EX-99.1 2 a04-12768_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

NEWS

FOR FURTHER INFORMATION

 

 

FOREST OIL CORPORATION

CONTACT: MICHAEL N. KENNEDY

1600 BROADWAY, SUITE 2200

MANAGER - INVESTOR RELATIONS

DENVER, COLORADO 80202

303.812.1739

 

FOR IMMEDIATE RELEASE

 

FOREST OIL ANNOUNCES RECORD THIRD QUARTER PRODUCTION AND EBITDA

 

DENVER, COLORADO – November 3, 2004 - Forest Oil Corporation (NYSE:FST) (Forest or the Company) today announced financial and operational results for the third quarter and first nine months of 2004 and provided updates for Forest’s operations and its 2004 guidance.

 

THIRD QUARTER 2004 RESULTS

 

For the third quarter of 2004, Forest’s sales volumes averaged a record 506 MMcfe/d, an increase of 26% compared to the third quarter of 2003 and 13% compared to the second quarter of 2004.  This production record was achieved despite the impact of Hurricane Ivan which decreased third quarter 2004 production by approximately 13 MMcfe/d.  In addition, the Company’s EBITDA increased to $168 million in the third quarter of 2004, up 52% compared to the third quarter of 2003 due to increased production, higher per-unit netbacks and reduced G&A expense. Total netbacks (oil and gas sales revenue less production expense) of approximately $180 million ($3.87 per Mcfe) for the third quarter of 2004 were approximately $59 million greater than those reported in the third quarter of 2003. General and administrative expense in the third quarter of 2004 was approximately $8 million, a 28% decrease compared to the third quarter of 2003.

 

Without the effect of the unrealized $3.6 million loss ($2.2 million after-tax) related to commodity derivative instruments obtained in the Wiser Oil Company (Wiser) acquisition, Forest reported net earnings for the quarter ended September 30, 2004 of $34.0 million, or $0.58 per share.  Net earnings from continuing operations for the third quarter of 2004 were approximately $32 million or $.54 per basic share, compared to net earnings from continuing operations of approximately $26 million or $.55 per share in the corresponding 2003 period. Higher earnings for the third quarter of 2004 compared to 2003 were due primarily to increased production, higher per-unit netbacks and reduced G&A expense, offset partially by higher depletion expense.  Per share amounts in 2004 and 2003 were about equivalent due to equity issued to support two acquisitions.

 

During the third quarter of 2004, cash flow from operations, exclusive of working capital items, was $153 million. Forest’s third quarter 2004 capital expenditures for exploration and development were $53 million, which was $115 million less than EBITDA for the quarter.  Forest

 



 

utilized a portion of its excess cash flow to reduce the principal amount of long-term debt, net of cash, by $55 million to $945 million at September 30, 2004 from $1 billion at June 30, 2004.

 

“We continue to be on course with our execution of our four-point strategy.  The third quarter was another solid quarter for Forest.  The integration of the Wiser assets is now complete and we are very pleased with our drilling success on these properties as well as previous acquisitions.  Before Hurricane Ivan, we were on track to break the Company’s all-time quarterly production record.  Even with the hurricane effects we were still able to deliver record production for the third quarter using a highly disciplined drilling budget of only $53 million.  Further, our portfolio now allows us to shift some of our drilling budget from the Gulf of Mexico, which is impacted by hurricane delays, to increase our activity in U.S. onshore and Canada.  This will have a positive impact on 2004’s free cash flow,” said Craig Clark, Forest’s President and Chief Executive Officer.

