential losses in order to protect against operating hazards. We may elect to self-insure if our management believes that the cost of insurance, although available, is excessive relative to the risks presented. We generally maintain insurance for the hazards and risks inherent in drilling for and producing and transporting oil and natural gas and believe this insurance is adequate. If an event occurs that is not covered, or not fully covered, by insurance, it could harm our financial condition and results of operations. In addition, we cannot fully insure against pollution and environmental risks. See "Item 1. Business-Operating Hazards and Uninsured Risks". The Marketability Of Our Production Is Dependent On Facilities That We Typically Do Not Own Or Control The marketability of our production depends in part upon the availability, proximity and capacity of natural gas gathering systems, pipelines and processing facilities. We generally deliver natural gas through gas gathering systems and gas pipelines that we do not own. Our ability to produce and market oil and natural gas could be harmed by any dramatic change in market factors or by: - federal and state regulation of oil and natural gas production and transportation; - tax and energy policies; - changes in supply and demand; and - general economic conditions. We Have Historical Operating Losses And Our Future Results May Vary We cannot assure you that we will be profitable in the future. At December 31, 2002, we had an accumulated deficit of $24.4 million and total stockholders' equity of $61.7 million. We have recognized the following annual net losses since 1995: $1.6 million in 1995, $450,000 in 1996, $1.1 million (including a net $1.2 million non-cash deferred income tax charge incurred in connection with our conversion from a partnership to a corporation) in 1997, $33.3 million (including a $25.9 million non-cash write-down in the carrying value of our oil and natural gas properties) in 1998, and $21.6 million (including a $12.2 million non-cash loss on the sale of oil and natural gas properties) in 1999. See "Item 6. Selected Financial Data". Our Future Operating Results May Fluctuate Our future operating results may fluctuate significantly depending upon a number of factors, including: - industry conditions; - prices of oil and natural gas; - rates of drilling success; - capital availability; - rates of production from completed wells; and - the timing and amount of capital expenditures. This variability could cause our business, financial condition and results of operations to suffer. In addition, any failure or delay in the realization of expected cash flows from operating activities could limit our ability to invest and participate in economically attractive projects. Maintaining Reserves And Revenues In The Future Depends On Successful Exploration And Development In general, production from oil and natural gas properties declines as reserves are depleted, with the rate of decline depending on reservoir characteristics. Except to the extent we conduct successful exploration and development activities or acquire properties containing proved reserves, or both, our proved reserves will decline as reserves are produced. Our future oil and natural gas production depends highly upon our ability to economically find, develop or acquire reserves in commercial quantities. The business of exploring for or developing reserves is capital intensive. Reductions in our cash flow from operations and limitations on or unavailability of external sources of capital may impair our ability to make the necessary capital investment to maintain or expand our asset base of oil and natural gas reserves. In addition, we cannot be certain that our future exploration and development activities will result in additional proved reserves or that we will be able to drill productive wells at acceptable costs. Furthermore, although significant increases in prevailing prices for oil and natural gas could cause increases in our revenues, our finding and development costs could also increase. Finally, we participate in a percentage of our wells as a non-operator. The failure of an operator of our wells to adequately perform operations, or an operator's breach of the applicable agreements, could harm us. We Are Subject To Uncertainties In Reserve Estimates And Future Net Cash Flows There is substantial uncertainty in estimating quantities of proved reserves and projecting future production rates and the timing of development expenditures. No one can measure underground accumulations of oil and natural gas in an exact way. Accordingly, oil and natural gas reserve engineering requires subjective estimations of those accumulations. Estimates of other engineers might differ widely from those of our independent petroleum engineers. Accuracy of reserve estimates depends on the quality of available data and on engineering and geological interpretation and judgment. Our independent petroleum engineers may make material changes to reserve estimates based on the results of actual drilling, testing, and production. As a result, our reserve estimates often differ from the quantities of oil and natural gas we ultimately recover. Also, we make certain assumptions regarding future oil and natural gas prices, production levels, and operating and development costs that may prove incorrect. Any significant variance from these assumptions could greatly affect our estimates of reserves, the economically recoverable quantities of oil and natural gas attributable to any particular group of properties, the classifications of reserves based on risk of recovery, and estimates of the future net cash flows. See "Item 2. Properties-Oil and Natural Gas Reserves". Actual future net cash flows from our oil and natural gas properties also will be affected by factors such as: - the amount and timing of actual production; - supply and demand for oil and natural gas; - limits or increases in consumption by gas purchasers; and - changes in governmental regulations or taxation. The timing of both our production and our incurrence of expenses in connection with the development and production of oil and natural gas properties will affect the timing of actual future net cash flows from proved reserves, and thus their actual present value. In addition, the 10% discount factor we use when calculating discounted future net cash flows in compliance with the SEC reporting requirements may not necessarily be the most appropriate discount factor based on interest rates in effect from time to time and risks associated with us or the oil and gas industry in general. We Face Significant Competition We operate in the highly competitive areas of oil and natural gas exploration, exploitation, acquisition and production with other companies. We face intense competition from a large number of independent, technology-driven companies as well as both major and other independent oil and natural gas companies in a number of areas such as: - seeking to acquire desirable producing properties or new leases for future exploration; - marketing our oil and natural gas production; and - seeking to acquire the equipment and expertise necessary to operate and develop those properties. Many of our competitors have financial and other resources substantially in excess of those available to us. This highly competitive environment could harm our business. See "Item 1. Business-Competition". We Are Subject To Various Governmental Regulations And Environmental Risks Our business is subject to federal, state and local laws and regulations relating to the exploration for, and the development, production and marketing of, oil and natural gas, as well as safety matters. Although we believe we are in substantial compliance with all applicable laws and regulations, legal requirements are frequently changed and subject to interpretation, and we are unable to predict the ultimate cost of compliance with these requirements or their effect on our operations. We may be required to make significant expenditures to comply with governmental laws and regulations. Our operations are subject to complex environmental laws and regulations adopted by federal, state and local governmental authorities. Environmental laws and regulations change frequently, and the implementation of new, or the modification of existing, laws or regulations could harm us. The discharge of natural gas, oil, or other pollutants into the air, soil or water may give rise to significant liabilities on our part to the government and third parties and may require us to incur substantial costs of remediation. We cannot be certain that existing environmental laws or regulations, as currently interpreted or reinterpreted in the future, or future laws or regulations will not harm our results of operations and financial condition. See "Item 1. Business-Governmental Regulation" and "Item 1. Business-Environmental Matters". Our Business May Suffer If We Lose Key Personnel We have assembled a team of geologists and geophysicists who have considerable experience in applying 3-D imaging technology to explore for and to develop oil and natural gas. We depend upon the knowledge, skills and experience of these experts to provide 3-D imaging and to assist us in reducing the risks associated with our participation in oil and natural gas exploration and development projects. In addition, the success of our business depends, to a significant extent, upon the abilities and continued efforts of our management, particularly Ben M. Brigham, our Chief Executive Officer, President and Chairman of the Board. We have an employment agreement with Ben M. Brigham, but do not have an employment agreement with any of our other employees. We have key man life insurance on Mr. Brigham in the amount of $2 million. If we lose the services of our key management personnel or technical experts, or are unable to attract additional qualified personnel, our business, financial condition, results of operations, development efforts and ability to grow could suffer. We cannot assure you that we will be successful in attracting and retaining such executives, geophysicists, geologists and engineers. See "Item 1. Business-Exploration and Development Staff" and "Executive Officers of the Registrant". Control By Certain Stockholders And Certain Anti-Takeover Provisions May Affect You; Certain Of Our Affiliates Control A Majority Of The Outstanding Common Stock As of March 21, 2003, our directors, executive officers and 10% or greater stockholders, and certain of their affiliates, beneficially owned approximately 54% of our outstanding common stock. Accordingly, these stockholders, as a group, will be able to control the outcome of stockholder votes, including votes concerning the election of directors, the adoption or amendment of provisions in our certificate of incorporation or bylaws, and the approval of mergers and other significant corporate transactions. The existence of these levels of ownership concentrated in a few persons makes it unlikely that any other holder of common stock will be able to affect our management or direction. These factors may also have the effect of delaying or preventing a change in our management or voting control. Certain Anti-Takeover Provisions May Affect Your Rights As A Stockholder Our certificate of incorporation authorizes our Board of Directors to issue up to 10 million shares of preferred stock without stockholder approval and to set the rights, preferences and other designations, including voting rights, of those shares as the Board of Directors may determine. These provisions, alone or in combination with the other matters described in the preceding paragraph may discourage transactions involving actual or potential changes in our control, including transactions that otherwise could involve payment of a premium over prevailing market prices to holders of our common stock. We are also subject to provisions of the Delaware General Corporation Law that may make some business combinations more difficult. The Market Price Of Our Stock Is Volatile The trading price of our common stock and the price at which we may sell securities in the future is subject to large fluctuations in response to any of the following: limited trading volume in our stock, changes in government regulations, quarterly variations in operating results, our involvement in litigation, general market conditions, the prices of oil and natural gas, announcements by us and our competitors, our liquidity, our ability to raise additional funds and other events. PART IV ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K (a) 1. Consolidated Financial Statements: See Index to Financial Statements on page F-1. 2. No schedules are required 3. Exhibits: The exhibits listed in the accompanying Index to Exhibits are filed or incorporated by reference as part of the annual report. (b) The following reports on Form 8-K were filed by Brigham during the last quarter of the period covered by this Annual Report on Form 10-K: (1) Filed November 8, 2002 on Item 5. Other Events (Regarding third quarter 2002 operational and financial results) (2) Filed December 27, 2002 on Item 5. Other Events (Regarding adoption of Rule 10b 5-1 (c) plans by certain officers) SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunder duly authorized, as of June 10, 2003. BRIGHAM EXPLORATION COMPANY By: /s/ Ben M. Brigham ------------------------------------------------------------ Ben M. Brigham Chief Executive Officer, President and Chairman of the Board CERTIFICATIONS I, Bud M. Brigham, Chief Executive Officer of Brigham Exploration Company (the "Registrant"), certify that: 1. I have reviewed this annual report on Form 10-K/A, Amendment No. 1, of Brigham Exploration Company; 2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; 3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report; 4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15-d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the "Evaluation Date"); and c) presented in this annual report our conclusions and about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officer and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: June 10, 2003 /s/ Bud M. Brigham ----------------------------------- Bud M. Brigham Chief Executive Officer, President and Chairman of the Board CERTIFICATIONS I, Eugene B. Shepherd, Jr., Chief Financial Officer of Brigham Exploration Company, (the "Registrant"), certify that: 1. I have reviewed this annual report on Form 10-K/A, Amendment No. 1, of Brigham Exploration Company; 2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; 3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report; 4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15-d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the "Evaluation Date"); and c) presented in this annual report our conclusions and about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officer and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: June 10, 2003 /s/ Eugene B. Shepherd, Jr. ----------------------------------- Eugene B. Shepherd, Jr. Chief Financial Officer BRIGHAM EXPLORATION COMPANY INDEX TO FINANCIAL STATEMENTS
PAGE ---- Report of Independent Accountants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2 Consolidated Balance Sheets as of December 31, 2002 and 2001 . . . . . . . . . . . . . . . . . . . . F-3 Consolidated Statements of Operations for the Years Ended December 31, 2002, 2001 and 2000 . . . . . F-4 Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 2002, 2001 and 2000 F-5 Consolidated Statements of Cash Flows for the Years Ended December 31, 2002, 2001 and 2000 . . . . . F-7 Notes to the Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . F-8
REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Stockholders of Brigham Exploration Company In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, of stockholders' equity and of cash flows present fairly, in all material respects, the financial position of Brigham Exploration Company (the "Company") and its subsidiaries at December 31, 2002 and 2001, and the results of their operations and their cash flows for the three years in the period ended December 31, 2002 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for derivative instruments and hedging activities effective January 1, 2001. As discussed in Note 10 to the consolidated financial statements, the Company has restated diluted earnings per share data for 2001. PricewaterhouseCoopers LLP March 27, 2003 Dallas, Texas
BRIGHAM EXPLORATION COMPANY CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE DATA) DECEMBER 31, --------------------- 2002 2001 ---------- --------- ASSETS Current assets: Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,318 $ 5,112 Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,361 9,113 Other current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,643 2,410 ---------- --------- Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33,322 16,635 ---------- --------- Oil and natural gas properties, using the full cost method of accounting Unproved. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,403 35,908 Proved. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 229,991 203,803 Accumulated depletion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (102,414) (87,820) ---------- --------- 164,980 151,891 ---------- --------- Other property and equipment, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,234 1,331 Deferred loan fees. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,391 3,166 Other noncurrent assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 132 52 ---------- --------- $ 202,059 $173,075 ========== ========= LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 14,486 $ 8,146 Royalties payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,508 145 Accrued drilling costs. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,727 1,969 Participant advances received . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,955 158 Other current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,334 4,515 ---------- --------- Total current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34,010 14,933 ---------- --------- Senior credit facility. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60,000 75,000 Senior subordinated notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21,797 16,721 Other noncurrent liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 186 206 Commitments and contingencies Series A Preferred Stock, mandatorily redeemable, $.01 par value, $20 stated and redemption value, 2,250,000 shares authorized, 1,765,132 and 1,630,692 shares issued and outstanding at December 31, 2002 and 2001, respectively . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,540 16,614 Series B Preferred Stock, mandatorily redeemable, $.01 par value, $20 stated and redemption value, 1,000,000 shares authorized, 501,226 shares issued and outstanding at December 31, 2002 . . . . 4,777 - Stockholders' equity: Preferred stock, $.01 par value, 10 million shares authorized, of which 2,250,000 and 1,000,000 shares are designated as Series A and Series B, respectively. . . . . . . . . . . . . . . . . - - Common stock, $.01 par value, 50 million shares authorized, 20,618,161 and 17,127,650 shares issued and 19,479,979 and 16,016,113 shares outstanding at December 31, 2002 and 2001, respectivelyc 206 171 Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93,436 80,466 Treasury stock, at cost; 1,138,182 and 1,111,537 shares at December 31, 2002 and 2001, respectively. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (4,282) (4,165) Unearned stock compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (212) (494) Accumulated other comprehensive (loss) income . . . . . . . . . . . . . . . . . . . . . . . . . (3,047) 351 Accumulated deficit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (24,352) (26,728) ---------- --------- Total stockholders' equity. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,749 49,601 ---------- --------- $ 202,059 $173,075 ========== ========= The accompanying notes are an integral part of these consolidated financial statements.
