-----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, RmQsa7nkRLAiuZu+cMvEffZqXF4vcHUZXNtNTeV+THoIdQIFnJfFd4S4kiVWtoY1 xi+Z3nAX8R8g4Lu7KCUZ2w== 0001104659-05-057151.txt : 20051122 0001104659-05-057151.hdr.sgml : 20051122 20051122091439 ACCESSION NUMBER: 0001104659-05-057151 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20051116 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20051122 DATE AS OF CHANGE: 20051122 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WESTERN GAS RESOURCES INC CENTRAL INDEX KEY: 0000856716 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS DISTRIBUTION [4924] IRS NUMBER: 841127613 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10389 FILM NUMBER: 051219870 BUSINESS ADDRESS: STREET 1: 1099 18TH STREET, SUITE 1200 CITY: DENVER STATE: CO ZIP: 80202-1955 BUSINESS PHONE: 303 452 5603 MAIL ADDRESS: STREET 1: 1099 18TH STREET, SUITE 1200 CITY: DENVER STATE: CO ZIP: 80202-1955 8-K 1 a05-20574_28k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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 16, 2005

 

WESTERN GAS RESOURCES, INC.

(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

1-10389

 

84-1127613

(State of Other Jurisdiction

 

(Commission

 

(IRS Employer

of Incorporation)

 

File Number)

 

Identification No.)

 

 

 

 

 

1099 18th Street, Suite 1200, Denver, Colorado

 

80202

(Address of Principal Executive Offices)

 

(Zip Code)

 

(303) 452-5603

(Registrant’s telephone number, including area code)

 

N.A.

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

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

Item 2.02.  Results of Operations and Financial Condition.

 

On November 21, 2005, Western Gas Resources, Inc. (“Western” or the “Company”) issued a press release announcing that Western’s management and its Audit Committee have completed the previously announced review of the accounting treatment of the Company’s gas storage and gas transportation contracts and have determined that these contracts do not meet the definition of a derivative under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities (“FAS 133”).

 

Accordingly, the Company will restate its audited financial statements for the years from 2001 through 2004 and its unaudited financial statements for the first three quarters of 2004 and the first two quarters of 2005 (the “Restatements”) and will revise the financial results as previously announced for the quarter ended September 30, 2005.  The Company included in its press release the expected unaudited impact of the Restatements on Total revenues, Income before taxes, Net income, Earnings per share – assuming dilution, Cash flow before working capital adjustments, Current assets, Total assets, Current liabilities, Total liabilities, and Total equity for each of the restated periods and for the quarter ended September 30, 2005.  A copy of that press release is furnished as Exhibit 99.1 to this Form 8-K.

 

As a result of the Restatements, the Company will amend its Annual Report on Form 10-K for the year ended December 31, 2004 and its Quarterly Reports on Form 10-Q for the periods ended March 31, 2005 and June 30, 2005.  The Company intends to file the amended reports, together with its Quarterly Report on Form 10-Q for the period ended September 30, 2005, as soon as practicable.

 

Item 4.02(a).                Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.

 

Upon adoption of FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities (“FAS 133”) in 2001, the Company analyzed its storage and transportation contracts in detail, and determined that these contracts had the characteristics of a derivative as described in FAS 133.  The treatment of these contracts as derivatives has been consistently applied to these contracts since adoption as reflected in our audited and unaudited financial statements.  On November 8, 2005, after the release of the Company’s third quarter 2005 results and prior to the filing of the Form 10-Q for the quarter ended September 30, 2005, it came to the Company’s attention that these contracts may not meet the definition of a derivative. After a detailed review of the contracts and the market for those contracts, the Company determined that these contracts do not meet the definition of

 

2



 

a derivative as required under FAS 133, specifically as it relates to the net settlement provisions.

 

As a result, on November 16, 2005, Western’s Audit Committee determined that the previously filed financial statements included in the Annual Reports on Form 10-K for years ended December 31, 2001 through 2004 and the Quarterly Reports on Form 10-Q for the periods ended March 31, 2004, June 30, 2004, September 30, 2004, March 31, 2005 and June 30, 2005 and the information provided in the November 8, 2005 earnings release for the third quarter of 2005, should not be relied upon and the financial statements should be restated. The audit committee has discussed this conclusion and the proposed Restatements with the Company’s independent registered public accounting firm, PricewaterhouseCoopers LLP (“PWC”).

