EX-99.1 2 a06-5615_1ex99d1.htm EXHIBIT 99

Exhibit 99.1

 

WESTERN GAS RESOURCES, INC.

ANNOUNCES SIXTY PERCENT INCREASE IN NET INCOME FOR 2005

 

DENVER, February 23, 2006. Western Gas Resources, Inc. (NYSE:WGR) today announced that for the year ended December 31, 2005, net income increased 60 percent to $203.8 million, or earnings of $2.67 per share of common stock, compared to net income for 2004 of $127.8 million, or earnings of $1.73 per share of common stock. Earnings per share of common stock for both periods are on a fully diluted basis. Net income for the year ended December 31, 2004 includes the effect of a one-time after-tax benefit for a change in accounting principle of $4.7 million, or $0.06 per diluted share.

 

For the year ended December 31, 2005, revenues were $3.96 billion, adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) was $468.9 million and cash flow before working capital adjustments was $417.2 million.

 

For the fourth quarter of 2005, net income increased 125 percent to $135.7 million, or earnings of $1.76 per share of common stock, compared to net income of $60.2 million, or earnings of $0.80 per share of common stock, for the same period in 2004. Earnings per share for both periods are on a fully diluted basis. Net income in the fourth quarter of 2005 reflects a $55.6 million benefit from the non-cash mark-to-market of economic hedges of future sales of gas.

 

For the fourth quarter of 2005, revenues totaled $1.30 billion, adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) was $257.1 million and cash flow before working capital adjustments was $150.4 million.  See the tables below for reconciliation of adjusted EBITDA and cash flow before working capital adjustments.

 

Volumes and prices. Net production increased 14 percent to 63 billion cubic feet equivalent (“Bcfe”) in 2005 compared to 2004 and averaged 172.6 million cubic feet equivalent per day (“MMcfed”). Natural gas equity production sold was 63.4 Bcfe in 2005, or 173.8 MMcfed.

 

Gas throughput volumes at the Company’s gathering and processing facilities increased 4.5 percent in 2005 compared to 2004 and averaged 1.42 billion cubic feet per day (“Bcfd”).

 

Total gas sales volumes marketed, including equity gas production, gas produced at the Company’s plants and gas purchased from third parties for resale, averaged 1.17 Bcfd in 2005. Average gas prices increased 33 percent to $7.46 per thousand cubic feet (“Mcf”) in 2005 compared to $5.59 per Mcf in 2004.

 

Total natural gas liquids (“NGLs”) sales volumes marketed averaged 1.86 million gallons per day (“MMGald”) in 2005. Average NGL prices increased 28 percent to $0.96 per gallon in 2005 compared to $0.75 per gallon in 2004.

 

The Company’s equity-hedging positions decreased operating profit by $13.7 million in the fourth quarter of 2005 and by $16.6 million for the full year of 2005. This compares to a decrease in operating profit due to equity hedging of $2.6 million in the fourth quarter of 2004 and $9.0 million for the full year of 2004.

 

1



 

Operations. The Company’s fully integrated operations include exploration, production, gathering, processing, treating, transportation and marketing of natural gas and NGLs.

 

Exploration and production realized segment-operating profit (EBITDA before general and administrative expenses) of $253.6 million for 2005 compared to $156.1 million for 2004. This 62 percent increase was primarily due to substantially higher natural gas prices and the 14 percent production volume growth from the Company’s operating areas including the Pinedale Anticline development, the Powder River Basin in Wyoming, and the properties in the San Juan Basin of New Mexico acquired in October 2004.

 

Gathering, processing and treating realized segment-operating profit of $237.6 million for 2005 compared to $168.9 million for 2004. This 41 percent increase is primarily due to higher commodity prices and to the increase in gathering and processing volumes.

 

Gas transportation realized segment-operating profit of $12.2 million for 2005 compared to $11.0 million for 2004. The transportation segment includes the results from the MIGC and MGTC regulated pipelines in the Powder River Basin.

 

Marketing realized segment-operating profit of $25.3 million for 2005 compared to $38.1 million for 2004. The 33 percent decrease in segment-operating profit was primarily due to non-cash mark-to-market losses from economic hedges of future sales of gas utilizing the Company’s storage and transportation capacity for the year ended December 31, 2005 compared to a gain for the year ended December 31, 2004. 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.

 

Capital Expenditures. Capital expenditures for 2005 totaled $457.3 million and consisted of the following: (i) $245.7 million related to exploration and production and lease acquisition activities; (ii) $194.3 million related to gathering, processing, treating and pipeline assets, including $12.7 million for maintaining existing facilities; and (iii) $17.3 million for miscellaneous items.