BRIGHAM EXPLORATION COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE DATA) YEAR ENDED DECEMBER 31, ---------------------------- 2002 2001 2000 -------- -------- -------- Revenues: Oil and natural gas sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $35,100 $32,293 $19,143 Other revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76 255 69 -------- -------- -------- 35,176 32,548 19,212 -------- -------- -------- Costs and expenses: Lease operating . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,759 3,486 2,139 Production taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,977 1,511 1,786 General and administrative. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,971 3,638 3,100 Depletion of oil and natural gas properties . . . . . . . . . . . . . . . . . . . . . 14,594 13,211 7,920 Depreciation and amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . . 440 677 620 -------- -------- -------- 25,741 22,523 15,565 -------- -------- -------- Operating income. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,435 10,025 3,647 -------- -------- -------- Other income (expense): Interest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 119 264 108 Interest expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (6,238) (6,681) (9,906) Debt conversion expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (630) - - Gain on refinancing of senior subordinated notes. . . . . . . . . . . . . . . . . . . - - 32,267 Other income (expense). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (310) 8,080 (9,504) -------- -------- -------- (7,059) 1,663 12,965 -------- -------- -------- Income before income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,376 11,688 16,612 Income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - - -------- -------- -------- Net income. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,376 11,688 16,612 Less accretion and dividends on redeemable preferred stock. . . . . . . . . . . . . . . 2,952 2,450 275 -------- -------- -------- Net income (loss) available to common stockholders. . . . . . . . . . . . . . . . . . . $ (576) $ 9,238 $16,337 ======== ======== ======== Net income (loss) per share available to common stockholders: Basic . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (0.04) $ 0.58 $ 1.01 ======== ======== ======== RESTATED- NOTE 10 -------- Diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (0.04) $ 0.44 $ 1.01 ======== ======== ========
The accompanying notes are an integral part of these consolidated financial statements.
BRIGHAM EXPLORATION COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (IN THOUSANDS) ACCUMULATED COMMON STOCK ADDITIONAL UNEARNED OTHER TOTAL ---------------------- PAID IN TREASURY STOCK COMPREHENSIVE ACCUMULATED SHARES AMOUNTS CAPITAL STOCK COMPENSATION INCOME DEFICIT ------------ -------- ---------- -------- --------------- -------------- --------------- Balance, December 31, 1999 . . . . 14,518 $ 145 $ 64,171 $ - $ (290) $ - $ (55,028) Net income . . . . . . . . . . . . - - - - - - 16,612 Exercise of employee stock options 8 - 19 - - - - Issuance of common stock . . . . . 2,195 22 4,166 - - - - Issuance of restricted stock . . . 309 3 1,137 - (1,140) - - Issuance of stock options. . . . . - - 185 - (185) - - Forfeiture of stock options. . . . - - (60) - 10 - - Issuance of warrants . . . . . . . - - 13,910 - - - - Cancellation of warrants . . . . . - - (4,979) - - - - Amortization of unearned stock compensation . . . . . . . . . . - - - - 284 - - Purchase of treasury stock . . . . - - - (3,950) - - - In kind dividends on Series A mandatorily redeemable Preferred Stock. . . . . . . . . . . . . . - - (267) - - - - Accretion on Series A mandatorily redeemable Preferred Stock . . . - - (8) - - - - ------------ -------- ---------- -------- --------------- -------------- --------------- Balance, December 31, 2000 . . . . 17,030 170 78,274 (3,950) (1,321) - (38,416) Comprehensive income (loss): Net income . . . . . . . . . . . - - - - - - 11,688 Cumulative effect (loss) on adoption of SFAS 133 . . . . . - - - - - (11,800) - Unrealized gain on cash flow hedges . . . . . . . . . . . . - - - - - 12,151 - Comprehensive income Exercise of employee stock options 97 1 251 - - - - Forfeitures of employee stock options. . . . . . . . . . . . . - - (115) - 31 - - Forfeitures of restricted stock. . - - 6 (148) 121 - - Purchases of restricted stock. . . - - - (67) - - - Issuance of warrants . . . . . . . - - 4,500 - - - - In kind dividends on Series A mandatorily redeemable Preferred Stock. . . . . . . . . . . . . . - - (2,347) - - - - Accretion on Series A mandatorily redeemable Preferred Stock . . . - - (103) - - - - Amortization of unearned stock compensation . . . . . . . . . . - - - - 675 - - ------------ -------- ---------- -------- --------------- -------------- --------------- Balance, December 31, 2001 . . . . 17,127 171 80,466 (4,165) (494) 351 (26,728) TOTAL STOCKHOLDERS' EQUITY ------------- Balance, December 31, 1999 . . . . $ 8,998 Net income . . . . . . . . . . . . 16,612 Exercise of employee stock options 19 Issuance of common stock . . . . . 4,188 Issuance of restricted stock . . . - Issuance of stock options. . . . . - Forfeiture of stock options. . . . (50) Issuance of warrants . . . . . . . 13,910 Cancellation of warrants . . . . . (4,979) Amortization of unearned stock compensation . . . . . . . . . . 284 Purchase of treasury stock . . . . (3,950) In kind dividends on Series A mandatorily redeemable Preferred Stock. . . . . . . . . . . . . . (267) Accretion on Series A mandatorily redeemable Preferred Stock . . . (8) ------------- Balance, December 31, 2000 . . . . 34,757 Comprehensive income (loss): Net income . . . . . . . . . . . 11,688 Cumulative effect (loss) on adoption of SFAS 133 . . . . . (11,800) Unrealized gain on cash flow hedges . . . . . . . . . . . . 12,151 ------------- Comprehensive income . . . . . . 12,039 ------------- Exercise of employee stock options 252 Forfeitures of employee stock options. . . . . . . . . . . . . (84) Forfeitures of restricted stock. . (21) Purchases of restricted stock. . . (67) Issuance of warrants . . . . . . . 4,500 In kind dividends on Series A mandatorily redeemable Preferred Stock. . . . . . . . . . . . . . (2,347) Accretion on Series A mandatorily redeemable Preferred Stock . . . (103) Amortization of unearned stock compensation . . . . . . . . . . 675 ------------- Balance, December 31, 2001 . . . . 49,601
BRIGHAM EXPLORATION COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CONTINUED) (IN THOUSANDS) ACCUMULATED COMMON STOCK ADDITIONAL UNEARNED OTHER ------------------------- PAID IN TREASURY STOCK COMPREHENSIVE SHARES AMOUNTS CAPITAL STOCK COMPENSATION INCOME ------------ ----------- ---------- -------------- ---------------- -------------- Balance, December 31, 2001 . . . 17,127 171 80,466 (4,165) (494) 351 Comprehensive income (loss): Net income . . . . . . . . . . - - - - - - Unrealized loss on cash flow hedges . . . . . . . . . . . - - - - - (3,519) Net losses included in net income . . . . . . . . . . . - - - - - 121 Comprehensive income (loss) Exercise of employee stock options. . . . . . . . . . . . . 133 1 295 - - - Expiration of employee stock options. . . . . . . . . . . . - - (46) - - - Forfeitures of restricted stock. - - (1) (41) 15 - Revision of terms of employee stock options. . . . . . . . . - - 596 - - - Repurchases of common stock. . . - - - (76) - - Issuance of warrants . . . . . . - - 4,605 - - - Warrants exercised for common stock. . . . . . . . . . . . . 244 2 623 - - - Common stock issued in exchange for warrants and convertible debt rights. . . . 550 6 (56) - - - Debt converted to common stock. . . . . . . . . . . . . 2,564 26 9,906 - - - In kind dividends on Series A mandatorily redeemable preferred stock. . . . . . . . - - (2,689) - - - Accretion on Series A mandatorily redeemable preferred stock. . . . . . . . - - (238) - - - In kind dividends on Series B mandatorily redeemable preferred stock. . . . . . . . - - (24) - - - Accretion on Series B mandatorily redeemable preferred stock. . . . . . . . - - (1) - - - Amortization of unearned stock compensation . . . . . . . . . - - - - 267 - ------------ ----------- ---------- -------------- ---------------- -------------- Balance, December 31, 2002 . . . 20,618 $ 206 $ 93,436 $ (4,282) $ (212) $ (3,047) ============ =========== ========== ============== ================ ============== TOTAL ACCUMULATED STOCKHOLDERS' DEFICIT EQUITY --------------- ------------- Balance, December 31, 2001 . . . (26,728) 49,601 Comprehensive income (loss): Net income . . . . . . . . . . 2,376 2,376 Unrealized loss on cash flow hedges . . . . . . . . . . . - (3,519) Net losses included in net income . . . . . . . . . . . - 121 ------------- Comprehensive income (loss) (1,022) ------------- Exercise of employee stock options. . . . . . . . . . . . . - 296 Expiration of employee stock options. . . . . . . . . . . . - (46) Forfeitures of restricted stock. - (27) Revision of terms of employee stock options. . . . . . . . . - 596 Repurchases of common stock. . . - (76) Issuance of warrants . . . . . . - 4,605 Warrants exercised for common stock. . . . . . . . . . . . . - 625 Common stock issued in exchange for warrants and convertible debt rights. . . . - (50) Debt converted to common stock. . . . . . . . . . . . . - 9,932 In kind dividends on Series A mandatorily redeemable preferred stock. . . . . . . . - (2,689) Accretion on Series A mandatorily redeemable preferred stock. . . . . . . . - (238) In kind dividends on Series B mandatorily redeemable preferred stock. . . . . . . . - (24) Accretion on Series B mandatorily redeemable preferred stock. . . . . . . . - (1) Amortization of unearned stock compensation . . . . . . . . . - 267 --------------- ------------- Balance, December 31, 2002 . . . $ (24,352) $ 61,749 =============== ============= The accompanying notes are an integral part of these consolidated financial statements.
BRIGHAM EXPLORATION COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) YEAR ENDED DECEMBER 31, ------------------------------- 2002 2001 2000 --------- --------- --------- Cash flows from operating activities: Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,376 $ 11,688 $ 16,612 Adjustments to reconcile net income to cash provided (used) by operating activities: Depletion of oil and natural gas properties. . . . . . . . . . . . . . 14,594 13,211 7,920 Depreciation and amortization. . . . . . . . . . . . . . . . . . . . . 440 677 620 Interest paid through issuance of additional senior subordinated notes 1,076 721 4,575 Amortization of deferred loan fees . . . . . . . . . . . . . . . . . . 1,191 1,372 1,283 Amortization of discount on senior subordinated notes. . . . . . . . . - - 673 Amortization of deferred loss on derivative instruments. . . . . . . . - - 280 Market value adjustment for derivative instruments . . . . . . . . . . (263) (9,666) 8,885 Gain on refinancing of senior subordinated notes . . . . . . . . . . . - - (32,267) Loss on investment in Brigham Duke LLC . . . . . . . . . . . . . . . . - 94 - Stock option compensation expense. . . . . . . . . . . . . . . . . . . 596 - - Changes in working capital and other items: Accounts receivable. . . . . . . . . . . . . . . . . . . . . . . . . (2,248) 164 (4,332) Other current assets . . . . . . . . . . . . . . . . . . . . . . . . (4,534) (1,550) (262) Accounts and royalties payable . . . . . . . . . . . . . . . . . . . 10,703 (920) (7,290) Other current liabilities. . . . . . . . . . . . . . . . . . . . . . 5,060 3,188 (1,354) Noncurrent assets. . . . . . . . . . . . . . . . . . . . . . . . . . 2 13 54 Noncurrent liabilities . . . . . . . . . . . . . . . . . . . . . . . (20) (70) (32) --------- --------- --------- Net cash provided (used) by operating activities . . . . . . . . . 28,973 18,922 (4,635) --------- --------- --------- Cash flows from investing activities: Additions to oil and natural gas properties. . . . . . . . . . . . . . . (27,696) (34,532) (28,910) Proceeds from sale of oil and natural gas properties . . . . . . . . . . 871 397 3,938 Additions to other property and equipment. . . . . . . . . . . . . . . . (249) (396) (162) (Increase) decrease in drilling advances paid. . . . . . . . . . . . . . (132) 960 (937) --------- --------- --------- Net cash used by investing activities. . . . . . . . . . . . . . . (27,206) (33,571) (26,071) --------- --------- --------- Cash flows from financing activities: Proceeds from issuance of common stock . . . . . . . . . . . . . . . . . - - 4,188 Proceeds from issuance of preferred stock and warrants . . . . . . . . . 9,356 9,838 20,060 Proceeds from issuance of senior subordinated notes and warrants . . . . 4,000 9,000 7,000 Proceeds from exercise of employee stock options . . . . . . . . . . . . 296 252 19 Proceeds from exercise of warrants . . . . . . . . . . . . . . . . . . . 625 - - Fees paid due to common stock exchange for warrants. . . . . . . . . . . (50) - - Repurchases of common stock. . . . . . . . . . . . . . . . . . . . . . . (76) (67) - Increase in senior credit facility . . . . . . . . . . . . . . . . . . . - - 19,000 Repayment of senior credit facility. . . . . . . . . . . . . . . . . . . (5,000) - - Principal payments on senior subordinated notes. . . . . . . . . . . . . - - (20,354) Principal payments on capital lease obligations. . . . . . . . . . . . . (28) (99) (210) Deferred loan fees paid. . . . . . . . . . . . . . . . . . . . . . . . . (684) - (902) --------- --------- --------- Net cash provided by financing activities. . . . . . . . . . . . . 8,439 18,924 28,801 --------- --------- --------- Net increase (decrease) in cash and cash equivalents . . . . . . . . . . . 10,206 4,275 (1,905) Cash and cash equivalents, beginning of year . . . . . . . . . . . . . . . 5,112 837 2,742 --------- --------- --------- Cash and cash equivalents, end of year . . . . . . . . . . . . . . . . . . $ 15,318 $ 5,112 $ 837 ========= ========= ========= The accompanying notes are an integral part of these consolidated financial statements.