 

The guidance set forth in Auditing Standard No. 2 (“AS2”) of the Public Company Accounting Oversight Board states that restatement of previously issued financial statements to reflect the correction of a misstatement should be regarded as a strong indicator that a material weakness in internal control over financial reporting exists.  In the Company’s Annual Report on Form 10-K for the year ended December 31, 2004, filed on March 14, 2005, the Company concluded that the Company’s internal controls over financial reporting were effective as of December 31, 2004.  Subsequently, the Company identified a material weakness in internal control over financial reporting with respect to the correct application of FAS 133 as it applies to the net settlement provision in relation to storage and transportation contracts. As a result, the Company has concluded that Management’s Report on Internal Control Over Financial Reporting set forth on page 73 of the Company’s 2004 Annual Report should be restated and should no longer be relied upon. The Company has not yet completed its analysis of the impact, if any, of the aforementioned issue with these derivatives on the Company’s other internal controls over financial reporting.  The Company will provide the plan of remediation in its restated Form 10-K for the year ended December 31, 2004.  Management has discussed its conclusion that Management’s Report on Internal Control Over Financial Reporting as of December 31, 2004 should be restated and should no longer be relied upon with its Audit Committee and PWC.

 

Western will file the amended reports, together with its Quarterly Report on Form 10-Q for the period ended September 30, 2005 as soon as practicable.

 

Item 8.01.  Other Events.

 

Pursuant to certain terms of its revolving credit facility and its master shelf agreement, the Company is required to deliver its unaudited financial statements and related compliance certificate within 45 days of quarter end.  The Company has

 

3



 

received waivers from the lenders under its revolving credit facility and its master shelf agreement to extend the date of delivery of its unaudited financial statements and related compliance certificate for the third quarter of 2005 to December 14, 2005.

 

Item 9.01.  Financial Statements and Exhibits.

 

(c)        Exhibits.

 

A list of exhibits furnished herewith is contained on the Exhibit Index which immediately precedes such exhibits and is incorporated herein by reference.

 

4



 

SIGNATURES

 

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 hereunto duly authorized.

 

 

 

 

WESTERN GAS RESOURCES, INC.

 

 

 

(Registrant)

 

 

 

 

 

 

 

Date:

November 21, 2005

By:

/s/ William J. Krysiak

 

 

 

 

Name: William J. Krysiak

 

 

 

Title: Executive Vice President and
Chief Financial Officer

 

5



 

EXHIBIT INDEX

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press release issued on November 21, 2005, announcing Western Gas Resources, Inc.’s intent to restate Form 10-K for the year ended December 31, 2004 and Form 10-Q for the first and second quarters of 2005.

 

6


EX-99.1 2 a05-20574_2ex99d1.htm EXHIBIT 99.1

Exhibit 99.1

 

WESTERN GAS RESOURCES, INC.
ANNOUNCES ITS INTENT TO RESTATE ITS FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2004
AND ITS FORM 10-Q FOR THE FIRST AND SECOND QUARTERS OF 2005

 

DENVER, November 21, 2005.  Western Gas Resources, Inc. (“Western” or the “Company”) (NYSE:WGR) today announced that its management and its audit committee have completed the previously announced review of the accounting treatment of the Company’s gas storage and gas transportation contracts and determined that these contracts do not meet the definition of a derivative under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities (“FAS 133”). Accordingly, the Company will restate its audited financial statements for the years from 2001 through 2004 and its unaudited financial statements for the first two quarters of 2005 as well as all three quarters of 2004.