 

Balance Sheet. At December 31, 2005, Western had total assets of $2.33 billion, cash and cash equivalents in short-term investments of $27.2 million, total long-term debt outstanding of $430 million and a debt to capitalization ratio, net of cash and cash equivalents of 31 percent.

 

CEO comments. Peter Dea, President and Chief Executive Officer, commented, “Fourteen percent production volume growth, five percent processing volume growth, high commodity prices and our low-cost structure delivered our shareholders a record year in 2005 for earnings and cash flow. We expect this momentum to carry into 2006 with even higher production and throughput growth as we plan to participate in a record number of new wells in the Pinedale Anticline, while Big George coal continues to ramp up and our new 200 MMcfd Oklahoma processing plant commences operations in the second quarter.”

 

Other Information. Information about the Company’s significant projects, anticipated capital expenditures, equity production, proven reserves and operational guidance was provided in press releases issued by the Company on January 26, 2006, February 17, 2006 and February 23, 2006.

 

Earnings conference call. Western invites you to participate in its fourth quarter and year-end 2005 earnings conference call today February 23, 2006 at 9:30 a.m. (Mountain Time) by dialing (913) 981-4905. Please dial in five to ten minutes before the start of the call. A replay of the conference call will be available through midnight, March 1, 2006 by dialing (719) 457-0820, pass code 8124566. The live conference call may also be accessed on the Internet by logging onto Western’s Web site at www.westerngas.com. Select Investor Relations, then the Webcasts and Presentations option on the menu. Log on at least ten minutes prior to the start of the call to register, download and install any necessary audio software. An audio replay of the call will also be available on the Web site through March 31, 2006.

 

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

 

2



 

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 production and gathering volumes, number of wells to be drilled, the performance of the Big George coal and the start-up of the new Oklahoma plant. Although the Company believes that its expectations are based on reasonable assumptions, Western can give no assurances that its goals will be achieved. 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, changes in natural gas and NGL prices, the timeliness of federal and state permitting activity, government regulation or action, geological risk, environmental risk, weather, rig availability and other factors as discussed in the Company’s 10-K and 10-Q Reports and other filings with the Securities and Exchange Commission.

 

3



 

Financial Results:

(Dollars in thousands except share and per share amounts)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2005

 

2004

 

2005

 

2004

 

Revenues:

 

 

 

 

 

 

 

 

 

Sale of gas

 

$

1,005,095

 

$

696,107

 

$

3,200,886

 

$

2,518,281

 

Sale of natural gas liquids

 

180,833

 

131,361

 

654,842

 

450,761

 

Gathering, processing and  transportation

 

27,732

 

24,555

 

106,366

 

90,874

 

Price risk management activities

 

79,448

 

31,490

 

(9,445

)

20,051

 

Other

 

2,007

 

458

 

6,009

 

3,201

 

Total Revenues

 

1,295,115

 

883,971

 

3,958,658

 

3,083,168

 

Costs and Expenses:

 

 

 

 

 

 

 

 

 

Product purchases

 

960,419

 

695,517

 

3,210,200

 

2,540,799

 

Plant and transportation  operating expense

 

29,963

 

27,703

 

115,524

 

95,868

 

Oil and gas exploration and  production costs

 

36,350

 

22,176

 

113,594

 

77,608

 

Depreciation, depletion and  amortization

 

36,444

 

28,523

 

128,783

 

95,536

 

Selling and administrative expense

 

14,083

 

14,740

 

60,113

 

52,246

 

(Gain) loss on sale of assets

 

296

 

(121

)

510

 

1,288

 

Loss from early extinguishment of debt

 

 

 

 

10,662

 

(Earnings) from equity investments

 

(3,115

)

(1,880

)

(10,133

)

(7,124

)

Interest expense

 

5,280

 

4,497

 

17,597

 

19,562

 

Total costs and expenses

 

1,079,720

 

791,155

 

3,636,188

 

2,886,445

 

Income before taxes

 

215,395

 

92,816

 

322,470

 

196,723

 

Provision for income taxes

 

79,656

 

32,605

 

118,661

 

73,678

 

Net income before cumulative effect of change in accounting principle

 

135,739

 

60,211

 

203,809

 

123,045

 

Cumulative effect of change in accounting principle, net of tax

 

 

 

 

4,714

 

Net Income

 

135,739

 

60,211

 

203,809

 

127,759

 

Preferred stock requirements

 

 

 

 

(835

)

Income attributable to common stock

 

$

135,739

 

$

60,211

 

$

203,809

 

$

126,924

 

Weighted average shares of common stock outstanding

 

74,883,010

 

74,001,545

 

74,409,704

 

72,419,980

 

Earnings per share of common stock

 

$

1.81

 

$

0.81

 

$

2.74

 

$

1.75

 

Weighted average shares of common stock outstanding - assuming dilution

 

76,974,049

 

75,243,839

 

76,200,131

 

73,494,747

 

Earnings per share of common stock - assuming dilution

 

$

1.76

(1)

$

0.80

(2)

$

2.67

(3)

$

1.73

(4)

 

4



 


(1)          Fully-diluted earnings per share for the quarter ended December 31, 2005 include, as potential common shares, the issuance of 2.1 million common shares from the possible exercise of stock options.