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 1. ORGANIZATION AND NATURE OF OPERATIONS Brigham Exploration Company is a Delaware corporation formed on February 25, 1997 for the purpose of exchanging its common stock for the common stock of Brigham, Inc. and the partnership interests of Brigham Oil & Gas, L.P. (the "Partnership"). Hereinafter, Brigham Exploration Company and the Partnership are collectively referred to as "Brigham." Brigham, Inc. is a Nevada corporation whose only asset is its ownership interest in the Partnership. The Partnership was formed in May 1992 to explore and develop onshore domestic oil and natural gas properties using 3-D seismic imaging and other advanced technologies. Since its inception, the Partnership has focused its exploration and development of oil and natural gas properties primarily in West Texas, the Anadarko Basin and the onshore Gulf Coast. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Use of Estimates The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The most significant estimates relate to proved oil and natural gas reserve volumes and the future development costs as well as estimates relating to certain oil and natural gas revenues and expenses. Actual results may differ from those estimates. Principles of Consolidation The accompanying financial statements include the accounts of Brigham and its wholly owned subsidiaries, and its proportionate share of assets, liabilities and income and expenses of the limited partnerships in which Brigham, or any of its subsidiaries has a participating interest. All significant intercompany accounts and transactions have been eliminated. Cash and Cash Equivalents Brigham considers all highly liquid financial instruments with an original maturity of three months or less to be cash equivalents. Property and Equipment Brigham uses the full cost method of accounting for oil and natural gas properties. Under this method, all acquisition, exploration and development costs, including payroll, other internal costs, and interest incurred for the purpose of finding oil and natural gas reserves, are capitalized. Internal costs capitalized are directly attributable to acquisition, exploration and development activities and do not include costs related to production, general corporate overhead or similar activities. Costs associated with production and general corporate activities are expensed in the period incurred. Proceeds from the sale of oil and natural gas properties are applied to reduce the capitalized costs of oil and natural gas properties unless the sale would significantly alter the relationship between capitalized costs and proved reserves, in which case a gain or loss is recognized. Capitalized costs associated with impaired properties and capitalized costs related to properties having proved reserves, plus the estimated costs of future development, dismantlement, restoration and abandonment costs, net of estimated salvage values, are amortized using the unit-of-production method BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) based on proved reserves. Capitalized costs of oil and natural gas properties, net of accumulated amortization, are limited to the total of estimated future net cash flows from proved oil and natural gas reserves, discounted at ten percent, plus the cost of unevaluated properties. There are many factors, including global events that may influence the production, processing, marketing and valuation of oil and natural gas. A reduction in the valuation of oil and natural gas properties resulting from declining prices or production could adversely impact depletion rates and capitalized cost limitations. Capitalized costs associated with properties that have not been evaluated through drilling or seismic analysis are excluded from the unit-of-production amortization. Exclusions are adjusted annually based on drilling results and interpretative analysis. Other property and equipment, which primarily consists of 3-D seismic interpretation workstations, is depreciated on a straight-line basis over the estimated useful lives of the assets after considering salvage value. Estimated useful lives are as follows:
Furniture and fixtures . . . . . . . . . . . . . . . 10 years Machinery and equipment. . . . . . . . . . . . . . . 5 years 3-D seismic interpretation workstations and software 3 years
Betterments and major improvements that extend the useful lives are capitalized while expenditures for repairs and maintenance of a minor nature are expensed as incurred. Revenue Recognition Brigham recognizes crude oil revenues using the sales method of accounting. Under this method, Brigham recognizes revenues when oil is delivered and title transfers. Brigham recognizes natural gas revenues using the entitlements method of accounting. Under this method, revenues are recognized based on Brigham's entitled ownership percentage of sales of natural gas to purchasers. Gas imbalances occur when Brigham sells more or less than its entitled ownership percentage of total natural gas production. When Brigham receives less than its entitled share, a receivable is recorded. When Brigham receives more than its entitled share, a liability is recorded. At December 31, 2002, Brigham had recorded a receivable of approximately 1,180 MMcf and $3.7 million and a liability of approximately 1,486 MMcf and $5.7 million associated with gas imbalances. At December 31, 2001, Brigham had recorded a receivable of approximately 441 MMcf and $1.5 million and a liability of approximately 758 MMcf and $2.7 million associated with gas imbalances. Derivative Instruments and Hedging Activities Brigham uses derivative instruments to manage market risks resulting from fluctuations in commodity prices of natural gas and crude oil. Brigham periodically enters into commodity contracts, including price swaps, caps and floors, which require payments to (or receipts from) counterparties based on the differential between a fixed price and a variable price for a fixed quantity of natural gas or crude oil without the exchange of underlying volumes. The notional amounts of these financial instruments are based on expected production from existing wells. Prior to January 1, 2001, in order for a derivative instrument to qualify for hedge accounting, there must have been clear correlation between the derivative instrument and the forecasted transaction. Correlation of the commodity contracts was determined by evaluating whether the contract gains and BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) losses would substantially offset the effects of price changes on the underlying natural gas and crude oil sales volumes. To the extent that correlation existed between the contracts and the underlying natural gas and crude oil sales volumes, realized gains or losses and related cash flows arising from the contracts were recognized as a component of oil and natural gas sales in the same period as the sale of the underlying volumes. To the extent that correlation did not exist between the contracts and the underlying natural gas and crude oil sales volumes, realized gains or losses and related cash flows arising from the contracts were recognized in the period incurred as a component of other income or loss. The fair market value of any contract that did not meet the correlation test outlined above was recorded as a deferred gain or loss on the balance sheet and was adjusted to current market value at each balance sheet date with any deferred gains or losses recognized as a component of other income. On January 1, 2001, Brigham adopted Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS 133"), as amended. Effective with the adoption of SFAS 133, all derivatives are recorded on the balance sheet at fair value and changes in the fair value of derivatives are recorded each period in current earnings or other comprehensive income, depending on whether a derivative is designated as part of a hedge transaction and, if it is, depending on the type of hedge transaction. Brigham's derivatives consist primarily of cash flow hedge transactions in which Brigham is hedging the variability of cash flows related to a forecasted transaction. Changes in the fair value of these derivative instruments designated as cash flow hedges will be reported in other comprehensive income and will be reclassified as earnings in the periods in which earnings are impacted by the variability of the cash flows of the hedged item. The ineffective portion of the cash flow hedges will be recognized in current period earnings. Gains and losses on derivative instruments that do not qualify for hedge accounting are included in other income (expense) in the period in which they occur. The resulting cash flows from derivatives are reported as cash flows from operating activities. The adoption of SFAS 133 resulted in a January 1, 2001 transition adjustment to record a net of tax cumulative effect of $11.8 million to other comprehensive income to recognize the fair value (liability) of all derivative instruments that qualified for hedge accounting treatment. Gains and losses on derivatives that were previously deferred as adjustments to the carrying amount of hedged items were not adjusted. At the inception of a derivative contract, Brigham may designate the derivative as a cash flow hedge. For all derivatives designated as cash flow hedges, Brigham formally documents the relationship between the derivative contract and the hedged items, as well as the risk management objective for entering into the derivative contract. To be designated as a cash flow hedge transaction, the relationship between the derivative and the hedged items must be highly effective in achieving the offset of changes in cash flows attributable to the risk both at the inception of the derivative and on an ongoing basis. Brigham measures hedge effectiveness on a quarterly basis and hedge accounting is discontinued prospectively if it is determined that the derivative is no longer effective in offsetting changes in the cash flows of the hedged item. Gains and losses deferred in accumulated other comprehensive income related to cash flow hedge derivatives that become ineffective remain unchanged until the related production is delivered. If Brigham determines that it is probable that a hedged forecasted transaction will not occur, deferred gains or losses on the hedging instrument are recognized in earnings immediately. See Note 12 for a description of the derivative contracts in which Brigham participates. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) Other Comprehensive Income Brigham follows the provisions of Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive Income," which establishes standards for reporting comprehensive income. In addition to net income, comprehensive income includes all changes in equity during a period, except those resulting from investments and distributions to stockholders of Brigham. Brigham had no such changes prior to 2001. The components of other comprehensive income for the years ended December 31 follow (in thousands):
2002 2001 2000 -------- --------- ----- Balance, beginning of year. . . . . . . . . . . . . . $ 351 $ - $ - Cumulative effect of adoption of SFAS No. 133 . . . - (11,800) - Current period settlements reclassified to earnings 1,847 9,646 - Current period change in fair value of hedges . . . (5,366) 2,505 - Net losses included in earnings . . . . . . . . . . 121 - - -------- --------- ----- Balance, end of year. . . . . . . . . . . . . . . . . $(3,047) $ 351 $ - ======== ========= =====
Stock Based Compensation Brigham accounts for employee stock-based compensation using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees". Accordingly, Brigham has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"). The weighted average fair value per share of stock compensation issued during 2002, 2001 and 2000 was $3.44, $2.19, and $1.92, respectively. The fair value for these options was estimated using the Black-Scholes model with the following weighted average assumptions for grants made in 2002, 2001 and 2000; risk free interest rate of 4.1%, 4.9% and 6.2%; volatility of the expected market prices of Brigham's common stock of 102%, 60% and 67%; expected dividend yield of zero and weighted average expected option lives of 7.0, 7.0 and 6.6 years, respectively. The Black-Scholes valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are transferable. Additionally, the assumptions required by the valuation model are highly subjective. Because Brigham's stock options have significantly different characteristics from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management's opinion the model does not necessarily provide a reliable single measure of the fair value of Brigham's stock options. Had compensation cost for Brigham's stock options been determined based on the fair market value at the grant dates of the awards consistent with the methodology prescribed by SFAS 123 as BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) amended by SFAS 148, Brigham's net income (loss) and net income (loss) per share for the years ended December 31, 2002, 2001 and 2000 would have been the pro forma amounts indicated below:
2002 2001 2000 ------- ------- ------- Net income available to common stockholders (in thousands): As reported . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (576) $9,238 $16,337 Add back: Stock compensation expense previously included in net income 101 295 124 Effect of total employee stock-based compensation expense, determined under fair value method for all awards. . . . . . . . . . . . . . . (513) (347) 1,009 ------- ------- ------- Pro forma. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (988) $9,186 $17,470 ======= ======= ======= Net income per share: Basic: As reported. . . . . . . . . . . . . . . . . . . . . . . . . . . . . $(0.04) $ 0.58 $ 1.01 Pro forma. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (0.06) 0.57 1.08 Diluted: As reported. . . . . . . . . . . . . . . . . . . . . . . . . . . . . $(0.04) $ 0.44 $ 1.01 Pro forma. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (0.06) 0.44 1.08
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) Income Taxes Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the tax rate in effect for the year in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates of deferred tax assets and liabilities is recognized in income in the year of the enacted rate change. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred Loan Fees Deferred loan fees are incurred in connection with the issuance of debt and are recorded on the balance sheet as deferred assets. The debt issue costs are amortized to interest expense over the life of the debt using the straight-line method. The results obtained using the straight-line method are not materially different than those that would result from using the effective interest method. Segment Information All of Brigham's oil and natural gas properties and related operations are located in the United States and management has determined that Brigham has one reportable segment. Treasury Stock Treasury stock purchases are recorded at cost. Upon reissuance, the cost of treasury shares held is reduced by the average purchase price per share of the aggregate treasury shares held. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) New Pronouncements In June 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting for Asset Retirement Obligations." SFAS No. 143 requires entities to record the fair value of a liability for an asset retirement obligation in the period in which it is incurred and a corresponding increase in the carrying amount of the related long-lived asset. The liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized. Brigham adopted this standard as required on January 1, 2003. The following pro forma data summarizes Brigham's net income (loss) and net income (loss) per share for the years ended December 31 2002, 2001 and 2000 as if Brigham had adopted the provisions of SFAS 143 on January 1, 2000. The pro forma asset retirement obligation as of January 1, 2000 was $1.2 million.