 

Certain Comparative Financial and Operating Data

 

The following table sets forth certain of Forest’s financial and operating data for the three and nine months ended September 30, 2004 and 2003:

 

 

 

Three Months
Ended
September 30,

 

Nine Months
Ended
September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Daily natural gas sales volumes (MMCF):

 

 

 

 

 

 

 

 

 

United States

 

272.8

 

224.7

 

249.4

 

222.2

 

Canada

 

53.1

 

36.8

 

41.2

 

33.8

 

Total

 

325.9

 

261.5

 

290.6

 

256.0

 

 

 

 

 

 

 

 

 

 

 

Daily liquids sales volumes (MBBLS):

 

 

 

 

 

 

 

 

 

United States

 

25.3

 

20.5

 

25.1

 

20.9

 

Canada

 

4.7

 

2.6

 

3.3

 

2.8

 

Total

 

30.0

 

23.1

 

28.4

 

23.7

 

 

 

 

 

 

 

 

 

 

 

Equivalent daily sales volumes (MMCFE):

 

 

 

 

 

 

 

 

 

United States

 

424.6

 

347.8

 

399.8

 

347.4

 

Canada

 

81.2

 

52.6

 

60.7

 

50.7

 

Total

 

505.8

 

400.4

 

460.5

 

398.1

 

 

 

 

 

 

 

 

 

 

 

Total equivalent sales volumes (BCFE)

 

46.5

 

36.8

 

126.2

 

108.7

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales revenue (millions)

 

$

245.0

 

160.9

 

646.7

 

482.7

 

 

 

 

 

 

 

 

 

 

 

Average gas sales price ($/MCF)

 

$

5.25

 

4.50

 

5.18

 

4.61

 

 

 

 

 

 

 

 

 

 

 

Average liquids sales price ($/BBL)

 

$

31.75

 

24.76

 

30.16

 

24.86

 

 

 

 

 

 

 

 

 

 

 

Cash costs (per MCFE):

 

 

 

 

 

 

 

 

 

Oil and gas production expense

 

$

1.40

 

1.09

 

1.42

 

1.02

 

 

 

 

 

 

 

 

 

 

 

General and administrative expense

 

$

.17

 

.30

 

.18

 

.27

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

.36

 

.31

 

.34

 

.34

 

 

 

 

 

 

 

 

 

 

 

Current income tax expense

 

$

.01

 

 

.01

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures (millions):

 

 

 

 

 

 

 

 

 

Exploration and Development

 

$

53.1

 

84.6

 

194.2

 

228.6

 

Acquisitions

 

$

18.9

 

36.3

 

382.5

 

58.4

 

Total

 

$

72.0

 

120.9

 

576.7

 

287.0

 

 

2



 

Oil and gas production expense increased in the quarter and nine months ended September 30, 2004 compared to the corresponding periods of 2003.  The components of oil and gas production expense were as follows:

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2004

 

Per Mcfe

 

2003

 

Per Mcfe

 

2004

 

Per Mcfe

 

2003

 

Per Mcfe

 

 

 

(In Thousands, except per unit amounts)

 

 

 

 

 

Direct operating expense

 

$

50,390

 

1.08

 

30,748

 

.83

 

132,549

 

1.05

 

85,662

 

.79

 

Workovers

 

3,646

 

.08

 

2,128

 

.06

 

14,753

 

.12

 

3,085

 

.03

 

Product transportation

 

3,093

 

.07

 

2,389

 

.06

 

10,196

 

.08

 

7,521

 

.07

 

Production and ad valorem tax

 

7,914

 

.17

 

4,915

 

.14

 

21,565

 

.17

 

14,624

 

.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total oil and gas production expense

 

$

65,043

 

1.40

 

40,180

 

1.09

 

179,063

 

1.42

 

110,892

 

1.02

 

 

Direct operating expense increased primarily in the Western and Canadian business units reflecting the acquisition of Wiser.  These two business units also experienced increases in per- unit direct operating expense as Wiser’s production costs were higher than Forest’s historic costs in these business units.  Workover expense increased due to exploitation activity in the newly acquired fields.

 

General and administrative expense decreased 28% to $8 million and 24% to $23 million for the quarter and nine months ended September 30, 2004, respectively, compared to $11 million and $29 million for the corresponding periods in 2003. The decreases resulted primarily from cost reduction measures in corporate areas.  On a per-unit basis, general and administrative expense decreased by 43% to $.17 per Mcfe and by 33% to $.18 per Mcfe for the quarter and nine months ended September 30, 2004, respectively, compared to the corresponding periods in 2003.

