-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, L4//guUMcAJTbcT5r3mlGUjAdMpxNHTHnY0KRUdZt+TMv04gbcLwxCQmn45PZtNE JES/YfrU5yvRg+kKPX+zQg== 0001193125-03-079334.txt : 20031113 0001193125-03-079334.hdr.sgml : 20031113 20031113083318 ACCESSION NUMBER: 0001193125-03-079334 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20031112 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20031113 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WISER OIL CO CENTRAL INDEX KEY: 0000107874 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 550522128 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12640 FILM NUMBER: 03995799 BUSINESS ADDRESS: STREET 1: 8115 PRESTON RD STREET 2: SUITE 400 CITY: DALLAS STATE: TX ZIP: 75225 BUSINESS PHONE: 2143603571 MAIL ADDRESS: STREET 1: 8115 PRESTON ROAD STREET 2: SUITE 400 CITY: DALLAS STATE: TX ZIP: 75225 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 12, 2003

 


 

THE WISER OIL COMPANY

(Exact name of registrant as specified in is charter)

 

Delaware   0-5426   55-0522128
(State or other jurisdiction of incorporation)   (Commission File Number)   (IRS Employer Identification No.)

 

8115 Preston Road, Suite 400

Dallas, Texas 75225

(Address, including zip code, of principal executive offices)

 

Registrant’s telephone number, including area code: (214) 265-0080

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)



Item 7. Financial Statements and Exhibits.

 

 

(c) Exhibit

  Item


  

Description


99.1    Press Release dated November 12, 2003, “The Wiser Oil Company Reports $0.21 EPS for Third Quarter 2003.”

 

Item 12. Results of Operations and Financial Condition

 

On November 12, 2003, The Wiser Oil Company issued a press release announcing financial results for the quarter ended September 30, 2003. The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

In accordance with General Instruction B.6 of Form 8-K, Exhibit 99.1 shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section, nor shall such Exhibit be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as expressly set forth by specific reference in such a filing.

 


SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

       

THE WISER OIL COMPANY

Date: November 12, 2003       By:  

/s/ George K. Hickox, Jr.

         
               

George K. Hickox, Jr.

Chairman and Chief Executive Officer

 


INDEX TO EXHIBITS

 

Item
Number


  

Exhibit


99.1    Press Release dated November 12, 2003, “The Wiser Oil Company Reports $0.21 EPS for Third Quarter 2003.”
EX-99.1 3 dex991.htm PRESS RELEASE -EARNINGS FOR THIRD QUARTER Press Release -Earnings for third quarter

Exhibit 99.1

 

[WISER OIL LOGO]

 

8115 Preston Road, Suite 400, Dallas, Texas 75225

Phone: 214/265-0080 Fax: 214/373-3610

http://www.wiseroil.com

 

Page 1 of 9

 

For Immediate Release

 

Contact:

Rick Davis

VP Finance

The Wiser Oil Company

Phone: (214) 265-0080

Email: rdavis@wiseroil.com

 

The Wiser Oil Company Reports $0.21 EPS for Third Quarter 2003

Operations, Hedging and Guidance Updated

 

Dallas, Texas, November 12, 2003 — The Wiser Oil Company (NYSE: WZR) today reported financial and operating results for the third quarter and nine months ended September, 30, 2003:

 

     Three Months Ended

   Nine Months Ended

     9/30/03

   9/30/02

   9/30/03

   9/30/02

Average Daily Production—MCFE

     63,043      68,141      65,271      64,678

Average MCFE Price Received*

   $ 4.38    $ 3.34    $ 4.70    $ 3.10

Average Daily Gas Production—MCF

     35,261      36,054      36,062      33,139

Average Gas Price Received*

   $ 4.45    $ 2.50    $ 4.86    $ 2.45

Average Daily Oil Production—BBLS

     4,304      5,065      4,535      5,029

Average Oil Price Received*

   $ 26.23    $ 26.08    $ 27.56    $ 22.89

Total Oil & Gas Revenues—000’s

   $ 25,424    $ 20,928    $ 83,742    $ 54,649

Discretionary Cash Flow (note 1) – 000’s

   $ 10,520    $ 5,097    $ 31,556    $ 11,808

EBITDAX (note 2) – 000’s

   $ 13,966    $ 8,682    $ 42,242    $ 22,685

 

*—excluding effects of hedging.