2002 2001 2000 ---------------- ------------ --------------- (In thousands, except per share amounts) Pro forma asset retirement obligation. . . . . . . . . . . . . . . $ 1,931 $ 1,678 $ 1,398 ================ ============ =============== Net income (loss), as reported . . . . . . . . . . . . . . . . . . $ (576) $ 9,238 $ 16,337 Pro forma adjustments to reflect retroactive adoption of SFAS 143. 283 269 255 Pro forma adjustments to reflect accretion expense . . . . . . . . (130) (111) (94) ---------------- ------------ --------------- Pro forma net income (loss). . . . . . . . . . . . . . . . . . . . $ (423) $ 9,396 $ 16,498 ================ ============ =============== Net income (loss) per share: Basic - as reported. . . . . . . . . . . . . . . . . . . . . . . $ (0.04) $ 0.58 $ 1.01 ================ ============ =============== Basic - pro forma. . . . . . . . . . . . . . . . . . . . . . . . $ (0.03) $ 0.59 $ 1.02 ================ ============ =============== Diluted - as reported. . . . . . . . . . . . . . . . . . . . . . $ (0.04) $ 0.44 $ 1.01 ================ ============ =============== Diluted - pro forma. . . . . . . . . . . . . . . . . . . . . . . $ (0.03) $ 0.45 $ 1.02 ================ ============ ===============
In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections" ("SFAS 145"). SFAS 145 requires, except in the case of events or transactions of a highly unusual and infrequent nature, gains or losses from the early extinguishment of debt to be classified as components of a company's income or loss from continuing operations. Prior to the adoption of the provisions of SFAS 145, gains or losses on the early extinguishment of debt were required to be classified in a company's periodic consolidated statements of operations as extraordinary gains or losses, net of associated income taxes, after the determination of income or loss from continuing operations. SFAS No. 145 is effective for fiscal years BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) beginning after May 15, 2002. Due to the requirements of SFAS No. 145, it is less likely that a gain or loss on extinguishment of debt would be classified as an extraordinary item in Brigham's results of operations. Reclassifications Certain reclassifications have been made to the prior year balances to conform to current year presentation. 3. ASSET DISPOSITIONS In February 1999, Brigham entered into a project financing arrangement with Duke Energy Financial Services, Inc. ("Duke") to fund the continued exploration of five projects covered by approximately 200 square miles of 3-D seismic data acquired in 1998. In this transaction, Brigham conveyed 100% of its working interest in land and seismic in these project areas to a newly formed limited liability company (the "Brigham-Duke LLC") for a total consideration of $10 million. Brigham was the managing member of the Brigham-Duke LLC with a 1% interest and Duke was the sole remaining member with a 99% interest. Pursuant to the terms of the Brigham-Duke LLC agreement, Brigham paid 100% of the drilling and completion costs for all wells drilled by the Brigham-Duke LLC in exchange for a 70% working interest in the wells and their associated drilling and spacing units and allocable seismic data. Upon 100% project payout, Brigham had certain rights to back-in for up to a 94% effective working interest in the Brigham-Duke LLC properties. In February 2001, Duke, as majority member of the Brigham-Duke LLC elected to dissolve the Brigham-Duke LLC. As a result of the dissolution of the Brigham-Duke LLC, the remaining undeveloped land and seismic data in the Brigham-Duke LLC project areas were unconditionally owned by Duke and, in December 2001, Brigham recorded a loss of approximately $94,000 on its investment in the Brigham-Duke LLC. 4. PROPERTY AND EQUIPMENT Property and equipment, at cost, are summarized as follows (in thousands):
DECEMBER 31, --------------------- 2002 2001 ---------- --------- Oil and natural gas properties . . . . . . . . . . . . $ 267,394 $239,711 Accumulated depletion. . . . . . . . . . . . . . . . . (102,414) (87,820) ---------- --------- 164,980 151,891 ---------- --------- Other property and equipment: 3-D seismic interpretation workstations and software 2,445 2,307 Office furniture and equipment . . . . . . . . . . . 2,337 2,225 Accumulated depreciation . . . . . . . . . . . . . . (3,548) (3,201) ---------- --------- 1,234 1,331 ---------- --------- $ 166,214 $153,222 ========== =========
Brigham capitalizes certain payroll and other internal costs directly attributable to acquisition, exploration and development activities as part of its investment in oil and natural gas properties over BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 4. PROPERTY AND EQUIPMENT (CONTINUED) the periods benefited by these activities. During the years ended December 31, 2002, 2001 and 2000, these capitalized costs amounted to $4.2 million, $3.9 million and $3.4 million, respectively. Capitalized costs do not include any costs related to production, general corporate overhead, or similar activities. Interest costs of $0.9 million, $1.8 million and $2.8 million were capitalized in 2002, 2001 and 2000, respectively. 5. SENIOR CREDIT FACILITY AND SENIOR SUBORDINATED NOTES DECEMBER 31, ---------------- 2002 2001 ------- ------- Senior Credit Facility . . $60,000 $75,000 Senior Subordinated Notes. 21,797 16,721 ------- ------- Total Debt . . . . . . . . $81,797 $91,721 Less: Current Maturities - - ------- ------- Total Long-Term Debt . . $81,797 $91,721 ======= ======= Senior Credit Facility As of December 31, 2002, Brigham had $60.0 million in borrowings outstanding under its senior credit facility. Principal outstanding under the senior credit facility is due at maturity with interest due monthly for base rate tranches or periodically as London Interbank Offered Rate (LIBOR) tranches mature. The annual interest rate for borrowings under the senior credit facility is either the lender's base rate or London Interbank Offered Rate (LIBOR) (1.5% on December 31, 2002) plus 3.00%, at Brigham's option. Obligations under the senior credit facility are secured by substantially all of Brigham's oil and natural gas properties and other tangible assets. The senior credit facility contains various restrictive covenants and compliance requirements, which include minimum current ratio, interest coverage ratio, limitations on capital expenditures related to seismic and land activities, and various other financial covenants. At December 31, 2002 and for the year then ended, Brigham was in compliance with all covenant requirements. In December 2002, the senior credit facility was amended to extend the maturity date to December 31, 2004 and to provide Brigham with $65 million in funding commitments under a revolving credit structure. In December 2001, the senior credit facility was amended to extend the maturity date to December 31, 2003. Brigham recognized $323,000 and $200,000 during 2002 and 2001, respectively, as additional deferred loan fees relating to these amendments. The additional deferred loan fees and the unamortized deferred loan fees will be amortized over the remaining life of the senior credit facility. The senior credit facility was amended in February 2000, to provide Brigham with $75 million in borrowing availability. As part of the amendment, $30 million of the senior credit facility held by Shell Capital was designated as convertible notes. To facilitate this conversion Brigham issued to Shell Capital warrants to be converted into shares of Brigham common stock in the following amounts and prices: (i) $10 million is convertible at $3.90 per share, (ii) $10 million is convertible at $6.00 per share and (iii) $10 million is convertible at $8.00 per share. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 5. SENIOR CREDIT FACILITY AND SENIOR SUBORDINATED NOTES (CONTINUED) In addition, certain financial covenants of the senior credit facility were amended or added in the July 1999, February 2000 and October 2000 amendments. In connection with the February 2000 amendment, Brigham reset the price of the warrants previously issued to its existing senior lenders to purchase one million shares of Brigham common stock from the then current exercise price of $2.25 per share to $2.02 per share. In December 2002, Brigham entered into a series of transactions whereby a number of warrants and convertible debt rights were extinguished or converted. Brigham issued 550,000 unregistered shares of its common stock to Shell Capital in exchange for Shell Capital's warrant position (see Senior Subordinated Notes below), and to terminate Shell Capital's right to convert $30 million of Brigham's senior credit facility into shares of Brigham common stock. Also, DLJ Merchant Banking Partners III, L.P. in conjunction with GlobalEnergy Partners, both affiliates of CSFB Private Equity, purchased $10 million of Brigham's senior credit facility from Shell Capital and converted it into 2,564,102 shares of Brigham's common stock at an exercise price of $3.90 per share. Brigham recorded $0.6 million in debt conversion expenses associated with this conversion. The following table details the warrant position and convertible debt rights that were extinguished or converted as a result of the these transactions:
EXERCISE PRICE # SHARES ---------- --------- 10 million of Convertible Notes . . . . . . . . . . . . $ 3.90 2,564,102 10 million of Convertible Notes . . . . . . . . . . . . $ 6.00 1,666,667 10 million of Convertible Notes . . . . . . . . . . . . $ 8.00 1,250,000 Warrants issued with Senior Subordinated Notes Facility $ 3.00 1,250,000 --------- 6,730,769 =========
As further discussed in Note 6, Brigham issued 500,000 shares of Series B preferred stock and 2.3 million warrants to purchase Brigham's common stock for net proceeds of $9.4 million. In addition, Brigham used $5.0 million of the net proceeds from the Series B preferred offering to repay outstanding indebtedness under its senior credit facility. In March 2003, Brigham replaced its senior credit facility with a new senior credit facility that provides for a maximum $80 million in commitments, an initial borrowing base of $70 million and matures in March 2006. As of the closing date of the facility, Brigham had $56 million in outstanding borrowings under the new senior credit facility. Borrowings under the new senior credit facility are secured by substantially all of Brigham's oil and natural gas properties and other tangible assets and bear interest at either the base rate of Societe Generale or LIBOR, at Brigham's option, plus a margin that varies according to facility usage. Interest is paid quarterly. The collateral value and borrowing base are redetermined periodically. The unused portion of the committed borrowing base is subject to an annual commitment fee of 0.50%. The new senior credit facility agreement contains various covenants and restrictive provisions, which limit Brigham's ability to incur additional indebtedness, sell properties, purchase or redeem capital stock, make investments or loans, create liens and make certain acquisitions. The new senior credit facility requires Brigham to maintain a current ratio (as defined) of at least 1 to 1 and an interest coverage ratio (as defined) of at least 3.25 to 1. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 5. SENIOR CREDIT FACILITY AND SENIOR SUBORDINATED NOTES (CONTINUED) Senior Subordinated Notes As of December 31, 2002, Brigham had $21.8 million of senior subordinated notes outstanding. The senior subordinated notes bear interest at 10.75% per annum, payable quarterly in arrears on the last day of January, April, July and October, are redeemable at Brigham's option for face value at any time and have no principal repayment obligations until maturity in October 2005. At Brigham's option, up to 50% of the interest payments on the senior subordinated notes can be satisfied by payment in kind through the issuance of additional senior subordinated notes in lieu of cash. In December 2002, Brigham extended its option to satisfy 50% of its interest obligation in this manner through October 2003. For the years ended December 31, 2002 and 2001, Brigham exercised this option and issued an additional $1.1 and $0.7 million, respectively, of senior subordinated notes. The senior subordinated notes are issued pursuant to the senior subordinated notes facility dated October 31, 2000. Under the senior subordinated notes facility, Shell Capital agreed to provide up to $20 million (plus any amount of interest paid in kind) in senior subordinated notes in borrowing increments of at least $1 million. Once borrowings under the senior subordinated notes facility have been repaid they cannot be withdrawn. The senior subordinated notes are secured obligations ranking junior to Brigham's senior credit facility and have covenants similar to the senior credit facility. In connection with the senior subordinated credit agreement in October 2000, Brigham issued warrants to purchase 1,250,000 shares of Brigham common stock at an exercise price of $3.00 per share. The warrants had a term of seven years and a cashless exercise feature. Brigham valued the warrants using the Black-Scholes Option Pricing Model and recorded the estimated value of $2.9 million as deferred loan costs which are being amortized over the five-year term of the senior subordinated notes. The warrants were extinguished in December 2002 (see Senior Credit Facility above). At January 1, 2000, Brigham had a subordinated notes agreement with $41.3 million total outstanding and warrants issued to the notes holders to purchase one million shares of common stock at an exercise price of $3.50 per share. In February 2000, in connection with an amendment to the agreement, the exercise price on the warrants was reduced to $2.43 per share. Brigham issued an additional $4.6 million in subordinated notes as payment in kind of interest for the year ended December 31, 2000. In November 2000, these subordinated notes and warrants were purchased by Brigham for $20 million resulting in a gain of $32.3 million, net of transaction costs of $1.7 million. 