 

The adjustments arising from the change in treatment of the gas storage and gas transportation contracts are non-cash changes in mark-to-market valuations and will not affect cash flow before working capital adjustments or cash flow from operating activities. While the impact of this change on a quarterly or annual period may be material; over time, the total earnings from the transactions utilizing storage and transportation capacity will not change. Accordingly, while the earnings in individual periods change, Total equity at December 31, 2004 after the restatements is expected to be $684.8 million as compared to the originally reported amount of $682.0 million.  Further, Total equity at September 30, 2005 after the restatements is expected to be $720.1 million as compared to the originally reported amount of $783.4 million; this difference will be eliminated through earnings in future quarters.

 

Upon adoption of FAS 133 in 2001, the Company analyzed its storage and transportation contracts in detail, and determined that these contracts had the characteristics of a derivative as described in FAS 133.  The treatment of these contracts as derivatives has been consistently applied to these contracts since adoption as reflected in our audited and unaudited financial statements.  On November 8, 2005, after the release of the Company’s third quarter 2005 results and prior to the filing of the Form 10-Q for the quarter ended September 30, 2005, it came to the Company’s attention that these contracts may not meet the definition of a derivative. After a detailed review of the contracts and the market for those contracts, the Company determined that these contracts do not meet the definition of a derivative as required under FAS 133, specifically as it relates to the net settlement provisions.

 

Historically, the non-cash mark-to-market valuation by the Company of these contracts as derivatives effectively offset non-cash mark-to-market changes to the future sale derivatives for stored or transported natural gas.  Without this offsetting valuation, the non-cash mark-to-market of these economic hedges of the sale of gas will fluctuate through earnings with changes in market prices. As the stored or transported natural gas is sold and the future sale derivatives are settled, the Company will realize the benefit of the storage and transportation transactions through earnings.  For future transactions, the Company will consider various alternatives to minimize the earnings volatility from these economic hedges including utilizing hedge accounting.

 



 

The expected unaudited impact of the restatement for each of the years ended December 31, 2001 through 2004 is as follows (amounts in thousands, except per share calculations):

 

 

 

Year Ended December 31,

 

 

 

2001

 

2002

 

2003

 

2004

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Total revenues

 

$

3,353,162

 

$

3,363,659

 

$

2,489,698

 

$

2,464,105

 

$

2,874,010

 

$

2,879,951

 

$

3,069,713

 

$

3,083,168

 

Income before taxes

 

152,126

 

162,623

 

80,703

 

55,110

 

144,536

 

150,477

 

183,268

 

196,723

 

Net income

 

95,637

 

102,249

 

50,589

 

34,330

 

84,219

 

88,061

 

119,215

 

127,759

 

Earnings per share-assuming dilution

 

1.24

 

1.33

 

0.62

 

0.37

 

1.13

 

1.18

 

1.61

 

1.73

 

Cash flow before working capital adjustments

 

$

173,506

 

$

173,506

 

$

161,071

 

$

161,071

 

$

215,666

 

$

215,666

 

$

278,927

 

$

278,927

 

Current assets

 

365,963

 

364,563

 

370,940

 

354,420

 

387,303

 

377,010

 

523,476

 

521,130

 

Total assets

 

1,267,942

 

1,264,139

 

1,302,144

 

1,285,540

 

1,460,524

 

1,450,231

 

1,840,112

 

1,837,397

 

Current liabilities

 

305,173

 

291,114

 

332,771

 

331,263

 

358,981

 

357,843

 

475,947

 

469,169

 

Total liabilities

 

794,590

 

784,174

 

819,076

 

812,119

 

898,015

 

893,527

 

1,158,084

 

1,152,630

 

Total equity

 

$

473,352

 

$

479,965

 

$

483,068

 

$

473,421

 

$

562,509

 

$

556,704

 

$

682,028

 

$

684,767

 

 

The expected unaudited impact of the restatement for each of the quarters ended March 31, June 30 and September 30, 2004 and 2005 is as follows (amounts in thousands, except per share calculations):

 

 

 

Quarter Ended,

 

 

 

March 31, 2004

 

June 30, 2004

 

September 30, 2004

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Total revenues

 

$

771,216

 

$

779,680

 

$

726,303

 

$

725,838

 

$

718,255

 

$

693,679

 

Income before taxes

 

38,382

 

46,846

 

26,591

 

26,126

 

55,511

 

30,935

 