Page 2 of 9

 

George K. Hickox, Jr., Company Chairman and CEO said, “Our third quarter results were in line with our expectations. We were pleased to see production from West Cameron Block 428 begin a little earlier than expected. New gas production from the discoveries at Wild River and West Cameron Block 488 should start up around the first of the year which we estimate will establish our 2004 entry rate in the range of 70 to 72 MMCFE per day, roughly 10% higher than our present average daily production. We are generating significant amounts of discretionary cash flow from operations, are comfortable with our balance sheet and very excited about our future plans.”

 

Third Quarter 2003 Financial Results

 

Oil and gas revenues for the third quarter 2003 were $25.4 million, up 22% or $4.5 million from third quarter 2002 due primarily to higher realized gas prices. Realized oil prices for the quarter averaged $26.23 per barrel, up $0.15 from third quarter 2002. Realized gas prices for the quarter averaged $4.45 per MCF, up 78% from third quarter 2002. Average prices received by the Company in the third quarter of 2003 were approximately $4.30 per barrel less than the average NYMEX oil price and $0.62 per MCF lower than the average NYMEX gas price.

 

During the third quarter of 2003, Wiser produced 3.2 BCF of gas and 426,000 barrels of oil and NGL’s for a total of 5.8 BCFE, down 8% from third quarter 2002 production of 6.27 BCFE and down 9% from second quarter 2003 production of 6.36 BCFE. Declining oil production from mature fields in the U.S and Canada combined with the sale of the Provost property in Canada are the primary reasons for the decreases in oil production as the Company continues to focus on increasing natural gas production. New gas production from West Cameron Block 416 and East Cameron Block 185 in the Gulf of Mexico commenced in the second quarter of 2003 and in the third quarter of 2003 production commenced from West Cameron Block 428. Wiser is presently producing approximately 63,500 MCFE per day.

 

Operating costs and production taxes for the third quarter of 2003 were $1.13 per MCFE, down 12% per MCFE from third quarter 2002 due primarily to the sale of carbon dioxide (CO2) at the Wellman unit. In May 2003, the Company began selling CO2 from the Wellman unit, which reduced third quarter 2003 operating costs by $825,000 (CO2 sales are credited against operating costs). Depreciation, depletion and amortization for the third quarter of 2003 was $1.56 per MCFE, up 7% per MCFE from third quarter 2002 due to increased production from the Gulf of Mexico and higher per unit rates at the Wolverine field in Canada.

 

Net income for the third quarter of 2003 was $3.2 million, or $0.21 per basic share and $0.20 per diluted share, compared to a net loss of $16.6 million for the third quarter of 2002. Discretionary cash flow (see note 1 below) for the third quarter of 2003 was $10.5 million ($0.67 per diluted share), up $5.4 million from third quarter 2002 discretionary cash flow of $5.1 million and down $0.5 million from second quarter 2003 discretionary cash flow of $11.0 million.

 

EBITDAX (see note 2 below) for the third quarter of 2003 was $14.0 million, up $5.3 million from third quarter 2002 EBITDAX of $8.7 million and down slightly from second quarter 2003 EBITDAX of $14.3 million. Capital and exploration expenditures for the third quarter of 2003 were $8.3 million, with $3.5 million of expenditures in Canada and $4.8 million in the U.S.


Page 3 of 9

 

First Nine Months of 2003 Financial Results

 

Oil and gas revenues for the first nine months of 2003 were $83.7 million, up 53% or $29.1 million from the first nine months of 2002 due to higher gas production and higher realized oil and gas prices. Realized oil prices for the first nine months of 2003 averaged $27.56 per barrel, up 20% from the first nine months of 2002. Realized gas prices for the first nine months of 2003 averaged $4.86 per MCF, up 98% from the first nine months of 2002. Average prices received by the Company in the first nine months of 2003 were approximately $3.45 per barrel less than the average NYMEX oil price and $0.84 per MCF lower than the average NYMEX gas price.