(2)          Fully-diluted earnings per share for the quarter ended December 31, 2004 include, as potential common shares, the issuance of 1.2 million common shares from the possible exercise of stock options.

(3)          Fully-diluted earnings per share for the year ended December 31, 2005 include, as potential common shares, the issuance of 1.8 million common shares from the possible exercise of stock options.

(4)          Fully-diluted earnings per share for the year ended December 31, 2004 include, as potential common shares, the issuance of 1.1 million common shares from the possible exercise of stock options.

 

Condensed Consolidated Balance Sheet:

(Dollars in thousands)

 

 

 

December 31,

 

 

 

2005

 

2004

 

Assets:

 

 

 

 

 

Current assets

 

$

674,426

 

$

521,131

 

Property and equipment, net

 

1,558,321

 

1,225,909

 

Other assets

 

100,120

 

90,358

 

Total assets

 

$

2,332,867

 

$

1,837,398

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Liabilities:

 

 

 

 

 

Current liabilities

 

$

609,658

 

$

474,787

 

Long-term debt

 

430,000

 

382,000

 

Other liabilities

 

393,415

 

295,842

 

Total liabilities

 

1,433,073

 

$

1,152,629

 

Stockholders’ equity

 

899,794

 

684,769

 

Total liabilities and stockholders’ equity

 

$

2,332,867

 

$

1,837,398

 

 

Reconciliation of Net Income to Adjusted EBITDA:

(Dollars in thousands)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2005

 

2004

 

2005

 

2004

 

Net Income

 

$

135,739

 

$

60,211

 

$

203,809

 

$

127,759

 

Add:

 

 

 

 

 

 

 

 

 

Cumulative effect of change in accounting principle, net of tax

 

 

 

 

(4,714

)

Depreciation, depletion and amortization

 

36,444

 

28,523

 

128,783

 

95,536

 

Interest expense

 

5,280

 

4,497

 

17,597

 

19,562

 

Loss from early extinguishment of debt

 

 

 

 

10,662

 

Income taxes

 

79,656

 

32,605

 

118,661

 

73,678

 

Adjusted EBITDA

 

$

257,119

 

$

125,836

 

$

468,850

 

$

322,483

 

 

These data do not purport to reflect any measure of operations or cash flow. Adjusted EBITDA 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 a measure of financial performance used in the Company’s credit facilities to monitor the Company’s ability to perform under these facilities.

 

5



 

Reconciliation of Net Income to

Cash Flow before Working Capital Adjustments:

(Dollars in thousands)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2005

 

2004

 

2005

 

2004

 

Net Income

 

$

135,739

 

$

60,211

 

$

203,809

 

$

127,759

 

Add income items that do not affect operating cash flows:

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

36,444

 

28,523

 

128,783

 

95,536

 

Deferred income taxes

 

70,642

 

34,611

 

82,311

 

71,200

 

Distributions (less than) equity income, net

 

1,580

 

868

 

(1,081

)

127

 

(Gain) loss on sale of assets

 

296

 

(121

)

510

 

1,288

 

Non-cash change in fair value of derivatives

 

(95,073

)

(29,441

)

(1,808

)

(15,027

)

Compensation expense from common stock options and restricted stock

 

1,106

 

164

 

3,786

 

646

 

Cumulative effect of changes in accounting principles

 

 

 

 

(4,714

)

Other non-cash items, net

 

(308

)

(616

)

873

 

2,112

 

Cash flow before working capital adjustments

 

150,426

 

94,199

 

417,183

 

278,927

 

Net working capital adjustments

 

96,003

 

(10,055

)

(21,086

)

(69,768

)

Net cash provided by operating activities

 

$

246,429

 

$

84,144

 

$

396,097

 

$

209,159

 

 

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.

