10-Q 1 l06844ae10vq.txt BELDEN & BLAKE CORPORATION 10-Q SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) [X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended March 31, 2004 or [ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the transition period from to --------- --------- Commission File Number: 0-20100 BELDEN & BLAKE CORPORATION -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Ohio 34-1686642 -------------------------------------------------------------------------------- (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 5200 Stoneham Road North Canton, Ohio 44720 -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip Code) (330) 499-1660 -------------------------------------------------------------------------------- (Registrant's telephone number, including area code) -------------------------------------------------------------------------------- (Former name, former address and former fiscal year, if changed since last report.) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [ ] No Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). [ ] Yes [X] No As of April 30, 2004, Belden & Blake Corporation had outstanding 10,454,644 shares of common stock, without par value, which is its only class of stock. BELDEN & BLAKE CORPORATION INDEX
PAGE ---- PART I Financial Information: Item 1. Financial Statements Consolidated Balance Sheets as of March 31, 2004 and December 31, 2003............................................. 1 Consolidated Statements of Operations for the three months ended March 31, 2004 and 2003 ......................... 2 Consolidated Statements of Shareholders' Equity (Deficit) for the three months ended March 31, 2004 and the years ended December 31, 2003 and 2002.................................... 3 Consolidated Statements of Cash Flows for the three months ended March 31, 2004 and 2003 ......................... 4 Notes to Consolidated Financial Statements...................... 5 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations........................... 7 Item 3. Quantitative and Qualitative Disclosures About Market Risk...... 14 Item 4. Controls and Procedures......................................... 15 PART II Other Information Item 6. Exhibits and Reports on Form 8-K................................ 16
BELDEN & BLAKE CORPORATION CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE DATA)
MARCH 31, DECEMBER 31, 2004 2003 ----------- ------------ (UNAUDITED) ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,673 $ 1,440 Accounts receivable, net 17,689 17,597 Inventories 894 786 Deferred income taxes 9,021 6,853 Other current assets 2,361 2,415 Fair value of derivatives 615 319 --------- --------- TOTAL CURRENT ASSETS 32,253 29,410 PROPERTY AND EQUIPMENT, AT COST Oil and gas properties (successful efforts method) 471,912 464,262 Gas gathering systems 15,256 15,264 Land, buildings, machinery and equipment 23,069 23,107 --------- --------- 510,237 502,633 Less accumulated depreciation, depletion and amortization 260,576 256,050 --------- --------- PROPERTY AND EQUIPMENT, NET 249,661 246,583 FAIR VALUE OF DERIVATIVES 794 755 OTHER ASSETS 6,942 7,163 --------- --------- $ 289,650 $ 283,911 ========= ========= LIABILITIES AND SHAREHOLDERS' DEFICIT CURRENT LIABILITIES Accounts payable $ 4,213 $ 5,496 Accrued expenses 19,498 15,393 Current portion of long-term liabilities 729 729 Fair value of derivatives 20,880 14,765 --------- --------- TOTAL CURRENT LIABILITIES 45,320 36,383 LONG-TERM LIABILITIES Bank and other long-term debt 45,437 47,503 Senior subordinated notes 225,000 225,000 Other 4,727 4,629 --------- --------- 275,164 277,132 FAIR VALUE OF DERIVATIVES 10,320 9,723 DEFERRED INCOME TAXES 18,698 18,013 SHAREHOLDERS' DEFICIT Common stock without par value; $.10 stated value per share; authorized 58,000,000 shares; issued 10,674,803 and 10,610,450 shares (which includes 220,784 and 214,593 treasury shares, respectively) 1,045 1,040 Paid in capital 107,565 107,633 Deficit (148,604) (150,656) Accumulated other comprehensive loss (19,858) (15,357) --------- --------- TOTAL SHAREHOLDERS' DEFICIT (59,852) (57,340) --------- --------- $ 289,650 $ 283,911 ========= =========
See accompanying notes. 1 BELDEN & BLAKE CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED, IN THOUSANDS)
THREE MONTHS ENDED MARCH 31, ---------------------------- 2004 2003 -------- -------- REVENUES Oil and gas sales $ 23,244 $ 19,427 Gas gathering, marketing, and oilfield service 5,774 8,104 Other 168 183 -------- -------- 29,186 27,714 EXPENSES Production expense 5,419 4,503 Production taxes 664 673 Gas gathering, marketing, and oilfield service 5,177 7,514 Exploration expense 2,077 2,242 General and administrative expense 1,235 1,174 Franchise, property and other taxes 86 71 Depreciation, depletion and amortization 4,947 4,331 Accretion expense 112 86 Derivative fair value (gain) loss (332) 277 -------- -------- 19,385 20,871 -------- -------- OPERATING INCOME 9,801 6,843 OTHER EXPENSE Interest expense 6,543 6,216 -------- -------- INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE 3,258 627 Provision for income taxes 1,206 232 -------- -------- INCOME FROM CONTINUING OPERATIONS BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE 2,052 395 Loss from discontinued operations, net of tax -- (24) -------- -------- INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE 2,052 371 Cumulative effect of change in accounting principle, net of tax -- 2,397 -------- -------- NET INCOME $ 2,052 $ 2,768 ======== ========
See accompanying notes. 2 BELDEN & BLAKE CORPORATION CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) (IN THOUSANDS)