 

Wiser produced 9.8 BCF of gas and 1,329,000 barrels of oil and NGL’s in the first nine months of 2003 for a total of 17.8 BCFE, up 1% from first nine months 2002 production of 17.7 BCFE. Gas production for the first nine months of 2003 increased to 55% of total BCFE production compared to 51% in 2002. Gas production from the Gulf of Mexico for the first nine months of 2003 comprised 21% of total gas production compared to 5% of total gas production in 2002.

 

Operating costs and production taxes for the first nine months of 2003 were $1.25 per MCFE, up 2% per MCFE from the first nine months of 2002 due primarily to higher production taxes associated with higher oil and gas prices offset by CO2 sales at Wellman. Depreciation, depletion and amortization for the first nine months of 2003 was $1.46 per MCFE, up 17% per MCFE from the first nine months of 2002 due to increased production from the Gulf of Mexico and higher per unit rates at the Wolverine field in Canada.

 

Net income for the first nine months of 2003 was $3.2 million, or $0.26 per common and diluted share, compared to a net loss of $39.1 million for the first nine months of 2002. Discretionary cash flow for the first nine months of 2003 was $31.6 million ($2.04 per diluted share), up $19.8 million from the first nine months of 2002 discretionary cash flow of $11.8 million. Net income includes a $5.2 million after-tax gain on the cumulative effect of accounting change for the adoption of Statement of Financial Accounting Standards No. 143 for asset retirement obligations and also includes a $7.3 million loss on derivatives. In addition, the Canadian dollar exchange rate increased significantly during the first nine months of 2003, which increased accumulated other comprehensive income in stockholder’s equity by $11.3 million.

 

EBITDAX for the first nine months of 2003 was $42.2 million up $19.5 million, or 86%, from $22.7 million in the first nine months of 2002.

 

Capital and exploration expenditures for the first nine months of 2003 were $35.3 million, with $20.3 million of expenditures in Canada and $15.0 million in the U.S. During the first nine months of 2003, the Company spent $7.1 million on unproved land and G&G costs to increase its inventory of exploration projects in both the U.S. and Canada.

 

Wiser received $0.9 million in proceeds from several small property sales in Canada during the first nine months of 2003 and repaid $0.2 million under its revolving credit facility. However, due to an increase in the Canadian dollar exchange rate, long-term debt increased $2.5 million during the first nine months of 2003. The Company’s cash balance at September 30, 2003 was $1.9 million.


Page 4 of 9

 

Operations Update

 

The Company was active in the third quarter in each of the Company’s core areas with several significant wells or projects moving forward. The Company drilled or participated in 17 gross wells, 15 of which were successful for an 88% completion rate.

 

In Canada the Company successfully completed nine out of ten new wells at Hayter, the Company’s heavy oil project (100% WI). Nine of the wells were infill development locations and the tenth was an unsuccessful attempt to extend the pool boundary. All of the wells are currently on production although the most recently drilled wells are still recovering completion fluids. Once the wells are cleaned up, production from each well is expected to average 40 to 70 BOPD.

 

The Company participated as a non-operator in three wells in Canada, all of which were successful. The Wild River 5-31 (24% WI) tested gas in two zones and is expected to begin production in early December. The Hinton-Obed 13-8 (16.7% WI) tested gas in two zones and will also go on line in December. Wiser anticipates its net production from both these wells to commence at a combined rate of approximately 0.6 MMCF per day. The Loon 16-36 (25% WI) swab tested 120 BOPD in the main objective and has substantial behind-pipe potential. This well is expected to go on line before the end of the year.

 

In addition, the Company is laying a pipeline to connect the previously announced 15-30 discovery well at Wild River. Operations are proceeding with the objective of placing the well on production in mid-December.

 

In the United States the Company participated in a total of four wells, three of which were successful. In the San Juan Basin, the Company participated in a non-operated Fruitland Coal development well at the Rosa Unit 342A (44.3% WI). This well is currently being completed and is expected to be comparable to a recently drilled offset well which is making 3.0 MMCF per day of gas.