 

Depreciation and depletion expense increased to $95 million and $258 million for the quarter and nine months ended September 30, 2004, from $53 million and $153 million for the corresponding periods in 2003.  On a per-unit basis, the depletion rates were $2.01 and $2.02 per Mcfe for the quarter and nine months ended September 30, 2004.  The per-unit DD&A rates have been at these levels throughout 2004.  These per-unit amounts compare to $1.42 and $1.38 per Mcfe in the corresponding prior year periods.  The increases in depletion expense and in the per-unit depletion rates in 2004 compared to 2003 were due primarily to downward revisions in estimated proved reserves in the fourth quarter of 2003.

 

3



 

Hedging

 

Forest currently has hedges in place for the fourth quarter of 2004 and 2005 covering the aggregate average daily volumes and weighted average prices shown below. Substantially all of the volumes hedged for 2005 are associated with acquisitions made in 2003 and 2004.

 

 

 

4th Quarter
of
2004

 

2005

 

Natural gas swaps:

 

 

 

 

 

Contract volumes (BBtu/d)

 

117.3

 

100.0

(1)

Weighted average price (per MMBtu)

 

$

5.24

 

5.04

 

 

 

 

 

 

 

Natural gas collars:

 

 

 

 

 

Contract volumes (BBtu/d)

 

35.0

 

17.0

 

Weighted average ceiling price (per MMBtu)

 

$

7.57

 

7.61

 

Weighted average floor price (per MMBtu)

 

$

6.07

 

6.23

 

 

 

 

 

 

 

Natural gas three-way collars:

 

 

 

 

 

Contract volumes (BBtu/d)

 

11.7

 

 

Weighted average ceiling price (per MMBtu)

 

$

5.91

 

 

Weighted average floor price (per MMBtu)

 

$

4.75

 

 

Three-way weighted average floor price (per MMBtu)

 

$

3.50

 

 

 

 

 

 

 

 

Oil swaps:

 

 

 

 

 

Contract volumes (MBbls/d)

 

10.9

 

7.0

(2)

Weighted average price (per Bbl)

 

$

29.60

 

32.28

 

 

 

 

 

 

 

Oil calls:

 

 

 

 

 

Contract volumes (MBbls/d)

 

1.0

 

 

Weighted average price (per Bbl)

 

$

33.00

 

 

 

 

 

 

 

 

Oil collars:

 

 

 

 

 

Contract volumes (MBbls/d)

 

 

2.0

(1)

Weighted average ceiling price (per Bbl)

 

$

 

47.85

 

Weighted average floor price (per Bbl)

 

$

 

41.88

 

 

 

 

 

 

 

Oil three-way collars:

 

 

 

 

 

Contract volumes (MBbls/d)

 

 

1.5

 

Weighted average ceiling price (per Bbl)

 

$

 

32.00

 

Weighted average floor price (per Bbl)

 

$

 

28.00

 

Three-way weighted average floor price (per Bbl)

 

$

 

24.00

 

 


(1)   Represents hedged volumes associated with Forest’s acquisition activity.

(2)   6.5 of the 7.0 MBbls/d of hedged oil swap volumes in 2005 are associated with Forest’s acquisition activity. 

 

4



 

OPERATIONAL PROJECT UPDATE

 

Hurricane and Tropical Storm Impact – As previously announced, Forest’s third quarter 2004 production was affected by approximately 1.2 Bcfe from shut-in production and activity downtime.  The fourth quarter volumes will also be affected as production restorations occur and third party offshore pipeline repairs are made.  Forest experienced minimal mechanical damage from Hurricane Ivan and two tropical storms.  The most severe damage was to the caisson-supported structure at Main Pass 98 which was producing approximately 2 MMcfe/d.  No injuries or spills were encountered.