ACCUMULATED OTHER TOTAL COMMON COMMON PAID IN COMPREHENSIVE EQUITY SHARES STOCK CAPITAL DEFICIT INCOME (DEFICIT) ------ ------- --------- ---------- ------------- ----------- JANUARY 1, 2002 10,290 $ 1,029 $ 107,402 $ (150,797) $ 15,087 $ (27,279) Comprehensive income (loss): Net income 2,465 2,465 Other comprehensive income, net of tax: Change in derivative fair value (5,518) (5,518) Reclassification adjustment for derivative (gain) loss reclassified into oil and gas sales (14,030) (14,030) ----------- Total comprehensive loss (17,083) ----------- Stock options exercised 65 7 (2) 5 Stock-based compensation 82 82 Repurchase of stock options (29) (29) Tax benefit of repurchase of stock options and stock options exercised 57 57 Treasury stock (59) (6) (392) (398) ------ ------- --------- ---------- ------------- ----------- DECEMBER 31, 2002 10,296 1,030 107,118 (148,332) (4,461) (44,645) Comprehensive (loss) income: Net loss (2,324) (2,324) Other comprehensive income, net of tax: Change in derivative fair value (17,439) (17,439) Reclassification adjustment for derivative (gain) loss reclassified into oil and gas sales 6,543 6,543 ----------- Total comprehensive loss (13,220) ----------- Stock options exercised 120 12 108 120 Stock-based compensation 326 326 Repurchase of stock options (48) (48) Tax benefit of repurchase of stock options and stock options exercised 170 170 Treasury stock (20) (2) (41) (43) ------ ------- --------- ---------- ------------- ----------- DECEMBER 31, 2003 10,396 1,040 107,633 (150,656) (15,357) (57,340) Comprehensive income (loss): Net income 2,052 2,052 Other comprehensive income, net of tax: Change in derivative fair value (6,985) (6,985) Reclassification adjustment for derivative (gain) loss reclassified into oil and gas sales 2,484 2,484 ----------- Total comprehensive loss (2,449) ----------- Stock options exercised 64 6 104 110 Stock-based compensation 19 19 Repurchase of stock options (283) (283) Tax benefit of repurchase of stock options and stock options exercised 116 116 Treasury stock (6) (1) (24) (25) ------ ------- --------- ---------- ------------- ----------- MARCH 31, 2004 (UNAUDITED) 10,454 $ 1,045 $ 107,565 $ (148,604) $ (19,858) $ (59,852) ====== ======= ========= ========== ============= ===========
See accompanying notes. 3 BELDEN & BLAKE CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED, IN THOUSANDS)
THREE MONTHS ENDED MARCH 31, ---------------------------- 2004 2003 -------- -------- CASH FLOWS FROM OPERATING ACTIVITIES: Income from continuing operations $ 2,052 $ 395 Adjustments to reconcile income from continuing operations to net cash provided by operating activities: Depreciation, depletion and amortization 4,947 4,331 Accretion 112 86 Loss on disposal of property and equipment 325 277 Amortization of derivatives and other noncash hedging activities (697) (446) Exploration expense 2,077 2,242 Deferred income taxes 1,206 206 Stock-based compensation 19 18 Change in operating assets and liabilities, net of effects of acquisition and disposition of businesses: Accounts receivable and other operating assets (286) (5,366) Inventories (108) (3) Accounts payable and accrued expenses 2,822 6,095 -------- -------- NET CASH PROVIDED BY CONTINUING OPERATIONS 12,469 7,835 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of businesses, net of cash acquired -- (3,752) Disposition of businesses, net of cash -- 100 Proceeds from property and equipment disposals 41 118 Exploration expense (2,077) (2,242) Additions to property and equipment (8,024) (7,253) Decrease (increase) in other assets 144 (18) -------- -------- NET CASH USED IN INVESTING ACTIVITIES (9,916) (13,047) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from revolving line of credit 42,366 47,443 Repayment of long-term debt and other obligations (44,488) (43,549) Proceeds from stock options exercised 110 3 Repurchase of stock options (283) (22) Purchase of treasury stock (25) (10) -------- -------- NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (2,320) 3,865 -------- -------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS FROM CONTINUING OPERATIONS 233 (1,347) NET INCREASE IN CASH AND CASH EQUIVALENTS FROM DISCONTINUED OPERATIONS -- 683 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 1,440 1,722 -------- -------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 1,673 $ 1,058 ======== ========
See accompanying notes. 4 BELDEN & BLAKE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) MARCH 31, 2004 (1) BASIS OF PRESENTATION The accompanying unaudited consolidated financial statements of Belden & Blake Corporation (the "Company") have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2004 are not necessarily indicative of the results that may be expected for the year ended December 31, 2004. For further information, refer to the consolidated financial statements and footnotes included in the Company's annual report on Form 10-K for the year ended December 31, 2003. Certain reclassifications have been made to conform to the current presentation. (2) NEW ACCOUNTING PRONOUNCEMENTS In 2003, the Company was made aware of an issue regarding the application of provisions of Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standards No. (SFAS) 141, "Business Combinations" and SFAS 142, "Goodwill and Other Intangible Assets," to oil and gas companies. The issue was whether SFAS 142 required registrants to reclassify costs associated with mineral rights, including both proved and unproved leasehold acquisition costs, as intangible assets in the balance sheet, apart from other capitalized oil and gas property costs. Historically, the Company and other oil and gas companies have included the cost of oil and gas leasehold interests as part of oil and gas properties and provided the disclosures required by SFAS 69, "Disclosures about Oil and Gas Producing Activities." This matter was referred to the Emerging Issues Task Force (EITF) in late 2003. Although the EITF has not issued formal guidance for oil and gas companies, at the March 2004 meeting, the Task Force reached a consensus that mineral rights for mining companies should be accounted for as tangible assets. In order to resolve this inconsistency, the Board directed the FASB staff to prepare a FASB Staff Position (FSP) that amended SFAS 141 and SFAS 142. FSP FAS 141-1 and 142-1 is effective for the first reporting period beginning after April 29, 2004. As the Company already includes these assets as part of its capitalized oil and gas properties the application of this FSP will not have an impact on the Company. (3) DERIVATIVES AND HEDGING The Company recognizes all derivative financial instruments as either assets or liabilities at fair value. The changes in fair value of derivative instruments not qualifying for designation as cash flow hedges that occur prior to maturity are initially reported in expense in the consolidated statements of operations as derivative fair value (gain) loss. All amounts recorded in this line item are ultimately reversed within the same line item and included in oil and gas sales revenues over the respective contract terms. Changes in the fair value of derivative instruments that are fair value hedges are offset against changes in the fair value of the hedged assets, liabilities, or firm commitments, through net income (loss). Changes in the fair value of derivative instruments that are cash flow hedges are recognized in other comprehensive income (loss) until such time as the hedged items are recognized in net income (loss). 