 

In South Texas the Company participated in the Batey Powell #1 (17.5% WI), a follow-up well to last year’s discovery at the Charco prospect. The well was completed as a producer and is currently producing 1.0 MMCF per day of gas. Also in South Texas the Taylor #1 (25% WI) was drilled to a total depth of 14,450 feet. The well did not find commercial hydrocarbons and was temporarily abandoned to review possible sidetrack options.

 

At the West Cameron Block 488 discovery announced a few months ago, facilities are currently being installed and the well is expected to begin production by the end of the year. Wiser owns a 25% working interest in this Remington Oil and Gas Corporation operated project.

 

In addition, the Company is participating in two exploratory wells that are currently drilling in the Gulf of Mexico. The Vermillion Block 61 #1 and the Ship Shoal Block 322 #1 are expected to reach total depth by the end of the month. Wiser owns a 25% working interest in each of these Remington-operated wells.


Page 5 of 9

 

The Company also completed an approximate 50 square mile 3-D shoot in Liberty County, Texas. The data has been processed and is currently being interpreted. Drilling is expected to begin in the first half of next year. Wiser operates with a 35% working interest and has a total of 27,000 gross acres under lease or option in the project area.

 

Hedging Update

 

The Company has significantly improved its 2004 hedge prices over 2003 as shown in the following table (excluding oil calls sold):

 

     Weighted Average Price

   Volume Hedged

     2004

   2003

   2004

   2003

Gas - Swaps

   $5.14    $4.07    2.74 Bcf    3.19 Bcf

Gas - Collars (ceiling / floor)

   $6.28 /$4.48    $4.92/$3.77    3.66 Bcf    4.11 Bcf

Oil - Swaps

   $27.95    $26.82    366 MBbl    821 MBbl

Oil - Collars (ceiling / floor)

   none    $29.00/$27.00    none    90 MBbl

 

For a complete list of current hedges, see our website at www.wiseroil.com.

 

Guidance for 2003

 

The Company estimates its fourth quarter 2003 production will be approximately 5.8 BCFE and total 2003 production will be approximately 23.6 BCFE. The Company projects its 2003 discretionary cash flow will be approximately $42 million, EBITDAX will be approximately $56 million and capital and exploration expenditures will be approximately $42 to $45 million. In October 2003, the Company sold several small properties in Canada for $3.0 million.


Page 6 of 9

 

Note 1

 

Discretionary cash flow is defined as cash flows from operating activities before changes in operating assets and liabilities and exploration expense. Management believes that discretionary cash flow is a better liquidity measure for oil and gas companies because; (a) exploration expense is a discretionary component of the Company’s capital budget that effects cash flows from operating activities and; (b) changes in operating assets and liabilities relate to the timing of cash receipts and disbursements which the Company may not control and may not relate to the period that the operating activities occurred. Discretionary cash flow should not be considered in isolation or as a substitute for cash flows from operating activities prepared in accordance with generally accepted accounting principles. Discretionary cash flow as defined above may not be comparable to similarly titled measures of other companies. Following is a reconciliation of discretionary cash flow to cash flows from operating activities:

 

     Third Quarter

   First Nine Months

 
     2003

   2002

   2003

    2002

 

Cash flows from operating activities

   $ 7,011    $ 1,534    $ 25,870     $ 12,402  

Add back exploration expense*

     2,387      1,877      7,510       7,135  

Add back (deduct) net changes in operating assets and liabilities

     1,122      1,686      (1,824 )     (7,729 )
    

  

  


 


Discretionary Cash Flow

   $ 10,520    $ 5,097    $ 31,556     $ 11,808  
    

  

  


 


 

* Excluding impairments and abandonments.

 

Note 2

 

EBITDAX is defined as net income before interest, income taxes, DD&A, impairments, exploration expense, non-cash gains, and non-cash gain or loss on derivative value. Wiser has included information concerning EBITDAX because it is used by management and certain investors as a measure of the ability of a company to service or incur indebtedness and because it is a financial measure commonly used in the energy industry. EBITDAX should not be considered in isolation or as a substitute for net income, cash flow from operating activities or other income or cash flow data prepared in accordance with generally accepted accounting principles or as a measure of the Company’s profitability or liquidity. EBITDAX as defined above may not be comparable to similarly titled measures of other companies. Following is a reconciliation of EBITDAX to net income:

 

     Third Quarter

    First Nine Months

 
     2003

    2002

    2003

    2002

 

Net income (loss) before dividends

                                

and accounting change

   $ 3,174     $ (16,562 )   $ 1,174     $ (34,114 )

Add back interest expense

     3,625       3,625       10,906       10,663  

Deduct income tax benefit

     (332 )     (1,883 )     (1,241 )     (3,657 )

Add back DD&A & impairment

     9,038       18,578       26,049       31,502  

Add back exploration expense

     3,275       3,721       10,148       11,681  

Add back non-cash gain (loss) on derivative value

     (4,814 )     1,203       (4,794 )     6,610  
    


 


 


 


EBITDAX

   $ 13,966     $ 8,682     $ 42,242     $ 22,685  
    


 


 


 



Page 7 of 9

 

Conference Call

 

The Company will hold a conference call to discuss the Company’s third quarter 2003 results on Thursday, November 13, 2003 at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

 

This conference call is a live web cast and can be accessed by going to the Company web page at www.wiseroil.com All participants who dial in or log in will have their full name and company name collected.

 

To participate in the conference call via telephone, please dial either of the following numbers: 1-800-289-0572 (U.S. and Canada) or 1-913-981-5543 (International) and reference confirmation code 336922. We ask that you please dial in five to ten minutes prior to the scheduled start time.

 

Glossary of terms

BCF – billion cubic feet.

BOE – barrels of oil equivalent.

BOEPD – barrels of oil equivalent per day.

BOPD – barrels of oil per day

MBbl – thousand barrels

MCF – thousand cubic feet

MCFE – thousand cubic feet of gas equivalent

MMBTU – million British thermal units.

MMCFPD – million cubic feet of gas per day.

MMCFE – million cubic feet of gas equivalent.

WI – working interest.

 

Except for historical information contained herein, the statements in this Press Release are forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, and the business prospects of The Wiser Oil Company, are subject to a number of risks and uncertainties which may cause the Company’s actual results in future periods to differ materially from the forward-looking statements. These risks and uncertainties include, among other things, volatility of oil and gas prices, product supply and demand, competition, government regulation or action, litigation, the costs and results of drilling and operations, the Company’s ability to replace reserves or implement its business plans, access to and cost of capital, uncertainties about estimates of reserves, quality of technical data, and environmental risks. These and other risks are described in the Company’s Form 10-K and Form 10-Q Reports and other filings with the Securities and Exchange Commission.


Page 8 of 9

 

THE WISER OIL COMPANY

(and Consolidated Subsidiaries)

 

     (UNAUDITED)     (UNAUDITED)  
     Quarter Ended Sep. 30,

    Nine Months Ended Sep. 30,

 
     2003

    2002

    2003

    2002

 

Total production (MMCFE)

     5,800       6,269       17,819       17,657  

Oil (MBBL)

     396       466       1,238       1,373  

Gas (MMCF)

     3,244       3,317       9,845       9,047  

Natural gas liquids (MBBL)

     30       26       91       62  

Average oil price/BBL

   $ 26.23     $ 26.08     $ 27.56     $ 22.89  

Average gas price/MCF

     4.45       2.50       4.86       2.45  

Average natural gas liquids price/BBL

     19.39       18.91       19.81       16.81  

Condensed Consolidated Statement of Operations

                                

(In thousands, except per share data)

                                

Revenues

                                

Oil and condensate

   $ 10,388     $ 12,161     $ 34,134     $ 31,440  

Natural gas

     14,445       8,293       47,806       22,175  

Natural gas liquids

     591       474       1,802       1,034  

Gain on sale of property

     —         253       315       747  

Interest and other income

     2       150       102       289  
    


 


 


 


Total revenues

     25,426       21,331       84,159       55,685  

Expenses

                                

Operating costs and production taxes

     6,561       8,110       22,295       21,578  

Depreciation, depletion and amortization

     9,038       9,078       26,049       22,002  

Property impairment

     —         9,500       —         9,500  

Loss (gain) on derivatives

     (2,594 )     3,943       7,341       11,264  

Exploration

     3,275       3,721       10,148       11,681  

General and administrative

     2,679       1,799       7,487       6,768  

Interest expense

     3,625       3,625       10,906       10,663  
    


 