 

Dispositions – During the quarter, the Company disposed of properties with production of approximately 2 MMcfe/d for net proceeds of approximately $9 million.  In October of 2004, Forest signed agreements to sell certain non-strategic assets for approximately $70 million, which at September 30, 2004, were producing approximately 12 MMcfe/d.  These transactions are expected to close in the fourth quarter of 2004. Pro forma for the property sales described above, Forest will have received approximately $98 million and sold properties producing approximately 16 MMcfe/d in 2004.

 

West Cameron Block 110 (37% Working Interest) – Total gross production from the field has increased from 25 MMcfe/d to 48 MMcfe/d following the completion of 1 newly drilled well and 1 recompletion.

 

High Island Block A-551 (100% Working Interest) – Gross field production has increased from 1 MMcfe/d to 17 MMcfe/d following the completion of the C-5 and C-6 wells.

 

South Bonus Area, South Texas (50% Working Interest) – The Jones #1 exploratory well was completed in the Yegua formation at an initial rate of 4.8 MMcfe/d with 5,400 psi flowing tubing pressure.

 

Sabine Area, Southwest Louisiana (45% Working Interest) – The Olympia 25-1 discovery came on line in September at an initial rate of 5.5 MMcfe/d.  Additional exploratory wells are planned to be drilled in 2004 on this 157,000 acre block.

 

Permian Basin Waterflood / Exploitation Program (60% - 100% Working Interest) – Activity has been focused on the newly acquired Tex-Mex, Iatan, Snyder and Fullerton fields where the combined gross production has been increased from 1,300 Bbls/d to 2,000 Bbls/d.

 

Jonah Field, SW Wyoming (64% Working Interest) – Additional infill drilling is planned in 2004 following the successful completion of two 20 acre infill wells.

 

Vermejo Field, Permian Basin (98% – 100% Working Interest) – The shallow Delaware gas program has been accelerated with 11 wells drilled thus far.  We are planning to drill 6 more wells in this play in the next year.  Completed wells are testing between 200 Mcf/d and 1 MMcf/d.

 

Foothills Area, Alberta / NE British Columbia (50% - 100% Working Interest) – Although weather delays and flooding were experienced, 2 additional wells were completed at Narraway and 1 exploratory well cased on our northern-most Foothills acreage at Ojay.  Completions are in progress.  In Wild River (24% - 50% Working Interest), 5 additional Cretaceous wells have been drilled and cased in the third quarter of 2004.  Test rates ranged from 1 MMcfe/d to 4.5

 

5



 

MMcfe/d.  All of these wells are awaiting pipeline connection.  Drilling continues with a two rig program including a planned deep test to be spudded in the fourth quarter of 2004.

 

Hayter and Evi-Loon Fields (93% - 100% Working Interest) - Two additional drilling rigs have been contracted to start the shallow oil infill program at Hayter and the gas drilling program at Evi-Loon in the fourth quarter of 2004.

 

Onshore Cook Inlet, Alaska Gas Exploration (30% - 100% Working Interest) – Seismic acquisition occurred in three onshore areas at Three Mile Creek, Susitna Basin and Copper River Basin.  Gas exploration drilling is currently underway at West Foreland, with a follow-up well at Three Mile Creek.

 

2004 GUIDANCE

 

Prices for Forest’s products are determined primarily by prevailing market conditions.  Market conditions for these products are influenced by regional and worldwide economic and political conditions, consumer product demand, weather and other substantially variable factors.  These factors are beyond Forest’s control and are difficult to predict.  In addition, Forest’s oil and gas prices may vary considerably due to differences between regional markets, transportation availability and demand for different grades of products.  Consequently, Forest’s financial results and resources are highly influenced by this price volatility.

 

Estimates for Forest’s future production are based on assumptions of capital expenditure levels and the assumption that market demand and prices for oil and gas will continue at levels that allow for economic production of these products.

 

The production, transportation and marketing of liquids and gas are complex processes which are subject to disruption due to transportation and processing availability, mechanical failure, human error, meteorological events including, but not limited to, hurricanes and earthquakes, and numerous other factors.  Our estimates are based on certain other assumptions, such as well performance, which may vary significantly from those assumed.  Therefore, we can give no assurance that our future production will be as estimated.