5 The hedging relationship between the hedging instruments and hedged item must be highly effective in achieving the offset of changes in fair values or cash flows attributable to the hedged risk both at the inception of the contract and on an ongoing basis. The Company measures effectiveness at least on a quarterly basis. Ineffective portions of a derivative instrument's change in fair value are immediately recognized in net income (loss). If there is a discontinuance of a cash flow hedge because it is probable that the original forecasted transaction will not occur, deferred gains or losses are recognized in earnings immediately. From time to time the Company may enter into a combination of futures contracts, commodity derivatives and fixed-price physical contracts to manage its exposure to natural gas or oil price volatility and support the Company's capital expenditure plans. The Company employs a policy of hedging gas production sold under New York Mercantile Exchange ("NYMEX") based contracts by selling NYMEX based commodity derivative contracts which are placed with major financial institutions that the Company believes are minimal credit risks. The contracts may take the form of futures contracts, swaps, collars or options. At March 31, 2004, the Company's derivative contracts were comprised of natural gas swaps, collars and options. Qualifying NYMEX based derivative contracts are designated as cash flow hedges. During the first quarters of 2004 and 2003, a net loss of $3.9 million ($2.5 million after tax) and a net loss of $6.1 million ($3.9 million after tax), respectively, were reclassified from accumulated other comprehensive income to earnings. The fair value of open hedges decreased $11.0 million ($7.0 million after tax) in the first quarter of 2004 and decreased $14.4 million ($9.1 million after tax) in the first quarter of 2003. At March 31, 2004, the estimated net loss in accumulated other comprehensive income that is expected to be reclassified into earnings within the next 12 months is approximately $20.5 million. The Company has partially hedged its exposure to the variability in future cash flows through December 2005. (4) STOCK-BASED COMPENSATION The Company measures expense associated with stock-based compensation under the provisions of Accounting Principles Board Opinion No. (APB) 25, "Accounting for Stock Issued to Employees" and its related interpretations. Under APB 25, no compensation expense is required to be recognized by the Company upon the issuance of stock options to key employees as the exercise price of the option is equal to the market price of the underlying common stock at the date of grant. For purposes of the pro forma disclosures required by SFAS 123, the estimated fair value of the options is amortized to expense over the options' vesting period. The changes in net income or loss as if the Company had applied the fair value provisions of SFAS 123 for the quarters ended March 31, 2004, and 2003 were not material. The changes in share value and the vesting of shares are reported as adjustments to compensation expense. The vesting of shares in the quarters ended March 31, 2004, and 2003, resulted in an increase in compensation expense of $19,000 and $18,000, respectively. (5) INDUSTRY SEGMENT FINANCIAL INFORMATION The Company operates in one reportable segment, as an independent energy company engaged in producing oil and natural gas; exploring for and developing oil and gas reserves; acquiring and enhancing the economic performance of producing oil and gas properties; and marketing and gathering natural gas for delivery to intrastate and interstate gas transmission pipelines. The Company's operations are conducted entirely in the United States. 6 (6) SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
THREE MONTHS ENDED MARCH 31, ----------------------------- (IN THOUSANDS) 2004 2003 ----- ------- CASH PAID DURING THE PERIOD FOR: Interest $ 981 $ 612 CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAX -- 2,397
(7) SUBSEQUENT EVENT In April 2004, the Company decided to dispose of its Arrow Oilfield Service Company ("Arrow") assets. The Company is currently negotiating purchase and sale agreements and expects the sale to be completed by the end of the second quarter. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS FORWARD-LOOKING INFORMATION The information in this document includes forward-looking statements that are made pursuant to Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Statements preceded by, followed by or that otherwise include the statements "should," "believe," "expect," "anticipate," "intend," "will," "continue," "estimate," "plan," "outlook," "may," "future," "projection," and variations of these statements and similar expressions are forward-looking statements. These forward-looking statements are based on current expectations and projections about future events. Forward-looking statements, and the business prospects of the 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 contained herein. These risks and uncertainties include, but are not limited to, the Company's access to capital, the market demand for and prices of oil and natural gas, the Company's oil and gas production and costs of operation, results of the Company's future drilling activities, the uncertainties of reserve estimates, general economic conditions, new legislation or regulatory changes, changes in accounting