6. PREFERRED STOCK In October 2000, Brigham designated 1.5 million shares of preferred stock as Series A Preferred Stock, and in November 2000, issued 1.0 million shares of mandatorily redeemable preferred stock (the "Series A Preferred Stock") and warrants to purchase 6,666,667 shares of Brigham's common stock (the "Series A Warrants") for net proceeds of $19.8 million. The proceeds from the issuance of the Series A Preferred Stock and Series A Warrants were used to purchase the subordinated notes and warrants held by the holder of the subordinated notes as described in Note 5. The Series A Preferred Stock has a par value of $.01 per share and a stated value of $20 per share. The Series A Preferred Stock is cumulative and pays dividends quarterly at a rate of 6% per annum of the stated value if paid in cash or 8% per annum of the stated value if paid in kind ("PIK") through the issuance of additional Series A Preferred Stock in lieu of cash. At Brigham's option, up to 100% of the dividend payments on the Series A Preferred Stock can be paid by the issuance of PIK BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 6. PREFERRED STOCK (CONTINUED) dividends for five years. The Series A Preferred Stock matures in ten years and is redeemable at Brigham's option at 100% or 101% of stated value (depending upon certain conditions) at anytime prior to maturity. The Series A Warrants have a term of ten years, an exercise price of $3.00 per share and must be exercised, if Brigham so requires, in the event Brigham's common stock trades above $5.00 per share for 60 consecutive trading days. The exercise price of the Series A Warrants is payable either in cash or in shares of the Series A Preferred Stock valued at liquidation value plus accrued dividends. If Brigham requires exercise of the Series A Warrants, proceeds will be used to fund the redemption of a similar value of then outstanding Series A Preferred Stock. The Series A Warrants were valued at $11.5 million using the Black-Scholes Option Pricing model and were recorded as additional paid-in capital in 2000. This discount accretes to the Series A Preferred Stock dividends during the life of the securities using the effective interest method. In March 2001, Brigham designated an additional 750,000 shares of preferred stock as Series A and issued 500,000 shares of Series A Preferred Stock and 2,105,263 warrants to purchase Brigham's common stock (the "Additional Series A Warrants") for net proceeds of $9.8 million. The Additional Series A Warrants have terms similar to the Series A Warrants described above except the Additional Series A Warrants have an exercise price of $4.75 per share and must be exercised, if Brigham so requires, in the event that Brigham's common stock trades at an average above 150% of the exercise price (currently $6.525 per share) for 60 consecutive trading days. The Additional Series A Warrants were valued at approximately $4.5 million using the Black-Scholes Option Pricing model and were recorded as additional paid-in capital in March 2001. This discount accretes to the Series A Preferred Stock dividends during the life of the securities using the effective interest method. In connection with the issuance of Series B Preferred Stock in December 2002, the exercise price of the Additional Series A warrants was reset from the then current exercise price of $4.75 per share to $4.35 per share. Brigham had 1,765,132 and 1,630,692 shares of Series A Preferred Stock issued and outstanding with a redemption value of $35.3 million and $32.6 million at December 31, 2002 and 2001, respectively. For the year ended December 31, 2002 and 2001, Brigham issued an additional 134,440 and 130,692 shares, respectively, of Series A Preferred Stock as PIK dividends. In December 2002, Brigham designated 1,000,000 shares of preferred stock as Series B and issued 500,000 shares of Series B Preferred Stock and warrants to purchase 2,298,851 shares of Brigham's common stock (the "Series B Warrants") for net proceeds of $9.4 million. A portion of the proceeds were used to reduce borrowings under the Senior Credit Facility by $5 million. The Series B Preferred Stock is cumulative and pays dividends quarterly at a rate of 6% per annum of the stated value if paid in cash or 8% per annum of the stated value if PIK through the issuance of additional Series B Preferred Stock in lieu of cash. At Brigham's option, up to 100% of the dividend payments on the Series B Preferred Stock can be paid by the issuance of PIK dividends for five years. The Series B Preferred Stock matures in ten years and is redeemable in whole at Brigham's option at 101% of the stated value five years after closing. The Series B Preferred Stock ranks in parity with the Series A Preferred Stock and senior as to dividend, redemption and liquidation rights to all other classes and series of capital stock of Brigham authorized on the date of issuance, or to any other class or series of capital stock issued while any BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 6. PREFERRED STOCK (CONTINUED) shares of the Series B Preferred Stock remain outstanding. The Series B Preferred Stock does not generally have any voting rights, except for certain approval rights and as required by law. The Series B Warrants have terms similar to the Series A Warrants described above with an exercise price of $4.35 per share and must be exercised, if Brigham so requires, in the event that Brigham's common stock trades at an average of at least 150% of the exercise price ($6.525 per share) for 60 consecutive trading days. The Series B Warrants were valued at approximately $4.6 million using the Black-Scholes Option Pricing model and were recorded as additional paid-in capital in December 2002. This discount accretes to the Series B Preferred Stock dividends during the life of the securities using the effective interest method. Brigham had 501,226 shares of Series B Preferred Stock issued and outstanding with a redemption value of $10.0 million at December 31, 2002. For the year ended December 31, 2002, Brigham issued an additional 1,226 shares of Series B Preferred Stock as PIK dividends. 7. ISSUANCE OF COMMON STOCK In December 2002, Brigham issued 550,000 shares of Brigham common stock to Shell Capital in exchange for Shell Capital's warrants and associated convertible debt rights. In addition, Brigham issued 2,564,102 shares of Brigham common stock upon the conversion of $10 million of the senior credit facility. See further discussion above in Note 5. In February 2000, Brigham issued 2,195,122 shares of common stock and 731,707 warrants to purchase Brigham's common stock for total net proceeds of approximately $4.2 million in a private placement to a group of institutional investors led by affiliates of two members of Brigham's board of directors. The equity sale consisted of units that included one share of common stock and one-third of a warrant to purchase Brigham's common stock at an exercise price of $2.5625 per share. In December 2002, 243,902 of these warrants were exercised for common stock resulting in net proceeds of approximately $625,000. In February 2003, the remaining 487,805 warrants were exercised under a cashless feature resulting in the issuance of 248,028 shares of Brigham common stock. 8. CAPITAL LEASE OBLIGATIONS Property under capital leases consists of the following (in thousands):
DECEMBER 31, ------------- 2002 2001 ----- ------ 3-D seismic interpretation workstations and software $ - $ 45 Office furniture and equipment . . . . . . . . . . . - 167 ----- ------ - 212 Accumulated depreciation and amortization. . . . . . - (175) ----- ------ $ - $ 37 ===== ======
There are no obligations under capital leases as of December 31, 2002. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 9. INCOME TAXES The provision for income taxes consists of the following (in thousands):
YEAR ENDED DECEMBER 31, ------------------- 2002 2001 2000 ----- ----- ----- Current income taxes: Federal. . . . . . . . . . . . . . . . . . . . . . . . . $ - $ - $ - State. . . . . . . . . . . . . . . . . . . . . . . . . . - - - Deferred income taxes: Federal. . . . . . . . . . . . . . . . . . . . . . . . . - - - State. . . . . . . . . . . . . . . . . . . . . . . . . . - - - $ - $ - $ -
The differences in income taxes provided and the amounts determined by applying the federal statutory tax rate to income before income taxes result from the following (in thousands):
YEAR ENDED DECEMBER 31, -------------------------- 2002 2001 2000 ------ -------- -------- Tax at statutory rate . . . . . . . . . . . . . . . . $ 832 $ 4,091 $ 5,814 Add the effect of: Nondeductible expenses . . . . . . . . . . . . . . . 223 4 12 Deductible stock compensation . . . . . . . . . . . . (110) (9) - Valuation allowance . . . . . . . . . . . . . . . . . (945) (4,086) (5,826) ------ -------- -------- $ - $ - $ - ====== ======== ========
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 9. INCOME TAXES (CONTINUED) The components of deferred income tax assets and liabilities are as follows (in thousands):
DECEMBER 31, -------------------- 2002 2001 --------- --------- Deferred tax assets: Net operating loss carryforwards. . $ 34,814 $ 31,085 Capital loss carryforwards. . . . . 1,001 438 Stock compensation. . . . . . . . . 808 745 Gas imbalances. . . . . . . . . . . 698 445 Unrealized hedging losses . . . . . 1,066 - Other . . . . . . . . . . . . . . . 32 7 --------- --------- 38,419 32,720 --------- --------- Deferred tax liability: Depreciable and depletable property (29,544) (24,058) Derivative liabilities. . . . . . . (325) (233) --------- --------- (29,869) (24,291) --------- --------- Net deferred tax asset. . . . . . . 8,550 8,429 Valuation allowance . . . . . . . . (8,550) (8,429) --------- --------- $ - $ - ========= =========
Realization of deferred tax assets associated with net operating loss carryforwards ("NOLs") and other credit carryforwards is dependent upon generating sufficient taxable income prior to their expiration. At December 31, 2002, management believes it is more likely than not that these NOLs and other credit carryforwards may expire unused and, accordingly, has established a valuation allowance of $8.6 million against them. The valuation allowance was increased by $0.1 million in 2002 due to an increase of $5.6 million in deferred tax liabilities, partially offset by a $5.7 million increase in carryforward and other amounts. Deferred tax assets of $1.1 million related to unrealized hedging losses in other comprehensive income are included in this $5.7 million increase. At December 31, 2002, Brigham has regular tax NOLs of approximately $99.5 million. Additionally, Brigham has approximately $84.9 million of alternative minimum tax ("AMT") NOLs available as a deduction against future AMT income. The NOLs expire from 2012 through 2022. The BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 9. INCOME TAXES (CONTINUED) value of these NOLs depends on the ability of Brigham to generate taxable income. A summary of our NOLs follows:
REGULAR AMT NOLS NOLS -------- ------- Expiration Date: December 31, 2012 . . . . $ 13,327 $ 8,703 December 31, 2018 . . . . 26,411 23,170 December 31, 2019 . . . . 20,806 20,196 December 31, 2020 . . . . 12,512 7,587 December 31, 2021 . . . . 19,116 18,440 December 31, 2022 . . . . 7,298 6,799 -------- ------- $ 99,470 $84,895 ======== =======
In addition, at December 31, 2002, Brigham has capital loss carryforwards of approximately $2.9 million that expire in varying years through 2007. Brigham believes it has a $5 million limitation on its NOLs under Internal Revenue Code Section 382 due to a potential 50% change in ownership among its 5% shareholders over a three-year period. 10. NET INCOME (LOSS) PER SHARE Basic earnings per share are computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding for the period. The computation of diluted net income (loss) per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that would then share in the earnings of Brigham.
YEAR ENDED DECEMBER 31, -------------------------- 2002 2001 2000 -------- ------- ------- RESTATED Basic EPS: Income (loss) available to common stockholders $ (576) $ 9,238 $16,337 ======== ======= ======= Common shares outstanding. . . . . . . . . . . 16,138 15,988 16,241 ======== ======= ======= Basic EPS. . . . . . . . . . . . . . . . . . . . $ (0.04) $ 0.58 $ 1.01 ======== ======= =======
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 10. NET INCOME (LOSS) PER SHARE (CONTINUED)
YEAR ENDED DECEMBER 31, -------------------------- 2002 2001 2000 -------- ------- ------- RESTATED Diluted EPS: Income (loss) available to common stockholders . . . . . . . . . . . $ (576) $ 9,238 $16,337 Adjustments for assumed conversions: Interest on convertible debt . . . . . . . . . . . . . . . . . . . - 826 - Dividends and accretion on mandatorily redeemable preferred stock. - 2,364 - -------- ------- ------- - 3,190 - -------- ------- ------- Income (loss) available to common stockholders-diluted . . . . . . $ (576) $12,428 $16,337 ======== ======= ======= Common shares outstanding. . . . . . . . . . . . . . . . . . . . . . 16,138 15,988 16,241 Effect of dilutive securities: Convertible debt . . . . . . . . . . . . . . . . . . . . . . . . . - 2,564 - Warrants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - 926 - Mandatorily redeemable preferred stock . . . . . . . . . . . . . . - 8,426 - Stock options. . . . . . . . . . . . . . . . . . . . . . . . . . . - 301 - -------- ------- ------- Potentially dilutive common shares . . . . . . . . . . . . . . . . . - 12,217 - -------- ------- ------- Adjusted common shares outstanding-diluted . . . . . . . . . . . . 16,138 28,205 16,241 ======== ======= ======= Diluted EPS (as restated for 2001-see below) . . . . . . . . . . . . $ (0.04) $ 0.44 $ 1.01 ======== ======= =======
At December 31, 2002, 2001, and 2000, potential dilution of approximately 14.3 million, 3.0 million and 11.1 million shares of common stock, respectively, related to mandatorily redeemable preferred stock, convertible debt, warrants and options were outstanding, but were not included in the computation of diluted income (loss) per share because the effect of these instruments would have been anti-dilutive. RESTATEMENT-Diluted earnings per share for 2001 have been restated (downward) to appropriately reflect the impact of Brigham's convertible debt, mandatorily redeemable preferred stock and associated warrants. The revised calculations utilize the "if-converted" method, as the holders can BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 10. NET INCOME (LOSS) PER SHARE (CONTINUED) exercise the warrants either by paying cash or tendering the related convertible debt or mandatorily redeemable preferred stock.
QUARTER YEAR TO DATE ------------------------- ----------------------- AS REPORTED RESTATED AS REPORTED RESTATED ------------- ---------- ------------ --------- March 31, 2001. . . $ 0.02 $ 0.02 $ 0.02 $ 0.02 June 30, 2001 . . . $ 0.46 $ 0.30 $ 0.51 $ 0.36 September 30, 2001. $ 0.17 $ 0.13 $ 0.67 $ 0.49 December 31, 2001 . $ (0.15) $ (0.15) $ 0.54 $ 0.44
There is no impact on previously reported diluted earnings per share data for 2002 or 2000. 11. CONTINGENCIES, COMMITMENTS AND FACTORS WHICH MAY AFFECT FUTURE OPERATIONS Litigation Brigham is, from time to time, party to certain lawsuits and claims arising in the ordinary course of business. While the outcome of lawsuits and claims cannot be predicted with certainty, management does not expect these matters to have a materially adverse effect on the financial condition, results of operations or cash flows of Brigham. On June 1, 2001, Leonel Garcia, a landowner in Brooks County, Texas, filed suit against Brigham claiming that Brigham transported natural gas under his property through an existing pipeline without his consent. Mr. Garcia claimed $1.2 million in actual damages and $3 million in exemplary damages. In May 2002, Brigham settled the case through mediation for a cash payment of $125,000. Subsequently, Brigham began using an alternate pipeline. On November 20, 2001, Brigham filed a lawsuit in the District Court of Travis County, Texas against Steve Massey Company, Inc. ("Massey") for breach of contract. The Petition claims Massey furnished defective casing to Brigham, which ultimately led to the casing failure of the Palmer "347" No. 5 well (the "Palmer #5") and the loss of the Palmer #5 as a producing well. Brigham believes the amount of damages incurred due to the loss of the Palmer #5 may exceed $5 million. Massey joined as additional defendants to the lawsuit other parties that had responsibility for the manufacture, importation or fabrication of the casing for its use in the Palmer #5. The case is currently in discovery. A trial has been set for August 2003. On February 20, 2002, Massey filed an Original Petition to Foreclose Lien in Brooks County, Texas. Massey's Petition claims Brigham breached its contract for failure to pay for the casing it furnished Brigham for the Palmer #5 (and that Brigham's claim is defective, forming the basis of the lawsuit described in the paragraph above). Massey's Petition claims Brigham owes Massey a total of $445,819. Brigham's Motion to Transfer Venue to Travis County, Texas, and Motion to Consolidate Massey's claim with Brigham's suit against Massey pending in Travis County, were recently granted. If Massey is successful in its claim, Massey would have the right to foreclose its lien against the well, associated equipment and Brigham's leasehold interest. At this point in time, Brigham cannot predict the outcome of either its Travis County case or Massey's claim. On July 11, 2002, an employee of a contractor on Brigham's Burkhart #1-R location, Matagorda County, Texas, was involved in a fatal accident. The United States Department of Labor Occupational BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 11. CONTINGENCIES, COMMITMENTS AND FACTORS WHICH MAY AFFECT FUTURE OPERATIONS (CONTINUED) Safety & Health Administration investigated the accident and issued three citations and imposed a total of $168,000 in fines. Brigham is appealing the citations, but at this time, cannot predict the outcome of that appeal. On October 8, 2002, relatives of the contractor's employee filed a wrongful death action in the district court for Matagorda County, Texas, against Brigham and three of Brigham's contractors in connection with his accidental death on July 11, 2002. Plaintiffs are seeking unspecified both actual and punitive damages. Brigham cannot predict the outcome of this case, however Brigham believes it has sufficient insurance to cover the claim. As of December 31, 2002, there were no known environmental or other regulatory matters related to Brigham's operations that are reasonably expected to result in a material liability to Brigham. Compliance with environmental laws and regulations has not had, and is not expected to have, a material adverse effect on Brigham's capital expenditures, earnings or competitive position. Operating Lease Commitments Brigham leases office equipment and space under operating leases expiring at various dates. The noncancelable term of the lease for Brigham's office space expires in 2007 with an option to renew for an additional five years. The future minimum annual rental payments under the noncancelable terms of these leases at December 31, 2002 are as follows (in thousands):