 

Given these general limitations and those discussed below, the following is a summary of Forest’s forecast for 2004:

 

Daily Production.  We expect that our daily production will be in the range of 460 to 475 MMcfe/d for the full year of 2004.  This estimate reflects the previously discussed reductions attributable to storms and property sales totaling approximately 4.5 Bcfe.

 

Liquids Production.  We expect that our 2004 production of oil and natural gas liquids will be between 27,500 and 28,500 Bbls/d.

 

Gas Production.  We expect that our 2004 natural gas production will be between 290 and 310 MMcf/d.

 

Production Expense.  Our oil and gas production expense (which includes ad valorem taxes, production taxes and product transportation) varies in response to several factors.  Among the most significant of these factors are additions to or deletions from our property base, changes in production taxes, general changes in the prices of services and materials that are used in the operation of our properties and the amount of repair and workover activity required. We expect that our 2004 production expense will be between $235 million and $250 million.

 

6



 

General and Administrative Expense (G&A).  We expect that, due to lower than anticipated general and administrative costs in the first nine months, our 2004 G&A expense will be between $29 million and $32 million.

 

Depreciation, Depletion and Amortization (DD&A).  We expect that our DD&A rate will be between $ 2.00 and $2.10 per Mcfe during 2004.

 

Capital Expenditures.  We expect that due to decreased spending levels in the Gulf of Mexico because of storm related disruptions and cost reductions, expenditures for exploration and development will be between $280 million and $300 million in 2004.  Some of the factors impacting the level of capital expenditures in 2004 include crude oil and natural gas prices, the volatility in these prices, the cost and availability of oil field services and weather disruptions.

 

NON-GAAP FINANCIAL MEASURES

 

In addition to reporting earnings from continuing operations as defined under U.S. Generally Accepted Accounting Principles (GAAP), Forest also presents EBITDA, which consists of earnings from continuing operations plus interest expense, income tax expense, depreciation, depletion and amortization expense, impairment and accretion of asset retirement obligation.  Management uses this measure to assess the Company’s ability to generate cash to fund exploration and development activities and to service debt.  Management interprets trends in this measure in a similar manner as trends in cash flow and liquidity.  EBITDA should not be considered as an alternative to earnings from continuing operations as defined by GAAP.  The following is a reconciliation of earnings from continuing operations to EBITDA:

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Earnings from continuing operations

 

$

31,775

 

26,320

 

79,542

 

84,113

 

Interest expense

 

16,604

 

11,529

 

42,635

 

36,979

 

Income tax expense

 

20,367

 

15,626

 

49,088

 

53,113

 

Depreciation, depletion and amortization expense and impairment

 

94,583

 

53,303

 

259,375

 

152,940

 

Accretion of asset retirement obligation

 

4,472

 

3,456

 

12,900

 

9,723

 

EBITDA

 

$

167,801

 

110,234

 

443,540

 

336,868

 

 

7



 

Net earnings stated without the effect of unrealized gains or losses on commodity derivative instruments are presented because the ultimate effects of settlements of these items cannot be reasonably estimated and because net earnings without the effect of these items are more comparable to earnings estimates provided by securities analysts. The unrealized loss on derivative instruments included in our consolidated statement of operations for the third quarter of 2004 of $3.6 million relates to changes in the fair value of collar contracts purchased in our acquisition of the Wiser Oil Company.  The unrealized gains and losses we reported in 2003 and for the first two quarters of 2004 related primarily to ineffective basis swaps and were not significant.  A reconciliation of net earnings stated without the effect of the unrealized gains or losses on commodity derivative instruments to net earnings is shown below.