Net income

 

29,088

 

34,434

 

13,975

 

13,649

 

35,118

 

19,465

 

Earnings per share-assuming dilution

 

0.39

 

0.48

 

0.19

 

0.18

 

0.47

 

0.26

 

Cash flow before working capital adjustments

 

$

60,925

 

$

60,925

 

$

55,113

 

$

55,113

 

$

68,689

 

$

68,689

 

Current assets

 

329,552

 

327,853

 

389,047

 

386,571

 

397,184

 

372,157

 

Total assets

 

1,425,393

 

1,423,694

 

1,499,837

 

1,497,361

 

1,553,926

 

1,528,899

 

Current liabilities

 

378,811

 

377,808

 

388,937

 

387,910

 

361,503

 

362,542

 

Total liabilities

 

837,029

 

835,789

 

901,749

 

900,058

 

922,633

 

914,044

 

Total equity

 

$

588,364

 

$

587,905

 

$

598,088

 

$

597,303

 

$

631,293

 

$

614,855

 

 

2



 

 

 

Quarter Ended,

 

 

March 31, 2005

 

June 30, 2005

 

September 30, 2005

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported *

 

Revised *

 

Total revenues

 

$

854,315

 

$

834,107

 

$

861,196

 

$

868,026

 

$

1,052,123

 

$

962,317

 

Income before taxes

 

51,342

 

31,134

 

52,668

 

59,498

 

105,531

 

15,725

 

Net income

 

32,628

 

19,706

 

33,318

 

37,629

 

67,678

 

10,278

 

Earnings per share-assuming dilution

 

0.43

 

0.26

 

0.44

 

0.50

 

0.88

 

0.14

 

Cash flow before working capital adjustments

 

$

80,620

 

$

80,620

 

$

73,402

 

$

73,402

 

$

111,110

 

$

111,110

 

Current assets

 

473,357

 

455,334

 

458,331

 

447,169

 

851,165

 

746,648

 

Total assets

 

1,875,677

 

1,857,542

 

1,918,055

 

1,906,894

 

2,393,383

 

2,288,867

 

Current liabilities

 

480,818

 

478,591

 

436,308

 

434,225

 

746,651

 

741,018

 

Total liabilities

 

1,171,952

 

1,163,999

 

1,179,825

 

1,174,535

 

1,610,009

 

1,568,763

 

Total equity

 

$

703,725

 

$

693,543

 

$

738,230

 

$

732,359

 

$

783,374

 

$

720,104

 

 


* Information for the quarter ended September 30, 2005 is as reported in the earnings release dated November 8, 2005.  Until the Form 10-Q for the quarter ended September 30, 2005 is filed, the results for the third quarter of 2005 may also be adjusted for any revisions to estimates used in preparing the earnings release or for new information that affects the third quarter results.

 

The unaudited, expected amounts presented in the tables above may be adjusted until the restated financial statements are filed. The audit committee has discussed the proposed restatements with the Company’s independent registered public accounting firm, PricewaterhouseCoopers LLP (“PWC”).  Western will file the amended reports, together with its Quarterly Report on Form 10-Q for the period ended September 30, 2005 as soon as practicable.  The audit committee has determined that the previously filed financial statements should not be relied upon.

 

The guidance set forth in Auditing Standard No. 2 (“AS2”) of the Public Company Accounting Oversight Board states that restatement of previously issued financial statements to reflect the correction of a misstatement should be regarded as a strong indicator that a material weakness in internal control over financial reporting exists.  In the Company’s Annual Report on Form 10-K for the year ended December 31, 2004, filed on March 14, 2005, the Company concluded that the Company’s internal controls over financial reporting were effective as of December 31, 2004.  As described herein, the Company identified a material weakness in internal control over financial reporting with respect to the correct application of FAS 133 as it applies to the net settlement provision in relation to storage and transportation contracts. As a result, the Company has concluded that Management’s Report on Internal Control Over Financial Reporting set forth on page 73 of the Company’s 2004 Annual Report should be restated and should no longer be relied upon. The Company has not yet completed its analysis of the impact, if any, of the aforementioned issue with these derivatives on the Company’s other internal controls over financial reporting.  The Company has discussed this conclusion with its audit committee and PWC. The Company will provide the plan of remediation in its restated Form 10-K for the year ended December 31, 2004.