principles, policies or guidelines and environmental risks. These and other risks are described in the Company's 10-K and 10-Q reports and other filings with the Securities and Exchange Commission ("SEC"). CRITICAL ACCOUNTING POLICIES The Company prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States ("GAAP") and Securities and Exchange Commission ("SEC") guidance. See the "Notes to Consolidated Financial Statements" included in "Item 8. Financial Statements and Supplementary Data" in the Company's 2003 Form 10-K annual report filed with the SEC for a comprehensive discussion of the Company's significant accounting policies. GAAP requires information in financial statements about the accounting principles and methods used and the risks and uncertainties inherent in significant estimates including choices between acceptable methods. Following is a discussion of the Company's most critical accounting policies: SUCCESSFUL EFFORTS METHOD OF ACCOUNTING The accounting for and disclosure of oil and gas producing activities requires the Company's management to choose between GAAP alternatives and to make judgments about estimates of future uncertainties. The Company utilizes the "successful efforts" method of accounting for oil and gas producing 7 activities as opposed to the alternate acceptable "full cost" method. Under the successful efforts method, property acquisition and development costs and certain productive exploration costs are capitalized while non-productive exploration costs, which include certain geological and geophysical costs, exploratory dry hole costs and costs of carrying and retaining unproved properties, are expensed as incurred. The major difference between the successful efforts method of accounting and the full cost method is under the full cost method of accounting, such exploration costs and expenses are capitalized as assets, pooled with the costs of successful wells and charged against the net income (loss) of future periods as a component of depletion expense. OIL AND GAS RESERVES The Company's proved developed and proved undeveloped reserves are all located within the Appalachian and Michigan Basins in the United States. The Company cautions that there are many uncertainties inherent in estimating proved reserve quantities and in projecting future production rates and the timing of development expenditures. In addition, estimates of new discoveries are more imprecise than those of properties with a production history. Accordingly, these estimates are expected to change as future information becomes available. Material revisions of reserve estimates may occur in the future, development and production of the oil and gas reserves may not occur in the periods assumed and actual prices realized and actual costs incurred may vary significantly from assumptions used. Proved reserves represent estimated quantities of natural gas and oil that geological and engineering data demonstrate, with reasonable certainty, to be recoverable in future years from known reservoirs under economic and operating conditions existing at the time the estimates were made. Proved developed reserves are proved reserves expected to be recovered through wells and equipment in place and under operating methods being utilized at the time the estimates were made. The accuracy of a reserve estimate is a function of: -- the quality and quantity of available data; -- the interpretation of that data; -- the accuracy of various mandated economic assumptions; and -- the judgment of the persons preparing the estimate. The Company's proved reserve information included in the Company's 2003 Form 10-K is based on estimates prepared by independent petroleum engineers. Estimates prepared by others may be higher or lower than these estimates. CAPITALIZATION, DEPRECIATION, DEPLETION AND IMPAIRMENT OF LONG-LIVED ASSETS See the "Successful Efforts Method of Accounting" discussion above. Capitalized costs related to proved properties are depleted using the unit-of-production method. Depreciation, depletion and amortization of proved oil and gas properties is calculated on the basis of estimated recoverable reserve quantities. These estimates can change based on economic or other factors. No gains or losses are recognized upon the disposition of oil and gas properties except in extraordinary transactions. Sales proceeds are credited to the carrying value of the properties. Maintenance and repairs are expensed, and expenditures which enhance the value of properties are capitalized. Unproved oil and gas properties are stated at cost and consist of undeveloped leases. These costs are assessed periodically to determine whether their value has been impaired, and if impairment is indicated, the costs are charged to expense. Gas gathering systems are stated at cost. Depreciation expense is computed using the straight-line method over 15 years. 8 Property and equipment are stated at cost. Depreciation of non-oil and gas properties is computed using the straight-line method over the useful lives of the assets ranging from 3 to 15 years for machinery and equipment and 30 to 40 years for buildings. When assets other than oil and gas properties are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in income for the period. The cost of maintenance and repairs is expensed as incurred, and significant renewals and betterments are capitalized. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the sum of the expected future undiscounted cash flows is less than the carrying amount of the asset, a loss is recognized for the difference between the fair value and the carrying amount of the asset. Fair value is determined on management's outlook of future oil and natural gas prices and estimated future cash flows to be generated by the assets, discounted at a market rate of interest. Impairment of unproved properties is based on the estimated fair value of the property. DERIVATIVES AND HEDGING The Company recognizes all derivative financial instruments as either assets or liabilities at fair value. Derivative instruments that are not hedges must be adjusted to fair value through net income (loss). Changes in the fair value of derivative instruments that are fair value hedges are offset against changes in the fair value of the hedged assets, liabilities, or firm commitments, through net income (loss). Changes in the fair value of derivative instruments that are cash flow hedges are recognized in other comprehensive income (loss) until such time as the hedged items are recognized in net income (loss). Ineffective portions of a derivative instrument's change in fair value are immediately recognized in net income (loss). Deferred gains and losses on terminated commodity hedges will be recognized as increases or decreases to oil and gas revenues during the same periods in which the underlying forecasted transactions are recognized in net income (loss). The relationship between the hedging instruments and the hedged items must be highly effective in achieving the offset of changes in fair values or cash flows attributable to the hedged risk both at the inception of the contract and on an ongoing basis. The Company measures effectiveness on changes in the hedge's intrinsic value. The Company considers these hedges to be highly effective and expects there will be no ineffectiveness to be recognized in net income (loss) since the critical terms of the hedging instruments and the hedged forecasted transactions are the same. Ongoing assessments of hedge effectiveness will include verifying and documenting that the critical terms of the hedge and forecasted transaction do not change. The Company measures effectiveness on at least a quarterly basis. The Company's financial results and cash flows can be significantly impacted as commodity prices fluctuate widely in response to changing market conditions. To manage its exposure to natural gas or oil price volatility, the Company has entered into NYMEX based commodity derivative contracts, currently natural gas swaps and collars, and has designated the contracts for the special hedge accounting treatment permitted under SFAS 133. REVENUE RECOGNITION Oil and gas production revenue is recognized as production and delivery take place. Oil and gas marketing revenues are recognized when title passes. Oilfield service revenues are recognized when the goods or services have been provided. NEW ACCOUNTING PRONOUNCEMENTS In 2003, the Company was made aware of an issue regarding the application of provisions of SFAS 141, "Business Combinations" and SFAS 142, "Goodwill and Other Intangible Assets," to oil and 9 gas companies. The issue was whether SFAS 142 required registrants to reclassify costs associated with mineral rights, including both proved and unproved leasehold acquisition costs, as intangible assets in the balance sheet, apart from other capitalized oil and gas property costs. Historically, the Company and other oil and gas companies have included the cost of oil and gas leasehold interests as part of oil and gas properties and provided the disclosures required by SFAS 69, "Disclosures about Oil and Gas Producing Activities." This matter was referred to the EITF in late 2003. Although the EITF has not issued formal guidance for oil and gas companies, at the March 2004 meeting, the Task Force reached a consensus that mineral rights for mining companies should be accounted for as tangible assets. In order to resolve this inconsistency, the Board directed the FASB staff to prepare a FSP that amended SFAS 141 and SFAS 142. FSP FAS 141-1 and 142-1 is effective for the first reporting period beginning after April 29, 2004. As the Company already includes these assets as part of its capitalized oil and gas properties the application of this FSP will not have an impact on the Company. RESULTS OF OPERATIONS - FIRST QUARTERS OF 2004 AND 2003 COMPARED The following Management's Discussion and Analysis is based on the results of operations from continuing operations, unless otherwise noted. Accordingly, discontinued operations have been excluded. The following table sets forth certain information regarding the Company's net oil and natural gas production, revenues and expenses for the quarters indicated:
THREE MONTHS ENDED MARCH 31, --------------------- 2004 2003 --------- --------- PRODUCTION Gas (Mmcf) 4,036 3,443 Oil (Mbbls) 97 101 Total production (Mmcfe) 4,616 4,047 AVERAGE PRICE Gas (per Mcf) $ 4.99 $ 4.76 Oil (per Bbl) 32.05 30.09 Mcfe 5.04 4.80 AVERAGE COSTS (PER MCFE) Production expense 1.17 1.11 Production taxes 0.14 0.17 Depletion 0.82 0.78 OPERATING MARGIN (PER MCFE) 3.73 3.52
MMCF - MILLION CUBIC FEET MBBLS - THOUSAND BARRELS MMCFE - MILLION CUBIC FEET OF NATURAL GAS EQUIVALENT MCF - THOUSAND CUBIC FEET BBL - BARREL MCFE - THOUSAND CUBIC FEET OF NATURAL GAS EQUIVALENT OPERATING MARGIN (PER MCFE) - AVERAGE PRICE LESS PRODUCTION EXPENSE AND PRODUCTION TAXES
REVENUES Net operating revenues increased from $27.5 million in the first quarter of 2003 to $29.0 million in the first quarter of 2004. The increase was due to higher gas sales revenues of $3.8 million partially offset by lower revenues from gas gathering, marketing and oilfield service of $2.3 million. Gas volumes sold increased 593 Mmcf (17%) from 3.4 Bcf (billion cubic feet) in the first quarter of 2003 to 4.0 Bcf in the first quarter of 2004 resulting in an increase in gas sales revenues of approximately $2.8 million. Oil volumes sold decreased approximately 4,000 Bbls (4%) from 101,000 Bbls in the first quarter of 2003 to 97,000 Bbls in the first quarter of 2004 resulting in a decrease in oil sales revenues of approximately $125,000. The gas volume increase was primarily due to the production 10 from wells drilled in 2003 and 2004 including approximately 142 Mmcf from two Trenton Black River ("TBR") wells that began production in December 2003 and March 2004, respectively. The average price realized for the Company's natural gas increased $0.23 per Mcf to $4.99 per Mcf in the first quarter of 2004 compared to the first quarter of 2003 which increased gas sales revenues in the first quarter of 2004 by approximately $930,000. As a result of the Company's hedging activities, gas sales revenues were decreased by $3.5 million ($0.88 per Mcf) in the first quarter of 2004 and decreased by $6.1 million ($1.77 per Mcf) in the first quarter of 2003. The average price paid for the Company's oil increased from $30.09 per Bbl in