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Net earnings

 

$

31,775

 

26,340

 

78,967

 

88,623

 

Unrealized loss (gain) on derivative instruments

 

3,584

 

(33

)

3,367

 

94

 

Income tax provision for above item

 

(1,362

)

13

 

(1,279

)

(36

)

Net earnings without the unrealized effects of commodity derivative instruments

 

$

33,997

 

26,320

 

81,055

 

88,681

 

 

The following table sets forth the components of long-term debt, net of cash at the end of the last two quarters (in millions):

 

 

 

September 30,
2004

 

June 30,
2004

 

 

 

Principal

 

Book(1)

 

Principal

 

Book(1)

 

 

 

 

 

 

 

 

 

 

 

Credit Facilities

 

$

271

 

271

 

352

 

352

 

8% Senior Notes Due 2008

 

265

 

273

 

265

 

274

 

8% Senior Notes Due 2011

 

285

 

300

 

160

 

166

 

7 ¾% Senior Notes Due 2014

 

150

 

165

 

150

 

165

 

9 ½% Senior Subordinated Notes Due 2007

 

 

 

125

 

127

 

Total Long-Term Debt

 

971

 

1,009

 

1,052

 

1,084

 

Cash and Cash Equivalents

 

26

 

26

 

52

 

52

 

Total Long-Term Debt Net of Cash

 

$

945

 

983

 

1,000

 

1,032

 

 


(1)   Book amounts include the principal amount of long-term debt adjusted for unamortized gains on interest rate swaps of $31.6 million and $32.9 million at September 30, 2004 and June 30, 2004, respectively, a net premium on issuance of $6.7 million at September 30, 2004, and a net discount on issuance of $0.7 million at June 30, 2004.

 

8



 

TELECONFERENCE CALL

 

Forest Oil Corporation management will hold a teleconference call on Thursday, November 4, 2004, at 2:00 p.m. ET (12:00 p.m. MT) to discuss the items described in this press release. If you would like to participate please call 1.800.399.6298 (for U.S./Canada) or 1.706.634.0924 (for International) and request the Forest Oil teleconference.

 

A replay will be available from November 4, 2004 through November 11, 2004. You may access the replay by dialing toll free 1.800.642.1687 (for U.S./Canada) or 1.706.645.9291 (for International), conference ID # 797614.  Please note that the reservation number is not needed to access the teleconference, only the replay.

 

FORWARD-LOOKING STATEMENTS

 

This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.  All statements, other than statements of historical facts, that address activities that Forest assumes, plans, expects, believes, projects, estimates or anticipates (and other similar expressions) will, should or may occur in the future are forward-looking statements.  The forward-looking statements provided in this press release are based on management’s current belief, based on currently available information, as to the outcome and timing of future events.  Forest cautions that its future natural gas and liquids production, revenues and expenses and other forward-looking statements are subject to all of the risks and uncertainties normally incident to the exploration for and development and production and sale of oil and gas.  These risks include, but are not limited to, price volatility, inflation or lack of availability of goods and services, environmental risks, drilling and other operating risks, regulatory changes, the uncertainty inherent in estimating future oil and gas production or reserves, and other risks as described in Forest’s 2003 Annual Report on Form 10-K as filed with the Securities and Exchange Commission.  Also, the financial results of Forest’s foreign operations are subject to currency exchange rate risks.  Any of these factors could cause Forest’s actual results and plans to differ materially from those in the forward-looking statements.

 

Forest Oil Corporation is engaged in the acquisition, exploration, development, and production of natural gas and liquids in North America and selected international locations.  Forest’s principal reserves and producing properties are located in the United States in the Gulf of Mexico, Texas, Louisiana, Oklahoma, Utah, Wyoming and Alaska, and in Canada.  Forest’s common stock trades on the New York Stock Exchange under the symbol FST.  For more information about Forest, please visit our website at www.forestoil.com.