2003 . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 885 2004 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 885 2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 885 2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 885 2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 443 ----- 3,983 =====
Future minimum rental payments are not reduced by minimum sublease rental income of approximately $13,000 due in 2003 under noncancelable subleases. Rental expense for the years ended December 31, 2002, 2001 and 2000 was approximately $868,000, $731,000 and $805,000, respectively. Major Purchasers The following purchasers accounted for 10% or more of Brigham's oil and natural gas sales for the years ended December 31, 2002, 2001 and 2000:
2002 2001 2000 ----- ----- ----- Purchaser A . . . . . . . . . . . . . . 19% 45% 36% Purchaser B . . . . . . . . . . . . . . - 15% 20% Purchaser C . . . . . . . . . . . . . . 15% - - Purchaser D . . . . . . . . . . . . . . 11% - -
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 11. CONTINGENCIES, COMMITMENTS AND FACTORS WHICH MAY AFFECT FUTURE OPERATIONS (CONTINUED) Brigham believes that the loss of any individual purchaser would not have a long-term material adverse impact on its financial position or results of operations. Factors Which May Affect Future Operations Since Brigham's major products are commodities, significant changes in the prices of oil and natural gas could have a significant impact on Brigham's results of operations for any particular year. 12. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES Brigham utilizes various commodity swap and option contracts to (i) reduce the effects of volatility in price changes on the oil and natural gas commodities it produces and sells, (ii) support its capital budgeting plans, and (iii) lock-in prices to protect the economics related to certain capital projects. NATURAL GAS DERIVATIVE CONTRACTS The following table sets forth Brigham's outstanding natural gas hedging contracts and the weighted average NYMEX prices for those contracts as of December 31, 2002:
FIRST SECOND THIRD FOURTH OUTSTANDING QUARTER QUARTER QUARTER QUARTER AVERAGE -------- -------- -------- -------- ------------ 2003-Swap Contracts Volume (MMbtu) . . 832,500 591,500 460,000 322,000 549,851 Price per MMBtu. . $ 3.63 $ 3.32 $ 3.50 $ 3.73 $ 3.54
The following table sets forth the natural gas hedging contracts Brigham entered subsequent to December 31, 2002 and the weighted average NYMEX prices for those contracts:
FIRST SECOND THIRD FOURTH OUTSTANDING QUARTER QUARTER QUARTER QUARTER AVERAGE -------- -------- -------- -------- ------------ 2003-Swap Contracts Volume (MMbtu) . . - 227,500 138,000 92,000 114,692 Price per MMBtu. . $ - $ 5.21 $ 5.08 $ 5.12 $ 5.15 2003-Floors Volume (MMbtu) . . - 150,000 460,000 460,000 187,912 Price per MMBtu. . $ - $ 4.50 $ 4.50 $ 4.50 $ 4.50 2004-Swap Contracts Volume (MMbtu) . . 295,750 227,500 138,000 92,000 187,912 Price per MMBtu. . $ 4.96 $ 4.25 $ 4.18 $ 4.36 $ 4.53
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 12. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES (CONTINUED) OIL DERIVATIVE CONTRACTS The following table sets forth Brigham's outstanding oil hedging contracts and the weighted average NYMEX prices for those contracts as of December 31, 2002:
FIRST SECOND THIRD FOURTH OUTSTANDING QUARTER QUARTER QUARTER QUARTER AVERAGE -------- -------- -------- -------- ------------ 2003-Swap Contracts Volume (Bbl) . . . . . 67,500 50,050 55,200 41,400 53,471 Price per Bbl. . . . . $ 25.29 $ 24.28 $ 23.77 $ 23.21 $ 24.26 2003-Collars Volume (Bbl) . . . . . 22,500 22,750 - - Ceiling price per Bbl. $ 22.56 $ 22.56 $ - $ - Floor price per Bbl. . $ 18.00 $ 18.00 $ - $ -
The following table sets forth the oil hedging contracts Brigham entered subsequent to December 31, 2002 and the weighted average NYMEX prices for those contracts:
FIRST SECOND THIRD FOURTH OUTSTANDING QUARTER QUARTER QUARTER QUARTER AVERAGE -------- -------- -------- -------- ------------ 2003-Swap Contracts Volume (Bbl) . . . - 11,375 - - 2,836 Price per Bbl. . . $ - $ 29.33 $ - $ - $ 29.33 2004-Swap Contracts Volume (Bbl) . . . 29,575 20,475 13,800 9,200 18,145 Price per Bbl. . . $ 25.35 $ 24.52 $ 23.91 $ 23.80 $ 24.65
At December 31, 2002, the fair value of hedging contracts included in accumulated other comprehensive income and other current liabilities was approximately $3.2 million which is expected to be included in the results of operations for the year ended December 31, 2003. At December 31, 2001, the fair value of hedging contracts included in accumulated other comprehensive income and other current assets was approximately $351,000 of which approximately $50,000 was classified as noncurrent assets. Brigham reports average oil and natural gas prices and revenues including the net results of hedging activities. The following table sets forth Brigham's oil and natural gas prices including and BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 12. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES (CONTINUED) excluding the hedging gains and losses and the increase or decrease in oil and natural gas revenues as a result of the hedging activities for the three year period ended December 31, 2002:
YEAR ENDED DECEMBER 31, ----------------------- 2002 2001 2000 ------ ------ ------ NATURAL GAS Average price per Mcf as reported (including hedging results) $ 3.21 $ 3.11 $ 1.94 Average price per Mcf realized (excluding hedging results). . $ 3.33 $ 4.29 $ 4.06 Decrease in revenue (in thousands). . . . . . . . . . . . . . $ 712 $8,001 $9,400 OIL Average price per Bbl as reported (including hedging results) $23.55 $24.05 $29.17 Average price per Bbl realized (excluding hedging results). . $25.17 $24.38 $29.47 Decrease in revenue (in thousands). . . . . . . . . . . . . . $1,135 $ 153 $ 107
Derivative instruments that do not qualify as hedging contracts are recorded at fair value on the balance sheet. At each balance sheet date, the value of these derivatives is adjusted to reflect current fair value and any gains or losses are recognized as other income or expense. At December 31, 2002 and 2001, the fair value of these derivatives included in other liabilities was $0 and $0.4 million, respectively. Brigham recognized $0.4 million, $9.7 million and $(8.9) million in non-cash gains (losses) related to changes in the fair values of these derivative contracts and $0.6 million, $1.5 million, and $0.6 million in losses related to the cash settlement payments made by Brigham to the counterparty for the years ended December 31, 2002, 2001 and 2000, respectively. For the year ended December 31, 2002, ineffectiveness associated with Brigham's derivative commodity instruments designated as cash flow hedges decreased earnings by approximately $0.1 million. These amounts are included in other income and expense. There was no ineffectiveness for the year ended December 31, 2001. 13. FINANCIAL INSTRUMENTS Brigham's non-derivative financial instruments include cash and cash equivalents, accounts receivable, accounts payable and long-term debt. The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of their immediate or short-term maturities. The carrying value of Brigham's Senior Credit Facility approximates its fair market value since it bears interest at floating market interest rates. The fair value of Brigham's Senior Subordinated Notes at December 31, 2002 and 2001 was $24.0 million and $13.9 million, respectively. Brigham's accounts receivable relate to oil and natural gas sold to various industry companies, and amounts due from industry participants for expenditures made by Brigham on their behalf. Credit terms, typical of industry standards, are of a short-term nature and Brigham does not require collateral. Brigham's accounts receivable at December 31, 2002 and 2001 do not represent significant credit risks as they are dispersed across many counterparties. Counterparties to the natural gas and crude oil price swaps are investment grade financial institutions. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 14. EMPLOYEE BENEFIT PLANS Brigham has adopted a defined contribution 401(k) plan for substantially all of its employees. The plan provides for Brigham matching of employee contributions to the plan, at Brigham's discretion. During 2002 and 2001, Brigham matched 25% of eligible employee contributions. Based on attainment of performance goals established at the beginning of 2002, Brigham matched an additional 62.5% and 17% of eligible employee contributions made during 2002 and 2001, respectively. Brigham contributed $260,000 and $102,000 to the 401(k) plan for the years ended December 31, 2002 and 2001, respectively, to match eligible contributions by employees. Brigham did not match employee contributions in 2000. 15. STOCK BASED COMPENSATION Brigham provides an incentive plan for the issuance of stock options, stock appreciation rights, stock, restricted stock, cash or any combination of the foregoing. The objective of this plan is to reward key employees whose performance may have a significant effect on the success of Brigham. An aggregate of 1,588,170 shares of Brigham's common stock was reserved for issuance pursuant to this plan. By resolution of the stockholders in May 2001, the number of shares of common stock available under the plan was amended to equal the lesser of 13% of the shares of common stock of Brigham issued and outstanding at any time or 2,077,335 shares. The Compensation Committee of the Board of Directors determines the type of awards made to each participant and the terms, conditions and limitations applicable to each award. At December 31, 2002, Brigham has issued approximately 85,000 incentive awards in excess of the amount currently authorized by the plan. Brigham will ask stockholders to approve an increase in the total shares available for incentive awards at the next annual meeting in May 2003. The requested increase will be greater than 85,000 shares. Options granted subsequent to March 4, 1997 have an exercise price equal to the fair market value of Brigham's common stock on the date of grant and generally vest over three to five years. In May 2002, Brigham accelerated the vesting of certain employee stock options and extended the time limitation for exercising certain employee stock options following termination of employment. These revisions resulted in the immediate recognition of stock compensation cost as measured at the effective date of the changes. Accordingly, a non-cash charge to general and administrative expense in the amount of $596,000 was recorded. Brigham also maintains a plan under which it offers stock compensation to non-employee directors. Pursuant to the terms of the plan, non-employee directors are entitled to annual grants. Options granted under this plan have an exercise price equal to the fair market value of Brigham's common stock on the date of grant and generally vest over five years. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 15. STOCK BASED COMPENSATION (CONTINUED) The following table summarizes activity under the incentive plan for each of the three years ended December 31, 2002:
WEIGHTED AVERAGE SHARES EXERCISE PRICE ----------------- ---------------- Options outstanding December 31, 1999 1,519,726 $ 4.47 Options granted . . . . . . . . . . 793,500 2.83 Options forfeited or cancelled. . . (898,112) (5.57) Options exercised . . . . . . . . . (8,000) (5.11) ----------------- Options outstanding December 31, 2000 1,407,114 2.89 Options granted . . . . . . . . . . 546,500 3.44 Options forfeited or cancelled. . . (239,369) (3.48) Options exercised . . . . . . . . . (97,474) (2.59) ----------------- Options outstanding December 31, 2001 1,616,771 3.00 Options granted . . . . . . . . . . 475,000 4.12 Options forfeited or cancelled. . . (177,129) (3.25) Options exercised . . . . . . . . . (132,507) (2.23) ----------------- Options outstanding December 31, 2002 1,782,135 $ 3.34 =================
Brigham is required to use variable accounting for 252,500 of the stock options granted during 2000 of which 217,000 remain outstanding at December 31, 2002. This method of accounting requires recognition of noncash compensation expense for the difference between the option exercise price and the market price of Brigham's stock at the end of the accounting period of vested options. Since the market price for Brigham's stock is a component of the variable cost accounting calculation, it is not possible to determine the total noncash compensation expense that will be recognized during the vesting period of these options. The following table summarizes information about stock options outstanding at December 31, 2002:
OPTIONS OUTSTANDING OPTIONS EXERCISABLE ------------------------------------------------- ------------------------------- NUMBER WEIGHTED- NUMBER OUTSTANDING AT AVERAGE WEIGHTED- EXERCISABLE AT WEIGHTED- DECEMBER 31, REMAINING AVERAGE DECEMBER 31, AVERAGE EXERCISE PRICE 2002 CONTRACTUAL LIFE EXERCISE PRICE 2002 EXERCISE PRICE --------------- -------------- ---------------- --------------- -------------- --------------- 1.55 to $1.83 181,500 4.1 years $ 1.83 105,000 $ 1.83 2.38 to 3.41 869,635 5.0 years 2.48 414,293 2.64 3.61 to 5.19 719,000 5.7 years 4.07 129,300 3.75 6.31 to 14.38 12,000 2.8 years 6.98 9,533 7.16 -------------- -------------- 1.55 to $14.38 1,782,135 5.2 years $ 3.34 658,126 $ 2.79 ============== ==============