 

Western has received waivers from lenders under its revolving credit facility and master shelf agreement to extend the date of delivery of its unaudited financial statements and compliance certificates for the third quarter of 2005 to December 14, 2005.  The Company does not anticipate any violations of financial covenants as a result of these adjustments.

 

3



 

Update to Operational Guidance.  The results of operations for the quarters ended March 31, June 30 and September 30, 2005 were affected by fluctuations in commodity prices.  The price fluctuations in the third quarter were more significant primarily as a consequence of hurricane damage in the Gulf of Mexico.  Assuming the prices on November 18, 2005 and the settlement date of the economic hedges of the future sales of stored or transported natural gas, the Company anticipates that of the $57.4 million decrease in net income in the third quarter of 2005 as shown above, approximately $37.4 million of the non-cash reduction in Net income for the quarter ended September 30, 2005 will be reported as an increase in Net income in the fourth quarter of 2005, and approximately $19.0 million will be reflected as an increase in Net income in the first quarter of 2006.  These amounts, however, are estimates and will fluctuate as commodity prices change.

 

Company Description.  Western is an independent natural gas explorer, producer, gatherer, processor, transporter and energy marketer.  The Company’s producing properties are located primarily in Wyoming, including the developing Powder River Basin coal bed methane play, where Western is a leading acreage holder and producer, and the rapidly growing Pinedale Anticline.  The Company also owns and operates natural gas gathering, processing and treating facilities in major gas-producing basins in the Rocky Mountain, Mid-Continent and West Texas regions of the United States.  For additional Company information, visit Western’s web site at www.westerngas.com.

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding financial results, absence of changes in commodity prices, compliance with financial covenants to the Company’s lenders and the timing of filing of the above referenced amended reports and the Company’s Quarterly Report on Form 10-Q for the period ended September 30, 2005.  Although the Company believes that its expectations are based on reasonable assumptions, Western can give no assurances that its projections are accurate.  These statements are subject to a number of risks and uncertainties, which may cause actual results to differ materially.  These risks and uncertainties include, among other things, the nature of the Company’s derivative contracts, commodity prices, the finalization of the financial statements for the indicated periods, the time required to restate financial information and complete amended and as yet unfiled required reports and other factors as discussed in the Company’s 10-K and 10-Q Reports and other filings with the Securities and Exchange Commission.

 

Investor Contact:

 

Ron Wirth, Director of Investor Relations

 

 

(800) 933-5603 or (303) 252-6090

 

 

e-mail: rwirth@westerngas.com

 

4



 

Reconciliation of Net Income to Cash Flow before Working Capital Adjustments:

(Dollars in thousands)

 

 

 

2001

 

2002

 

2003

 

2004

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Net Income

 

$

95,637

 

$

102,249

 

$

50,589

 

$

34,330

 

$

84,219

 

$

88,061

 

$

119,215

 

$

127,759

 

Add income items that do not affect operating cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

64,162

 

64,162

 

77,005

 

77,005

 

73,906

 

73,906

 

95,536

 

95,536

 

Deferred income taxes

 

42,815

 

46,700

 

19,614

 

10,280

 

49,326

 

51,425

 

66,289

 

71,200

 

Distributions (less than) equity income, net

 

(29

)

(29

)

(2,906

)

(2,906

)

1,076

 

1,076

 

127

 

127

 

(Gain) loss on sale of assets

 

(10,748

)

(10,748

)

948

 

948

 

(156

)

(156

)

1,288

 

1,288

 

Non-cash change in fair value of derivatives

 

(19,906

)

(30,403

)

13,788

 

39,381

 

(1,235

)

(7,176

)

(1,572

)

(15,027

)

Compensation expense from common stock options and restricted stock

 

170

 

170

 

224

 

224

 

376

 

376

 

646

 

646

 

Foreign currency translation adjustments

 

476

 

476

 

283

 

283

 

1,238

 