the first quarter of 2003 to $32.05 per Bbl in the first quarter of 2004 which increased oil sales revenues by approximately $190,000. The operating margin from oil and gas sales (oil and gas sales revenues less production expense and production taxes) on a per unit basis increased from $3.52 per Mcfe in the first quarter of 2003 to $3.73 per Mcfe in the first quarter of 2004. The decrease in gas gathering, marketing and oilfield service revenues was primarily due to a $1.8 million decrease in oilfield service revenues and a $1.2 million decrease in gas marketing revenues partially offset by a $540,000 increase in gas gathering revenues. The decrease in oilfield service revenues was primarily due to a decrease in third-party drilling activities in Michigan in the first quarter of 2004. The lower marketing revenues were the result of decreased gas marketing activity partially offset by higher prices. The increase in gas gathering revenues was primarily due to higher margins on a gathering system in Pennsylvania. COSTS AND EXPENSES Production expense increased $916,000 (20%) from $4.5 million in the first quarter of 2003 to $5.4 million in the first quarter of 2004 primarily due to increased costs to stimulate production on declining wells in the higher oil and natural gas price environment. These efforts increased production volumes during the first quarter of 2004 but also had the effect of increasing the per unit cost. The average production cost increased from $1.11 per Mcfe in the first quarter of 2003 to $1.17 per Mcfe in the first quarter of 2004. The per unit increase was primarily due to the higher costs incurred during the first quarter of 2004 as discussed above partially offset by certain fixed costs spread over greater volumes in the first quarter of 2004. Production taxes decreased $9,000 from $673,000 in the first quarter of 2003 to $664,000 in the first quarter of 2004. Exploration expense decreased $165,000 from $2.2 million in the first quarter of 2003 to $2.1 million in the first quarter of 2004. General and administrative expense increased $61,000 from the first quarter of 2003 to the first quarter of 2004. The Company incurred $176,000 related to strategic advisory services in the first quarter of 2004. Depreciation, depletion and amortization increased by $616,000 from $4.3 million in the first quarter of 2003 to $4.9 million in the first quarter of 2004. This increase was primarily due to an increase in depletion. Depletion expense increased $628,000 (20%) from $3.1 million in the first quarter of 2003 to $3.8 million in the first quarter of 2004 due to higher gas volumes and a higher depletion rate per Mcfe. Depletion per Mcfe increased from $0.78 per Mcfe in the first quarter of 2003 to $0.82 per Mcfe in the first quarter of 2004, primarily due to higher production from higher cost wells. Derivative fair value (gain) loss was a loss of $277,000 in the first quarter of 2003 compared to a gain of $332,000 in the first quarter of 2004. The derivative fair value (gain) loss reflects the changes in fair value of certain derivative instruments that are not designated as cash flow hedges. 11 Interest expense increased $327,000 (5%) from $6.2 million in the first quarter of 2003 to $6.5 million in the first quarter of 2004. This increase was due to an increase in average outstanding borrowings partially offset by lower blended interest rates. Income tax expense increased $974,000 from $232,000 in the first quarter of 2003 to $1.2 million in the first quarter of 2004. The increase was due to an increase in income from continuing operations before income taxes and cumulative effect of change in accounting principle in the first quarter of 2004. LIQUIDITY AND CAPITAL RESOURCES CASH FLOWS The primary sources of cash in the three-month period ended March 31, 2004 have been from funds generated from operations and from borrowings under the Company's $100 million revolving credit facility (the "Revolver"). Funds used during this period were primarily used for operations, exploration and development expenditures, interest expense and repayment of debt. The Company's liquidity and capital resources are closely related to and dependent on the current prices paid for its oil and natural gas. The Company's operating activities provided cash flows of $12.5 million during the first quarter of 2004 compared to $7.8 million in the first quarter of 2003. The increase was primarily due to higher cash received for oil and gas revenues (net of hedging) of $3.8 million and changes in working capital items of $1.7 million. Cash flows used in investing activities decreased in the first quarter of 2004 primarily due to a $3.8 million acquisition in the first quarter of 2003 partially offset by $771,000 of increased capital expenditures in the first quarter of 2004. Cash flows used in financing activities in the first quarter of 2004 were primarily due to payments on the credit facility. Cash flows used in financing activities during the first quarter of 2003 were primarily due to borrowings on the credit facility to fund acquisition, exploration and development expenditures in the first quarter of 2003. The Company's current ratio at March 31, 2004 was .71 to 1. During the first three months of 2004, the working capital decreased $6.1 million from a deficit of $7.0 million at December 31, 2003 to a deficit of $13.1 million at March 31, 2004. The decrease was primarily due to a $5.8 million increase in the net current liability for the fair value of derivatives in the first three months of 2004 and a $4.1 million increase in accrued expenses partially offset by a $2.2 million increase in the deferred income taxes asset and a $1.3 million decrease in accounts payable. The $4.1 million increase in accrued expenses was primarily due to an increase in accrued interest expense. CAPITAL EXPENDITURES During the first three months of 2004, the Company invested approximately $5.3 million to drill 21 gross (19.8 net) development wells. All 21 of the wells were successfully completed as producers in the target formation. This cost excludes approximately $1.5 million related to 2 gross (1.0 net) TBR wells in progress as of March 31, 2004. If these wells