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 15. STOCK BASED COMPENSATION (CONTINUED) Exchange of Certain Options for Shares of Restricted Stock On October 25, 2000, the compensation committee of the Board of Directors approved a proposal to give its employees a one-time right to elect to cancel all or half of their outstanding employee stock options which were previously granted with exercise prices of $5.00 per share (the "$5 Options") or $6.31 per share (the "$6.31 Options") and to receive in exchange shares of restricted stock under Brigham's 1997 Incentive Plan. The exchange ratios were .643 shares of restricted stock for each share of common stock underlying a $5 Option and .4 shares of restricted stock for each share of common stock underlying a $6.31 Option. Pursuant to the option exchange offer, on October 27, 2000, a total of 244,794 of the $5 Options were canceled in exchange for 157,401 shares of restricted stock, and a total of 379,665 of the $6.31 Options were canceled in exchange for 151,866 shares of restricted stock. Regardless of whether the canceled options were vested or unvested, the shares of restricted stock vest 25% per year beginning October 27, 2000. The restricted stock agreements contain provisions for accelerated vesting in some circumstances, which provisions are similar to those in the agreements covering the canceled options. This exchange resulted in noncash compensation expense of approximately $1.1 million that is being recognized over the vesting period of the restricted stock. 16. RELATED PARTY TRANSACTIONS During the years ended December 31, 2002, 2001 and 2000, Brigham incurred costs of approximately $1.1 million, $0.4 million and $0.1 million, respectively, in fees for land acquisition services performed by a company owned by a brother of Brigham's President and Chief Executive Officer and its Executive Vice President-Land and Administration. Other participants in Brigham's 3-D seismic projects reimbursed Brigham for a portion of these amounts. At December 31, 2002 and 2001, Brigham had recorded a liability in accounts payable of approximately $0 and $30,000, respectively, related to services performed by this company. A director of Brigham served as a consultant to Brigham on various aspects of its business and strategic issues. Fees paid for these services by Brigham were approximately $45,000, $44,000 and $33,000 for the years ended December 31, 2002, 2001 and 2000, respectively. Additional disbursements totaling approximately $12,000, $6,000 and $12,000 were made during 2002, 2001 and 2000, respectively, for the reimbursement of certain expenses. At December 31, 2002 and 2001, there were no payables related to these services recorded by Brigham. At December 31, 2002 Brigham had short-term accounts receivable of approximately $94,000 from a director of Brigham. These receivables represent the director's share of costs related to his working interest ownership in the Staubach No. 1, Burkhart #1R and Matthes-Huebner #1 wells that are operated by Brigham. The director obtained his interest in these wells through an exploration and production company that is not affiliated with Brigham. At December 31, 2002, $23,000 of the balance due was current and the remainder was over ninety days past due. Open short-term accounts receivable with the director are approximately $15,000 as of March 2003 and are thirty days past due. On March 1, 2002, Brigham ended an agreement to sell substantially all of its crude production to a single company, and began utilizing a broader range of purchasers. In April 2002, Brigham began selling a portion of its oil production to Citation Crude Marketing, Inc. based on an evaluation of terms and capabilities offered by several companies. Brigham's Executive Vice President and CFO and BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 16. RELATED PARTY TRANSACTIONS (CONTINUED) board member through July 12, 2002 is the brother of the President of Citation Crude Marketing, Inc., and the son of the President and Chief Executive Officer of Citation Oil & Gas Corporation. Brigham sold approximately 212,000 barrels of oil with a value of $5.6 million to Citation Crude Marketing, Inc. during 2002. From time to time, in the normal course of business, Brigham has engaged a drilling company in which one of Brigham's current directors owns stock and serves on the board of directors. Total payments to the drilling company during 2002 and 2001 were $0.4 million and $3.9 million, respectively. At December 31, 2002, Brigham owed the drilling company approximately $0.4 million. At December 31, 2001 the drilling company was not performing work for Brigham and there were no amounts owed. From time to time during 2002, in the normal course of business, Brigham has engaged a service company in which one of Brigham's current directors owns stock and serves on the board of directors. Total payments to the service company during 2002 were $130,000. At December 31, 2002, Brigham owed the service company approximately $76,000. For the year ended December 31, 2001, the service company was not a related party. In October 2001, Brigham entered into a Joint Exploration Agreement with Carrizo Oil & Gas, Inc. ("Carrizo"). Under the terms of this agreement the parties (1) blended their existing oil and gas leasehold positions covering a South Texas prospect, (2) identified five separate areas of mutual interest within the prospect, and (3) agreed upon procedures for the future exploration and development of the prospect. In November and December of 2002, Brigham and Carrizo entered into agreements that increased Brigham's interest in some of the leasehold within the South Texas prospect. One of Brigham's current directors was a co-founder of Carrizo and is currently chairman of Carrizo's board of directors. At December 31, 2002 and 2001, Brigham was owed $413,000 and $158,000, respectively, by Carrizo for exploration and production activities. Brigham owed Carrizo $11,000 and $13,000 at December 31, 2002 and 2001, respectively. During 2001, Brigham entered into three agreements with Aspect Resources, LLC ("Aspect"). These agreements included: (1) a Joint Development Agreement extending the term of an area of mutual interest arrangement, and establishing cost sharing for potential expenditures within the project area; (2) an Agreement and Partial Assignment of Seismic Participation Agreement under which Aspect assigned Brigham an interest in an existing 3-D seismic project and Brigham must pay the assigned interest portion of future costs; (3) a Geophysical Exploration Agreement under which Brigham assigned Aspect an interest in an existing 3-D project area (with certain exclusion) and Aspect agreed to provide certain seismic data overlapping the project area and share in future costs. The President of Aspect was a director of Brigham and a member of the Compensation Committee for a portion of 2002 and all of 2001. Total amounts paid to Aspect during 2002 and 2001 for exploration, development and production operations were $189,000 and $588,000, respectively. Total amounts paid to Brigham by Aspect, or on their behalf, during 2002 and 2001 for exploration, development and production operations were $1,008,000 and $524,000, respectively. Brigham owed Aspect $0 and $174,000 at December 31, 2002 and 2001, respectively, for various exploration and production activities. Aspect owed Brigham $312,000 and $291,000 at December 31, 2002 and 2001, respectively, for various oil and gas exploration and production activities. Brigham was also owed $2,800 and $20,000 by Aspect Management Corp., an affiliate of Aspect, at December 31, 2002 and 2001, respectively, for joint venture operations. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 17. SUPPLEMENTAL CASH FLOW INFORMATION
YEAR ENDED DECEMBER 31, ----------------------- 2002 2001 2000 ------- ------ ------ Cash paid for interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,974 $4,257 $3,894 Noncash investing and financing activities: Increase in current liabilities for deferred loan fees to be paid in future - 200 - Increase in deferred loan fees for issuance of warrants . . . . . . . . . . - - 2,400 Dividends and accretion on mandatorily redeemable preferred stock . . . . . 2,952 2,450 275 Conversion of senior credit facility to common stock. . . . . . . . . . . . 10,000 - -
18. OTHER ASSETS AND LIABILITIES Other current assets consist of the following (in thousands):
DECEMBER 31, -------------- 2002 2001 ------ ------ Gas imbalance receivables . . . . . $3,656 $1,537 Deposits. . . . . . . . . . . . . . 1,909 - Other . . . . . . . . . . . . . . . 1,078 873 ------ ------ $6,643 $2,410 ====== ======
Deposits are amounts held by Brigham's derivative counterparty. Other current liabilities consist of the following (in thousands):
DECEMBER 31, -------------- 2002 2001 ------- ------ Gas imbalance liabilities . . . . $ 5,650 $2,717 Derivative liabilities. . . . . . 3,168 384 Other . . . . . . . . . . . . . . 1,516 1,414 ------- ------ $10,334 $4,515 ======= ======
19. OIL AND NATURAL GAS EXPLORATION AND PRODUCTION ACTIVITIES Oil and natural gas sales reflect the market prices of net production sold or transferred with appropriate adjustments for royalties, net profits interest and other contractual provisions. Lease operating expenses include lifting costs incurred to operate and maintain productive wells and related equipment including such costs as operating labor, repairs and maintenance, materials, supplies and fuel consumed. Production taxes include production and severance taxes. Depletion of oil and natural gas properties relates to capitalized costs incurred in acquisition, exploration and development activities. Results of operations do not include interest expense and general corporate amounts. BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 19. OIL AND NATURAL GAS EXPLORATION AND PRODUCTION ACTIVITIES Costs Incurred and Capitalized Costs The costs incurred in oil and natural gas acquisition, exploration and development activities follow (in thousands):
DECEMBER 31, ---------------------------- 2002 2001 2000 -------- -------- -------- Costs incurred for the year: Exploration. . . . . . . . $12,693 $18,210 $14,238 Property acquisition . . . 3,213 3,437 2,540 Development. . . . . . . . 13,301 14,353 12,555 Proceeds from participants (703) (135) (40) -------- -------- -------- $28,504 $35,865 $29,293 ======== ======== ========
Costs incurred represent amounts incurred by Brigham for exploration, property acquisition and development activities. Periodically, Brigham will receive proceeds from participants subsequent to project initiation for an assignment of an interest in the project. These payments are represented by "Proceeds from participants" in the table above. Following is a summary of capitalized costs (in thousands) excluded from depletion at December 31, 2002 by year incurred. At this time, Brigham is unable to predict either the timing of the inclusion of these costs and the related natural gas and oil reserves in its depletion computation or their potential future impact on depletion rates.
DECEMBER 31, --------------------- PRIOR 2002 2001 2000 YEARS TOTAL ------ ------ ----- ------- ------- Property acquisition $ 682 $ 565 $ 195 $11,990 $13,432 Exploration. . . . . 1,406 418 77 19,838 21,739 Capitalized interest 516 405 15 1,296 2,232 ------ ------ ----- ------- ------- Total. . . . . . . $2,604 $1,388 $ 287 $33,124 $37,403 ====== ====== ===== ======= =======
20. OIL AND NATURAL GAS RESERVES AND RELATED FINANCIAL DATA (UNAUDITED) Information with respect to Brigham's oil and natural gas producing activities is presented in the following tables. Reserve quantities, as well as certain information regarding future production and discounted cash flows, were determined by Brigham's independent petroleum consultants and internal petroleum reservoir engineers. Oil and Natural Gas Reserve Data The following tables present Brigham's estimates of its proved oil and natural gas reserves. Brigham emphasizes reserves are approximates and are expected to change as additional information becomes available. Reservoir engineering is a subjective process of estimating underground accumulations of oil and natural gas that cannot be measured in an exact way, and the accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Accordingly, there can be no assurance that the reserves set forth herein BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 20. OIL AND NATURAL GAS RESERVES AND RELATED FINANCIAL DATA (UNAUDITED) (CONTINUED) will ultimately be produced nor can there be assurance that the proved undeveloped reserves will be developed within the periods anticipated. A substantial portion of the reserve balances was estimated utilizing the volumetric method, as opposed to the production performance method.
NATURAL GAS OIL (MMCF) (MBBLS) -------- ------- Proved reserves at December 31, 1999. . . . . 65,457 3,027 Revisions of previous estimates . . . . . . 83 (554) Extensions, discoveries and other additions 17,058 758 Production. . . . . . . . . . . . . . . . . (4,431) (361) -------- ------- Proved reserves at December 31, 2000. . . . . 78,167 2,870 Revisions of previous estimates . . . . . . (1,959) 351 Extensions, discoveries and other additions 22,554 1,101 Sales of minerals-in-place. . . . . . . . . (3,402) (106) Production. . . . . . . . . . . . . . . . . (6,766) (468) -------- ------- Proved reserves at December 31, 2001. . . . . 88,594 3,748 Revisions of previous estimates . . . . . . (824) (31) Extensions, discoveries and other additions 18,005 599 Sales of minerals-in-place. . . . . . . . . (556) (8) Production. . . . . . . . . . . . . . . . . (5,791) (701) -------- ------- Proved reserves at December 31, 2002. . . . . 99,428 3,607 ======== ====== Proved developed reserves at December 31: 2000. . . . . . . . . . . . . . . . . . . . 39,271 1,802 2001. . . . . . . . . . . . . . . . . . . . 38,633 2,609 2002. . . . . . . . . . . . . . . . . . . . 42,161 2,330
Proved reserves are estimated quantities of natural gas and crude oil, which geological and engineering data indicate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed reserves are proved reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. Standardized Measure of Discounted Future Net Cash Inflows and Changes Therein The following table presents a standardized measure of discounted future net cash inflows (in thousands) relating to proved oil and natural gas reserves. Future cash flows were computed by applying year-end prices of oil and natural gas relating to Brigham's proved reserves to the estimated year-end quantities of those reserves. Future price changes were considered only to the extent provided by contractual agreements in existence at year-end. Future production and development costs were computed by estimating those expenditures expected to occur in developing and producing the proved oil and natural gas reserves at the end of the year, based on year-end costs. Actual future cash inflows BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 20. OIL AND NATURAL GAS RESERVES AND RELATED FINANCIAL DATA (UNAUDITED) (CONTINUED) may vary considerably, and the standardized measure does not necessarily represent the fair value of Brigham's oil and natural gas reserves.
DECEMBER 31, --------------------------------- 2002 2001 2000 ---------- --------- ---------- Future cash inflows $ 601,081 $301,201 $ 899,819 Future development and production costs (131,357) (84,413) (154,295) Future income tax expense (104,724) (34,062) (216,342) ---------- --------- ---------- Future net cash inflows 365,000 182,726 529,182 10% annual discount for estimated timing of cash flows (125,302) (61,802) (169,954) ---------- --------- ---------- Standardized measure of discounted future net cash flows $ 239,698 $120,924 $ 359,228 ========== ========= ==========
The base sales prices for Brigham's reserves were $4.74 per Mcf for natural gas and $31.25 per Bbl for oil as of December 31, 2002, $2.57 per Mcf for natural gas and $19.84 per Bbl for oil as of December 31, 2001, and $10.42 per Mcf for natural gas and $26.83 per Bbl for oil as of December 31, 2000. These base prices were adjusted to reflect applicable transportation and quality differentials on a well-by-well basis to arrive at realized sales prices used to estimate Brigham's reserves at these dates. Changes in the future net cash inflows discounted at 10% per annum follow (in thousands):
DECEMBER 31, --------------------------------- 2002 2001 2000 --------- ---------- ---------- Beginning of period. . . . . . . . . . . . . . . . . . . . . . . $120,924 $ 359,228 $ 113,546 Sales of oil and natural gas produced, net of production costs (31,475) (27,296) (15,218) Development costs incurred . . . . . . . . . . . . . . . . . . 8,625 8,310 5,308 Extensions and discoveries . . . . . . . . . . . . . . . . . . 60,872 41,278 295,239 Sales of minerals-in-place . . . . . . . . . . . . . . . . . . (1,064) (22,476) - Net change of prices and production costs. . . . . . . . . . . 136,808 (322,047) 175,018 Change in future development costs . . . . . . . . . . . . . . (8,000) (15,956) 6,990 Changes in production rates and other. . . . . . . . . . . . . (17,003) (29,545) (83,322) Revisions of quantity estimates. . . . . . . . . . . . . . . . (2,876) (22,676) (12,262) Accretion of discount. . . . . . . . . . . . . . . . . . . . . 14,681 49,766 11,447 Change in income taxes . . . . . . . . . . . . . . . . . . . . (41,794) 102,338 (137,518) --------- ---------- ---------- End of period. . . . . . . . . . . . . . . . . . . . . . . . . . $239,698 $ 120,924 $ 359,228 ========= ========== ==========
BRIGHAM EXPLORATION COMPANY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 21. QUARTERLY FINANCIAL DATA (UNAUDITED)
YEAR ENDED DECEMBER 31, 2002 ------------------------------------------------ QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4 ----------- ---------- ---------- ----------- Revenue . . . . . . . . . . . . $ 6,444 $ 8,786 $ 9,449 $ 10,497 Operating income. . . . . . . . 1,016 2,278 3,424 2,717 Net income (loss) . . . . . . . (1,332) 61 989 (294) Net income (loss) per share: Basic . . . . . . . . . . . . $ (0.08) $ 0.00 $ 0.06 $ (0.02) Diluted . . . . . . . . . . . $ (0.08) $ 0.00 $ 0.06 $ (0.02) YEAR ENDED DECEMBER 31, 2001 ------------------------------------------------ QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4 ----------- ---------- ---------- ----------- Revenue . . . . . . . . . . . . $ 7,043 $ 10,504 $ 8,871 $ 6,130 Operating income (loss) . . . . 2,425 4,876 3,296 (572) Net income (loss) . . . . . . . 424 8,327 2,947 (2,460) Net income (loss) per share: Basic . . . . . . . . . . . . $ 0.03 $ 0.52 $ 0.18 $ (0.15) Diluted*. . . . . . . . . . . $ 0.02 $ 0.30 $ 0.13 $ (0.15) ________________________________ * As discussed further in Note 10, the diluted earnings per share data for 2001 Quarter 2 and 3 have been restated.