 


 


Total expenses

     22,584       39,776       84,226       93,456  

Income (loss) before income taxes and cumulative effect of accounting change

     2,842       (18,445 )     (67 )     (37,771 )

Income Tax Expense (Benefit)

                                

Current

     —         (115 )     —         —    

Deferred

     (332 )     (1,768 )     (1,241 )     (3,657 )
    


 


 


 


Total income tax expense

     (332 )     (1,883 )     (1,241 )     (3,657 )

Net income (loss) before cumulative effect of accounting change

     3,174       (16,562 )     1,174       (34,114 )

Cumulative effect of accounting change, net of tax

     —         —         5,238       —    
    


 


 


 


Net income (loss) before dividends and amortization

     3,174       (16,562 )     6,412       (34,114 )

Preferred dividends

     —         (441 )     (700 )     (1,309 )

Preferred stock discount amortization

     —         (1,305 )     (2,530 )     (3,676 )
    


 


 


 


Net Income (Loss) - Common Stock

   $ 3,174     $ (18,308 )   $ 3,182     $ (39,099 )
    


 


 


 


SHARE INFORMATION

                                
    


 


 


 


Common shares outstanding

     15,470       9,402       12,272       9,310  

Common shares outstanding—diluted

     15,669       15,284       15,439       15,243  

Basic Earnings (Loss) Per Share

   $ 0.21     $ (1.95 )   $ 0.26     $ (4.20 )

Diluted Earnings (Loss) Per Share

   $ 0.20     $ (1.95 )   $ 0.26     $ (4.20 )


Page 9 of 9

 

THE WISER OIL COMPANY

(and Consolidated Subsidiaries)

 

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     (UNAUDITED)

     Sep. 30,
2003


   Dec. 31,
2002


Assets

             

Current assets

   $ 15,417    $ 16,490

Property, net

     227,853      203,213

Other assets

     2,192      2,504
    

  

     $ 245,462    $ 222,207
    

  

Liabilities and Stockholders’ Equity

             

Current liabilities

   $ 20,543    $ 23,498

Other long-term liabilities

     9,240      3,299

Long-term debt

     154,747      152,516

Deferred taxes

     6,805      6,603

Stockholders’ equity

     54,127      36,291
    

  

     $ 245,462    $ 222,207
    

  

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

     (UNAUDITED)     (UNAUDITED)  
     Quarter Ended Sep. 30,

    Nine Months Ended Sep 30,

 
     2003

    2002

    2003

    2002

 

Net income (loss) before pfd. dividends & amortization

   $ 3,174     $ (16,562 )   $ 1,174     $ (34,114 )

DD&A

     9,038       9,078       26,049       22,002  

Property impairments and abandonments

     888       11,344       2,638       14,046  

Deferred income tax benefit

     (332 )     (1,768 )     (1,241 )     (3,657 )

Property sale gains

     —         (253 )     (315 )     (747 )

Non-cash loss on derivative value

     (4,814 )     1,203       (4,794 )     6,610  

Other non-cash charges

     179       178       535       533  

Changes in operating assets and liabilities, net

     (1,122 )     (1,686 )     1,824       7,729  
    


 


 


 


Cash flow from operating activities

     7,011       1,534       25,870       12,402  
    


 


 


 


Capital expenditures

     (5,936 )     (2,644 )     (27,757 )     (33,527 )

Proceeds from property sales

     —         —         881       2,259  

Preferred cash dividends

     —         —         (921 )     (436 )

Foreign exchange

     7       (61 )     252       22  

Deferred financing costs

     (167 )     —         (167 )     —    

Increase (decrease) in long-term debt

     (87 )     1,826       (224 )     9,326  

Stock options exercised

     12       —         328       —    
    


 


 


 


Net cash flow

     840       655       (1,738 )     (9,954 )

Beginning cash

     1,012       2,050       3,590       12,659  
    


 


 


 


Ending cash

   $ 1,852     $ 2,705     $ 1,852     $ 2,705  
    


 


 


 


 

-END-

-----END PRIVACY-ENHANCED MESSAGE-----