 

November 3, 2004

 

###

 

9



 

FOREST OIL CORPORATION

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

September 30,
2004

 

December 31,
2003

 

 

 

(In Thousands)

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

25,573

 

11,509

 

Accounts receivable

 

153,568

 

158,954

 

Derivative instruments

 

2,371

 

4,130

 

Current deferred tax asset

 

55,398

 

23,302

 

Other current assets

 

24,944

 

17,465

 

 

 

 

 

 

 

Total current assets

 

261,854

 

215,360

 

 

 

 

 

 

 

Net property and equipment

 

2,760,284

 

2,433,966

 

 

 

 

 

 

 

Assets held for sale related to discontinued operations

 

 

8,589

 

Goodwill

 

63,978

 

 

Other assets

 

34,226

 

25,633

 

 

 

$

3,120,342

 

2,683,548

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

143,713

 

192,001

 

Accrued interest

 

17,838

 

3,869

 

Derivative instruments

 

127,706

 

49,838

 

Asset retirement obligation

 

20,911

 

23,243

 

Other current liabilities

 

6,863

 

4,158

 

Total current liabilities

 

317,031

 

273,109

 

 

 

 

 

 

 

Long-term debt

 

1,009,353

 

929,971

 

Asset retirement obligation

 

212,368

 

188,189

 

Derivative instruments

 

42,141

 

9,696

 

Other liabilities

 

30,425

 

24,062

 

Deferred income taxes

 

162,012

 

72,723

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

6,123

 

5,563

 

Capital surplus

 

1,431,143

 

1,302,340

 

Accumulated earnings (deficit)

 

22,439

 

(56,495

)

Accumulated other comprehensive loss

 

(57,346

)

(9,740

)

Treasury stock, at cost

 

(55,347

)

(55,870

)

Total shareholders’ equity

 

1,347,012

 

1,185,798

 

 

 

$

3,120,342

 

2,683,548

 

 

10



 

FOREST OIL CORPORATION

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

(In Thousands Except Per Share Amounts)

 

Revenue:

 

 

 

 

 

 

 

 

 

Oil and gas sales:

 

 

 

 

 

 

 

 

 

Natural gas

 

$

157,424

 

108,220

 

412,639

 

322,048

 

Oil, condensate and natural gas liquids

 

87,569

 

52,719

 

234,079

 

160,666

 

Total oil and gas sales

 

244,993

 

160,939

 

646,718

 

482,714

 

Processing income, net

 

400

 

390

 

1,406

 

932

 

Total revenue

 

245,393

 

161,329

 

648,124

 

483,646

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Oil and gas production

 

65,043

 

40,180

 

179,063

 

110,892

 

General and administrative

 

7,975

 

11,118

 

22,504

 

29,425

 

Depreciation and depletion

 

94,583

 

53,303

 

257,685

 

152,805

 

Accretion of asset retirement obligation

 

4,472

 

3,456

 

12,900

 

9,723

 

Impairment of oil and gas properties

 

 

 

1,690

 

135

 

Total operating expenses

 

172,073

 

108,057

 

473,842

 

302,980

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

73,320

 

53,272

 

174,282

 

180,666

 

 

 

 

 

 

 

 

 

 

 

Other income and expense:

 

 

 

 

 

 

 

 

 

Other (income) expense, net

 

990

 

(170

)

(350

)

6,367

 

Unrealized loss (gain) on derivative instruments

 

3,584

 

(33

)

3,367

 

94

 

Interest expense

 

16,604

 

11,529

 

42,635

 

36,979

 

Total other income and expense

 

21,178

 

11,326

 

45,652

 

43,440

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes, discontinued operations and cumulative effect of change in accounting principle

 

52,142

 

41,946

 

128,630

 

137,226

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

Current

 

461

 

(144

)

1,329

 

270

 

Deferred

 

19,906

 

15,770

 

47,759

 

52,843

 

 

 

20,367

 

15,626

 

49,088

 

53,113

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

31,775

 

26,320

 

79,542

 

84,113

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) from discontinued operations (net of tax)

 

 

20

 

(575

)

(1,344

)

 

 

 

 

 

 

 

 

 

 

Cumulative effect of change in accounting principle for recording asset retirement obligation (net of tax)

 

 

 

 

5,854

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

31,775

 

26,340

 

78,967

 