INDEX TO EXHIBITS Exhibit No. Description ----------- ----------- 3.1 Certificate of Incorporation (filed as Exhibit 3.1 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491), and incorporated herein by reference) 3.2 Certificates of Amendment to Certificate of Incorporation (filed as Exhibit 3.1.1 to Brigham's Registration Statement on Form S-3 (Registration No. 333-37558), and incorporated herein by reference) 3.3 Bylaws (filed as Exhibit 3.2 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491), and incorporated herein by reference) 4.1 Bylaws (filed as Exhibit 3.2 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491), and incorporated herein by reference) 4.2 Certificate of Designations of Series A Preferred Stock (Par Value $.01 Per Share) of Brigham Exploration Company filed October 31, 2000 (filed as Exhibit 4.1 to Brigham's Current Report on Form 8-K, as amended (filed November 8, 2000), and incorporated herein by reference) 4.3 Certificate of Amendment of Certificate of Designations of Series A Preferred Stock (Par Value $.01 Per Share) of Brigham Exploration Company, filed March 2, 2001 (filed as Exhibit 4.2.1 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 (filed March 23, 2001), and incorporated herein by reference) 4.4 Certificate of Designations of Series B Preferred Stock (Par Value $.01 Per Share) of Brigham Exploration Company filed December 20, 2002 (filed as Exhibit 4.4 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.1 Amended and Restated Agreement of Limited Partnership of Brigham Oil & Gas, L.P., dated December 30, 1997 by and among Brigham, Inc., Brigham Holdings I, L.L.C. and Brigham Holdings II, L.L.C. (filed as Exhibit 10.1.4 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1998 and incorporated herein by reference) 10.2 Consulting Agreement, dated May 1, 1997, by and between Brigham Oil & Gas, L.P. and Harold D. Carter (filed as Exhibit 10.4 to Brigham's Registration Statement on Form S-1 (Registration No. 33-53873) and incorporated herein by reference) 10.3 Letter agreement, dated as of March 20, 2000, setting forth amendments effective January 1, 2000, to the Consulting Agreement, dated May 1, 1997, by and between Brigham Oil & Gas, L.P. and Harold D. Carter (filed as Exhibit 10.5.1 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference) 10.4 Employment Agreement, by and between Brigham Exploration Company and Ben M. Brigham (filed as Exhibit 10.7 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.5 Form of Confidentiality and Noncompete Agreement between the Registrant and each of its executive officers (filed as Exhibit 10.8 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.6 1997 Incentive Plan of Brigham Exploration Company as amended through April 9, 2003 (filed as Appendix B to Brigham's Definitive Proxy Statement on Schedule 14-A on May 7, 2003 and incorporated herein by reference) 10.7 Form of Option Agreement for certain executive officers (filed as Exhibit 10.9.1 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.8 Form of Restricted Stock Agreement for certain executive officers dated as of October 27, 2000 (filed as Exhibit 10.8.2 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.9 Incentive Bonus Plan dated as of February 28, 1997 of Brigham, Inc. and Brigham Oil & Gas, L.P. (filed as Exhibit 10.10 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.10 Two Bridgepoint Lease Agreement, dated September 30, 1996, by and between Investors Life Insurance Company of North America and Brigham Oil & Gas, L.P. (filed as Exhibit 10.14 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.11 First Amendment to Two Bridge Point Lease Agreement dated April 11, 1997 between Investors Life Insurance Company of North America and Brigham Oil & Gas, L.P. (filed as Exhibit 10.9.1 to Brigham's Registration Statement on Form S-1 (Registration No. 333-53873) and incorporated herein by reference) 10.12 Second Amendment to Two Bridge Point Lease Agreement dated October 13, 1997 between Investors Life Insurance Company of North America and Brigham Oil & Gas, L.P. (filed as Exhibit 10.9.2 to Brigham's Registration Statement on Form S-1 (Registration No. 333-53873) and incorporated herein by reference) 10.13 Letter dated April 17, 1998 exercising Right of First Refusal to Lease "3rd Option Space" (filed as Exhibit 10.9.3 to Brigham's Registration Statement on Form S-1 (Registration No. 333-53873) and incorporated herein by reference) 10.14 Agreement and Assignment of Interest, West Bradley Project, dated September 1, 1995, by and between Aspect Resources Limited Liability Company and Brigham Oil & Gas, L.P. (filed as Exhibit 10.21 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.15 Agreement and Assignment of Interests in lands located in Grady County, Oklahoma, West Bradley Project, dated December 1, 1995, by and between Aspect Resources Limited Liability Company, Brigham Oil & Gas, L.P. and Venture Acquisitions, L.P. (filed as Exhibit 10.22 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.16 Agreement and Assignment of Interests, West Bradley Project, dated December 1, 1995, by and between Aspect Resources Limited Liability Company and Brigham Oil & Gas, L.P. (filed as Exhibit 10.23 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.17 Form of Indemnity Agreement between the Registrant and each of its executive officers (filed as Exhibit 10.28 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.18 Registration Rights Agreement dated February 26, 1997 by and among Brigham Exploration Company, General Atlantic Partners III L.P., GAP-Brigham Partners, L.P., RIMCO Partners, L.P. II, RIMCO Partners L.P. III, and RIMCO Partners, L.P. IV, Ben M. Brigham, Anne L. Brigham, Harold D. Carter, Craig M. Fleming, David T. Brigham and Jon L. Glass (filed as Exhibit 10.29 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.19 1997 Director Stock Option Plan, as amended through April 9, 2003 (filed as Appendix A to Brigham's Definitive Proxy Statement on Schedule 14-A filed May 7, 2003 and incorporated herein by reference) 10.20 Form of Employee Stock Ownership Agreement (filed as Exhibit 10.31 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.21 Agreement and Assignment of Interest in Geophysical Exploration Agreement, Esperson Dome Project, dated November 1, 1994, by and between Brigham Oil & Gas, L.P. and Vaquero Gas Company (filed as Exhibit 10.33 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.22 Proposed Trade Structure, RIMCO/Tigre Project, Vermillion Parish, Louisiana, among Brigham Oil & Gas, L.P., Tigre Energy Corporation and Resource Investors Management Company (filed as Exhibit 10.36 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.23 Letter relating to Proposed Trade Structure, RIMCO/Tigre Project, dated January 31, 1997, from Resource Investors Management Company to Brigham Oil & Gas, L.P. (filed as Exhibit 10.36 to Brigham's Registration Statement on Form S-1 (Registration No. 333-22491) and incorporated herein by reference) 10.24 Agreement dated March 6, 2000 by and between RIMCO Production Co., Tigre Energy Corporation and Brigham Oil & Gas, L.P. regarding modifications to the Proposed Trade Structure, RIMCO/Tigre Project, dated January 31, 1997 (filed as Exhibit 10.31.2 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated by reference herein) 10.25 Form Change of Control Agreement dated as of September 20, 1999 between Brigham Exploration Company and certain Officers (filed as Exhibit 10.3 to Brigham's Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 1999 and incorporated by reference herein) 10.26 Warrant Agreement for the Purchase of Common Stock dated as of July 19, 1999 by and between Brigham Exploration Company and Bank of Montreal (filed as Exhibit 10.4 to Brigham's Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 1999 and incorporated by reference herein) 10.27 Warrant Agreement for the Purchase of Common Stock dated as of July 19, 1999 by and between Brigham Exploration Company and Societe Generale, Southwest Agency (filed as Exhibit 10.5 to Brigham's Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 1999 and incorporated by reference herein) 10.28 First Amendment to Warrant Agreement dated as of February 17, 2000 between Brigham Exploration Company and Bank of Montreal (filed as Exhibit 10.4 to Brigham's Current Report on Form 8-K filed February 29, 2000 and incorporated herein by reference). 10.29 First Amendment to Warrant Agreement dated as of February 17, 2000 between Brigham Exploration Company and Societe Generale, Southwest Agency (filed as Exhibit 10.5 to Brigham's Current Report on Form 8-K filed February 29, 2000 and incorporated herein by reference). 10.30 Joint Development Agreement, dated as of February 10, 1999, by and between Brigham Oil & Gas, L.P. and Aspect Resources LLC. (filed as Exhibit 10.65 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference) 10.31 First Amendment, dated as of May 10, 1999, to that certain Joint Development Agreement entered into effective as of February 10, 1999, by and between Brigham Oil & Gas, L.P. and Aspect Resources LLC. (filed as Exhibit 10.65.1 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference). 10.32 Acquisition and Participation Agreement, dated October 21, 1999, by and between Brigham Oil & Gas, L.P. and Aspect Resources LLC. (filed as Exhibit 10.65.2 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference) 10.33 Letter agreement, dated as of December 30, 1999, regarding amendments to Joint Development Agreement, dated as of February 10, 1999, as amended, by and between Brigham Oil & Gas, L.P. and Aspect Resources LLC. (filed as Exhibit 10.65.3 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference) 10.34 Letter agreement dated as of September 6, 1999 between Brigham Oil & Gas, L.P. and Brigham Land Management Company, Inc. regarding work to be performed within Brigham's Angelton Project. (filed as Exhibit 10.66 to Brigham's Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference). 10.35 Securities Purchase Agreement dated as of November 1, 2000 between Brigham Exploration Company, DLJ MB Funding III, Inc., and DLJ ESC II, LP., (filed as Exhibit 10.9 to Brigham's Current Report on Form 8-K, as amended (filed November 8, 2000) and incorporated herein by reference) 10.36 Registration Rights Agreement dated November 1, 2000 by and between Brigham Exploration Company, DLJ MB Funding III, Inc., and DLJ ESC II, LP. (filed as Exhibit 10.10 to Brigham's Current Report on Form 8-K, as amended (filed November 8, 2000) and incorporated herein by reference) 10.37 Warrant Certificate dated as of November 1, 2000 by and between Brigham Exploration Company and DLJ MB Funding III, Inc. (filed as Exhibit 10.11 to Brigham's Current Report on Form 8-K, as amended (filed November 8, 2000) and incorporated herein by reference) 10.38 Warrant Certificate dated as of November 1, 2000 by and between Brigham Exploration Company and DLJ ESC II, LP. (filed as Exhibit 10.12 to Brigham's Current Report on Form 8-K, as amended (filed November 8, 2000) and incorporated herein by reference) 10.39 Securities Purchase Agreement dated as of March 5, 2001 among Brigham Exploration Company, DLJ MB Funding III, Inc., DLJ Merchant Banking Partners III, LP, DLJ ESC II, LP and DLJ Offshore Partners III, CV (filed as Exhibit 10.70 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.40 First Amendment to Registration Rights Agreement, dated March 5, 2001, by and among Brigham Exploration Company, DLJMB Funding III, Inc., DLJ Merchant Banking Partners III, LP, DLJ ESC II, LP and DLJ Offshore Partners III, CV (filed as Exhibit 10.71 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.41 Warrant Certificate dated as of March 5, 2001 by and between Brigham Exploration Company and DLJMB Funding III, Inc. (filed as Exhibit 10.72 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.42 Warrant Certificate dated as of March 5, 2001 by and between Brigham Exploration Company and DLJ ESC II, LP. (filed as Exhibit 10.73 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.43 Warrant Certificate dated as of March 5, 2001 by and between Brigham Exploration Company and DLJ Merchant Banking Partners III, LP. (filed as Exhibit 10.74 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.44 Warrant Certificate dated as of March 5, 2001 by and between Brigham Exploration Company and DLJ Offshore Partners III, CV(filed as Exhibit 10.75 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2000 and incorporated herein by reference) 10.45 Exchange Agreement, dated November 21, 2002 between Brigham Exploration Company, Brigham Oil & Gas, L.P. and Shell Capital Inc. (filed as Exhibit 10.47 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.46 Omnibus Agreement, dated November 21, 2002 between Brigham Exploration Company, Brigham Oil & Gas, L.P. and certain Credit Suisse First Boston entities (filed as Exhibit 10.48 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.47 Securities Purchase Agreement dated December 20, 2002 between Brigham Exploration Company and certain Credit Suisse First Boston entities (filed as Exhibit 10.49 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.48 Registration Rights Agreement dated December 20, 2002 between Brigham Exploration Company and Shell Capital Inc. (filed as Exhibit 10.50 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.49 Second Amendment to Registration Rights Agreement dated December 21, 2002 between Brigham Exploration Company and Credit Suisse First Boston entities (filed as Exhibit 10.51 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.50 Stockholders Voting Agreement, dated December 20, 2002 between Brigham Exploration Company, certain Credit Suisse First Boston entities, Ben M. and Anne L. Brigham, Harold D. Carter, General Atlantic Partners, III, L.P., GAP-Brigham Partners, L.P. GAP Co Investment Partners II, L.P., Aspect Resources, LLC and certain officers (filed as Exhibit 10.52 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.51 Second Amended and Restated Credit Agreement, dated March 21, 2003 between Brigham Oil & Gas, L.P., Soci t G n rale, The Royal Bank of Scotland plc and Bank of America, N.A. (filed as Exhibit 10.53 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 10.52 Amended and Restated Subordinated Credit Agreement, dated March 21, 2003 between Brigham Oil & Gas, L.P. and The Royal Bank of Scotland plc (filed as Exhibit 10.54 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 21 Subsidiaries (filed as Exhibit 21 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 23.1 Consent of PricewaterhouseCoopers LLP, independent public accountants (filed as Exhibit 23.1 to Brigham's Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference) 23.2+ Consent of PricewaterhouseCoopers LLP, independent public accountants 99.1+ Section 906 Certification by Ben M. Brigham. 99.2+ Section 906 Certification by Eugene B. Shepherd, Jr. _______________ + Filed herewith