 

Operating Results:

(Dollars in thousands except per MMcfed, per MMcfd and per Mgal amounts)

 

 

 

Quarter

 

Year

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

2005

 

2004

 

2005

 

2004

 

Exploration and Production:

 

 

 

 

 

 

 

 

 

Average gas production - net volumes sold (MMcfed)

 

187

 

163

 

174

 

153

 

Average gas price ($/Mcfe) (1)

 

$

8.50

 

$

5.16

 

$

6.41

 

$

4.69

 

Gathering and transportation expense ($/Mcfe)

 

$

0.92

 

$

0.68

 

$

0.83

 

$

0.72

 

Average wellhead gas price ($/Mcfe) (2)

 

$

7.58

 

$

4.48

 

$

5.58

 

$

3.97

 

Production taxes ($/Mcfe)

 

$

0.96

 

$

0.55

 

$

0.70

 

$

0.50

 

LOE ($/Mcfe) (3)

 

$

0.80

 

$

0.80

 

$

0.82

 

$

0.68

 

Other expense ($/Mcfe) (4)

 

$

0.11

 

$

0.07

 

$

0.13

 

$

0.12

 

Effect of equity hedges

 

$

(9,651

)

$

3,279

 

$

(7,375

)

$

6,720

 

Non-cash change in fair value of derivatives

 

$

6,663

 

 

$

11,103

 

 

Segment-operating profit

 

$

95,479

 

$

49,324

 

$

253,557

 

$

156,141

 

Depreciation, depletion and amortization

 

$

21,689

 

$

15,800

 

$

72,574

 

$

47,911

 

 

 

 

 

 

 

 

 

 

 

Gas Gathering and Processing:

 

 

 

 

 

 

 

 

 

Gas throughput volumes (MMcfd)

 

1,448

 

1,360

 

1,422

 

1,361

 

Gross operating margin ($/Mcf) (5)

 

$

0.72

 

$

0.61

 

$

0.67

 

$

0.54

 

Plant operating expense ($/Mcf) (5)

 

$

0.22

 

$

0.22

 

$

0.22

 

$

0.19

 

Effect of equity hedges

 

$

(4,012

)

$

(5,869

)

$

(9,223

)

$

(15,688

)

Income from equity investments

 

$

3,115

 

$

1,880

 

$

10,133

 

$

7,124

 

Non-cash change in fair value of derivatives

 

$

104

 

$

44

 

$

23

 

$

(12

)

Segment-operating profit

 

$

64,631

 

$

46,002

 

$

237,609

 

$

168,877

 

Depreciation, depletion and amortization

 

$

12,204

 

$

10,604

 

$

46,722

 

$

38,585

 

 

 

 

 

 

 

 

 

 

 

Gas Transportation:

 

 

 

 

 

 

 

 

 

Gas transportation volumes (MMcfd)

 

145

 

154

 

144

 

155

 

Transportation and sales revenue

 

$

6,175

 

$

5,773

 

$

22,980

 

$

22,683

 

Operating and product purchase expense

 

$

3,252

 

$

2,467

 

$

10,791

 

$

11,709

 

Segment-operating profit

 

$

2,920

 

$

3,306

 

$

12,189

 

$

10,974

 

Depreciation, depletion and amortization

 

$

493

 

$

416

 

$

1,829

 

$

1,655

 

 

 

 

 

 

 

 

 

 

 

Marketing:

 

 

 

 

 

 

 

 

 

Average gas sales (MMcfd)

 

1,071

 

1,213

 

1,171

 

1,225

 

Average gas price ($/Mcf)

 

$

10.17

 

$

6.19

 

$

7.46

 

$

5.59

 

Average gas sales margin ($/Mcf) (8)

 

$

0.184

 

$

0.094

 

$

0.066

 

$

0.037

 

Average NGL sales (Mgald)

 

1,801

 

1,569

 

1,862

 

1,641

 

Average NGL price ($/Gal)

 

$

1.09

 

$

0.91

 

$

0.96

 

$

0.75

 

Average NGL sales margin ($/Gal)

 

$

0.011

 

$

0.013

 

$

0.009

 

$

0.011

 

Non-cash change in fair value of derivatives

 

$

88,306

 

$

29,397

 

$

(9,318

)

$

15,039

 

Segment-operating profit

 

$

108,340

 

$

41,649

 

$

25,311

 

$

38,077

 

Depreciation, depletion and amortization

 

$

35

 

$

36

 

$

141

 

$

123

 

 

6



 


(1)           Net of fuel and shrink.

(2)           Net of fuel, shrink, gathering and transportation. Excludes effect of hedging.

(3)           Includes production overhead.

(4)           Includes exploratory expense, delay rentals, impairment and unsuccessful well expense.

(5)           Represents average gas sales price adjusted for appropriate regional differential.

(6)           Represents average NGL sales price adjusted for appropriate transportation and fractionation charges.

(7)           Per Mcf of throughput. Gross operating margin is gross revenues less product purchases and joint interest and excludes effect of hedging.

(8)           Excludes non-cash change in fair value of derivatives.

 

 

Investor Contact:

Ron Wirth, Director of Investor Relations

 

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

 

e-mail: rwirth@westerngas.com

 

7