1,238

 

816

 

816

 

Cumulative effect of changes in accounting principles

 

 

 

 

 

6,724

 

6,724

 

(4,714

)

(4,714

)

Other non-cash items, net

 

929

 

929

 

1,526

 

1,526

 

192

 

192

 

1,296

 

1,296

 

Cash flow before working capital adjustments

 

$

173,506

 

$

173,506

 

$

161,071

 

$

161,071

 

$

215,666

 

$

215,666

 

$

278,927

 

$

278,927

 

 

Reconciliation of Net Income to Cash Flow before Working Capital Adjustments:

(Dollars in thousands)

 

 

 

Quarter ended

 

 

 

March 31, 2005

 

June 30, 2005

 

September 30, 2005

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Revised

 

Net Income

 

$

32,628

 

$

19,706

 

$

33,318

 

$

37,629

 

$

67,678

 

$

10,278

 

Add income items that do not affect operating cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

29,078

 

29,078

 

30,799

 

30,799

 

32,462

 

32,462

 

Deferred income taxes

 

11,364

 

4,078

 

13,178

 

15,697

 

24,039

 

(8,367

)

Distributions (less than) equity income, net

 

(279

)

(279

)

(264

)

(264

)

(2,118

)

(2,118

)

(Gain) loss on sale of assets

 

28

 

28

 

(1

)

(1

)

187

 

187

 

Non-cash change in fair value of derivatives

 

8,469

 

28,677

 

(4,233

)

(11,063

)

(15,062

)

74,744

 

Compensation expense from common stock options and restricted stock

 

273

 

273

 

653

 

653

 

1,754

 

1,754

 

Foreign currency translation adjustments

 

(2,271

)

(2,271

)

(239

)

(239

)

1,303

 

1,303

 

Cumulative effect of changes in accounting principles

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-cash items, net

 

1,330

 

1,330

 

191

 

191

 

867

 

867

 

Cash flow before working capital adjustments

 

$

80,620

 

$

80,620

 

$

73,402

 

$

73,402

 

$

111,110

 

$

111,110

 

 

5



 

Reconciliation of Net Income to Cash Flow before Working Capital Adjustments:

(Dollars in thousands)

 

 

 

Quarter ended

 

 

 

March 31, 2004

 

June 30, 2004

 

September 30, 2004

 

 

 

As

 

As

 

As

 

As

 

As

 

As

 

 

 

Reported

 

Restated

 

Reported

 

Restated

 

Reported

 

Restated

 

Net Income

 

$

29,088

 

$

34,434

 

$

13,975

 

$

13,649

 

$

35,118

 

$

19,465

 

Add income items that do not affect operating cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

22,626

 

22,626

 

22,348

 

22,348

 

22,039

 

22,039

 

Deferred income taxes

 

10,465

 

13,583

 

13,624

 

13,485

 

18,444

 

9,521

 

Distributions (less than) equity income, net

 

(1,460

)

(1,460

)

1,795

 

1,795

 

(1,077

)

(1,077

)

(Gain) loss on sale of assets

 

 

 

1,639

 

1,639

 

(230

)

(230

)

Non-cash change in fair value of derivatives

 

6,219

 

(2,245

)

(1,523

)

(1,058

)

(6,859

)

17,717

 

Compensation expense from common stock options and restricted stock

 

181

 

181

 

295

 

295

 

6

 

6

 

Foreign currency translation adjustments

 

(1,528

)

(1,528

)

424

 

424

 

1,248

 

1,248

 

Cumulative effect of changes in accounting principles

 

(4,714

)

(4,714

)

 

 

 

 

Other non-cash items, net

 

48

 

48

 

2,536

 

2,536

 

 

 

Cash flow before working capital adjustments

 

$

60,925

 

$

60,925

 

$

55,113

 

$

55,113

 

$

68,689

 

$

68,689

 

 

Cash Flow before Working Capital Adjustments is not a measure determined pursuant to generally accepted accounting principles, or GAAP, nor is it an alternative to GAAP income.  The Company is presenting this information, as it is an important measure of financial performance used by equity analysts.

 

6


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