88,623

 

 

11



 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

(In Thousands Except Per Share Amounts)

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

59,019

 

48,244

 

56,058

 

48,098

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

60,157

 

49,071

 

57,126

 

48,958

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

$

.54

 

.55

 

1.42

 

1.75

 

Loss from discontinued operations (net of tax)

 

 

 

(.01

)

(.03

)

Cumulative effect of change in accounting principle (net of tax)

 

 

 

 

.12

 

Net earnings per common share

 

$

.54

 

.55

 

1.41

 

1.84

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

$

.53

 

.54

 

1.39

 

1.72

 

Loss from discontinued operations (net of tax)

 

 

 

(.01

)

(.03

)

Cumulative effect of change in accounting principle (net of tax)

 

 

 

 

.12

 

Net earnings per common share

 

$

.53

 

.54

 

1.38

 

1.81

 

 

12



 

FOREST OIL CORPORATION

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Nine Months Ended
September 30,

 

 

 

2004

 

2003

 

 

 

(In Thousands)

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net earnings before cumulative effect of change in accounting principle

 

$

78,967

 

82,769

 

Adjustments to reconcile net earnings before cumulative effect of change in accounting principle to net cash provided by operating activities:

 

 

 

 

 

Depreciation and depletion

 

257,685

 

153,874

 

Accretion of asset retirement obligation

 

12,900

 

9,723

 

Impairment of oil and gas properties

 

1,690

 

135

 

Amortization of deferred hedge gain

 

(3,692

)

(3,321

)

Amortization of deferred debt costs

 

1,838

 

1,691

 

Unrealized loss on derivative instruments, net

 

3,367

 

94

 

Deferred income tax expense

 

48,481

 

54,004

 

Loss on extinguishment of debt

 

 

3,975

 

Loss (earnings) of equity method investee

 

(1,386

)

1,775

 

Other, net

 

(2

)

986

 

Decrease (increase) in accounts receivable

 

29,629

 

(26,292

)

Increase in other current assets

 

(4,676

)

(11,851

)

Decrease in accounts payable

 

(82,210

)

(1,625

)

Increase (decrease) in accrued interest and other current liabilities

 

21,030

 

(1,913

)

Net cash provided by operating activities

 

363,621

 

264,024

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Acquisition of subsidiary

 

(169,821

)

 

Capital expenditures for property and equipment:

 

 

 

 

 

Exploration, development and other acquisition costs

 

(235,259

)

(287,006

)

Other fixed assets

 

(1,938

)

(1,589

)

Proceeds from sales of assets

 

17,676

 

12,059

 

Proceeds from sale of goodwill and contract value

 

8,493

 

 

Increase in other assets, net

 

(5,693

)

(901

)

Net cash used by investing activities

 

(386,542

)

(277,437

)

Cash flows from financing activities:

 

 

 

 

 

Proceeds from bank borrowings

 

1,321,074

 

470,000

 

Repayments of bank borrowings

 

(1,409,000

)

(420,000

)

Issuance of 8% senior notes, net of issuance costs

 

133,313

 

 

Redemption of 9½% senior notes

 

(126,971

)

 

Repurchases of 10½% senior subordinated notes

 

 

(69,441

)

Proceeds of common stock offering, net of offering costs

 

117,143

 

20,968

 

Proceeds from the exercise of options and warrants

 

11,666

 

6,211

 

Deferred compensation

 

98

 

 

Purchase of treasury stock

 

(15

)

 

Settlements of acquired derivative instruments

 

(5,582

)

 

Decrease in other liabilities, net

 

(3,307

)

(1,705

)

Net cash provided by financing activities

 

38,419

 

6,033

 

Effect of exchange rate changes on cash

 

(1,434

)

(398

)

Net increase (decrease) in cash and cash equivalents

 

14,064

 

(7,778

)

Cash and cash equivalents at beginning of period

 

11,509

 

13,166

 

Cash and cash equivalents at end of period

 

$

25,573

 

5,388

 

 

13