are determined to be dry holes, their cost will be charged to exploratory dry hole expense in subsequent periods. The Company currently expects to spend approximately $36 million during 2004 on its drilling activities, including exploratory dry hole expense, and other capital expenditures. The Company intends to finance its planned capital expenditures through its available cash flow, available revolving credit line and the sale of non-strategic assets. At March 31, 2004, the Company had approximately $40.5 million available under the Revolver. The level of the Company's future cash flow will depend on a number of 12 factors including the demand for and price levels of oil and gas, the scope and success of its drilling activities and its ability to acquire additional producing properties. FINANCING AND CREDIT FACILITIES The Company has a $100 million revolving credit facility from Ableco Finance LLC and Wells Fargo Foothill, Inc. which matures on June 30, 2006. The Revolver bears interest at the prime rate plus two percentage points, payable monthly. At March 31, 2004, the interest rate was 6.00%. At March 31, 2004, the Company had $39.2 million of outstanding letters of credit. At March 31, 2004, the outstanding balance under the credit agreement was $45.3 million with $40.5 million of borrowing capacity available for general corporate purposes. The Revolver has a total commitment amount of $125 million including a letter of credit sub-limit of $55 million and a special letter of credit facility in the amount of $25 million which combined with the existing letter of credit sub-limit of $55 million would allow a total of $80 million in letters of credit. The Revolver's final maturity date is June 30, 2006. The Revolver is subject to certain financial covenants. These include a quarterly senior debt interest coverage ratio of 3.2 to 1 through March 31, 2006; and a senior debt leverage ratio of 2.7 to 1 through March 31, 2006. There is an early termination fee, equal to .125% of the Revolver, through June 30, 2005. There is no termination fee after June 30, 2005. The Company's agreement with its hedging counterparty requires letters of credit based on an initial collateral requirement plus any negative market value thereafter. The initial collateral requirement currently is approximately $10 million. At April 30, 2004, the Company's hedge position had a negative market value of approximately $28.3 million and the aggregate minimum letter of credit requirement was approximately $38.5 million. At April 30, 2004, the Company had a total of $42.2 million of outstanding letters of credit. The Company is required to hedge, through financial instruments or fixed price contracts, at least 20% but not more than 80% of its estimated hydrocarbon production, on a Mcfe basis, for the succeeding 12 months on a rolling 12-month basis. Based on the Company's hedges currently in place and its expected production levels, the Company is in compliance with this hedging requirement through September 2005. The Revolver is secured by security interests and mortgages against substantially all of the Company's assets and is subject to periodic borrowing base determinations. The borrowing base is the lesser of $100 million or the sum of (i) 65% of the present value of the Company's proved developed producing reserves subject to a mortgage; (ii) 45% of the present value of the Company's proved developed non-producing reserves subject to a mortgage; and (iii) 40% of the present value of the Company's proved undeveloped reserves subject to a mortgage. The price forecast used for calculation of the future net income from proved reserves is the three-year NYMEX strip for oil and natural gas as of the date of the reserve report. Prices beyond three years are held constant provided that the NYMEX strip price for natural gas shall not exceed $5.00 per Mmbtu (million British thermal units). Prices are adjusted for basis differential, fixed price contracts and financial hedges in place. The weighted average price at March 31, 2004, was $5.00 per Mcfe. The present value (using a 10% discount rate) of the Company's future net income at March 31, 2004, using the borrowing base price forecast, was $463 million. The present value under the borrowing base formula above was approximately $275 million for all proved reserves of the Company and $182 million for properties secured by a mortgage. The Revolver is subject to certain financial covenants. These include a senior debt interest coverage ratio of 3.2 to 1 and a senior debt leverage ratio of 2.7 to 1. EBITDA, as defined in the 13 Revolver, and consolidated interest expense on senior debt in these ratios are calculated quarterly based on the financial results of the previous four quarters. In addition, the Company is required to maintain a current ratio (including available borrowing capacity in current assets, excluding current debt and accrued interest from current liabilities and excluding any effects from the application of SFAS 133 to other current assets or current liabilities) of at least 1.0 to 1 and maintain liquidity of at least $5 million (cash and cash equivalents including available borrowing capacity). As of March 31, 2004, the Company's current ratio including the above adjustments was 4.26 to 1. The Company had satisfied all financial covenants as of March 31, 2004. From time to time the Company may enter into interest rate swaps to hedge the interest rate exposure associated with the credit facility, whereby a portion of the Company's floating rate exposure is exchanged for a fixed interest rate. There were no interest rate swaps in the first three months of 2004 or 2003. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Among other risks, the Company is exposed to interest rate and commodity price risks. The interest rate risk relates to existing debt under the Company's revolving credit facility as well as any new debt financing needed to fund capital requirements. The Company may manage its interest rate risk through the use of interest rate swaps to hedge the interest rate exposure associated with the credit agreement, whereby a portion of the Company's floating rate exposure is exchanged for a fixed interest rate. A portion of the Company's long-term debt consists of senior subordinated notes where the interest component is fixed. The Company had no derivative financial instruments for managing interest rate risks in place as of March 31, 2004 or 2003. If market interest rates for short-term borrowings increased 1%, the increase in the Company's interest expense in the first quarter would be approximately $113,000. This sensitivity analysis is based on the Company's financial structure at March 31, 2004. The commodity price risk relates to natural gas and crude oil produced, held in storage and marketed by the Company. The Company's financial results can be significantly impacted as commodity prices fluctuate widely in response to changing market forces. From time to time the Company may enter into a combination of futures contracts, commodity derivatives and fixed-price physical contracts to manage its exposure to commodity price volatility. The fixed-price physical contracts generally have terms of a year or more. The Company employs a policy of hedging gas production sold under NYMEX based contracts by selling NYMEX based commodity derivative contracts which are placed with major financial institutions that the Company believes are minimal credit risks. The contracts may take the form of futures contracts, swaps or options. If NYMEX gas prices decreased $0.50 per Mcf, the Company's gas sales revenues for the quarter would decrease by $863,000, after considering the effects of the hedging contracts in place. The Company had no hedges or fixed price contracts on its oil production during 2004 or 2003. If the price of crude oil decreased $3.00 per Bbl, the Company's oil sales revenues for the quarter would decrease by $290,000. To manage its exposure to natural gas or oil price volatility, the Company may partially hedge its physical gas or oil sales prices by selling futures contracts on the NYMEX or by selling NYMEX based commodity derivative contracts which are placed with major financial institutions that the Company believes are minimal credit risks. The contracts may take the form of futures contracts, swaps, collars or options. The Company had net pretax losses on its hedging activities of $3.5 million in the first three months of 2004 and $6.1 million in the first three months of 2003. The Company's financial results and cash flows can be significantly impacted as commodity prices fluctuate widely in response to changing market conditions. Accordingly, the Company may 14 modify its fixed price contract and financial hedging positions by entering into new transactions or terminating existing contracts. The following table reflects the natural gas volumes and the weighted average prices under financial hedges (including settled hedges) and fixed price contracts at April 30, 2004:
NATURAL GAS SWAPS NATURAL GAS COLLARS FIXED PRICE CONTRACTS ---------------------------------- ------------------------------------ ------------------------- ESTIMATED NYMEX PRICE ESTIMATED ESTIMATED NYMEX PRICE WELLHEAD PRICE PER MMBTU WELLHEAD PRICE ESTIMATED WELLHEAD PRICE QUARTER ENDING BBTU PER MMBTU PER MCF BBTU FLOOR/CAP (1) PER MCF (1) MMCF PER MCF ------------------ ----- ----------- -------------- ----- ------------- -------------- --------- -------------- June 30, 2004 2,040 $ 3.84 $ 3.99 1,080 $ 4.00 - 5.80 $ 4.15 - 5.95 37 $ 4.06 September 30, 2004 2,040 3.84 3.99 1,080 4.00 - 5.80 4.15 - 5.95 -- -- December 31, 2004 2,040 3.84 4.06 1,080 4.00 - 5.80 4.22 - 6.02 -- -- ----- ----------- -------------- ----- ------------- -------------- ---- -------------- 6,120 $ 3.84 $ 4.01 3,240 $ 4.00 - 5.80 $ 4.17 - 5.97 37 $ 4.06 ===== =========== ============== ===== ============= ============== ==== ============== March 31, 2005 1,500 $ 3.84 $ 4.09 1,500 $ 4.00 - 5.37 $ 4.25 - 5.62 June 30, 2005 1,500 3.73 3.88 1,500 4.00 - 5.37 4.15 - 5.52 September 30, 2005 1,500 3.73 3.88 1,500 4.00 - 5.37 4.15 - 5.52 December 31, 2005 1,500 3.73 3.95 1,500 4.00 - 5.37 4.22 - 5.59 ----- ----------- -------------- ----- ------------- -------------- 6,000 $ 3.76 $ 3.95 6,000 $ 4.00 - 5.37 $ 4.19 - 5.56 ===== =========== ============== ===== ============= ==============
MCF - THOUSAND CUBIC FEET MMBTU - MILLION BRITISH THERMAL UNITS MMCF - MILLION CUBIC FEET BBTU - BILLION BRITISH THERMAL UNITS (1) The NYMEX price per Mmbtu floor/cap and the estimated wellhead price per Mcf for the natural gas collars in 2004 assume the monthly NYMEX settles at $3.00 per Mmbtu or higher. If the monthly NYMEX settles at less than $3.00 per Mmbtu then the NYMEX price per Mmbtu will be the NYMEX settle plus $1.00 and the estimated wellhead price per Mcf will be the NYMEX settle plus $1.15 to $1.25. The NYMEX price per Mmbtu floor/cap and the estimated wellhead price per Mcf for the natural gas collars in 2005 assume the monthly NYMEX settles at $3.10 per Mmbtu or higher. If the monthly NYMEX settles at less than $3.10 per Mmbtu then the NYMEX price per Mmbtu will be the NYMEX settle plus $0.90 and the estimated wellhead price per Mcf will be the NYMEX settle plus $1.05 to $1.15. ITEM 4. CONTROLS AND PROCEDURES As of the end of the period covered by this quarterly report, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective as of the end of the period covered by this quarterly report. During the quarter ended March 31, 2004, there have been no changes in the Company's internal controls over financial reporting, identified in connection with our evaluation thereof that have materially affected, or are reasonably likely to materially affect our internal control over financial reporting. 15 PART II OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K (a) Exhibits 10.1* Retention Plan. 31.1* Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 31.2* Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32.1* Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2* Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 99.1* Audit Committee Charter. * Filed herewith (b) Reports on Form 8-K On February 9, 2004, the Company filed a Current Report on Form 8-K dated February 9, 2004, reporting under Item 5 related to the Company's significant wildcat discoveries in the Appalachian Trenton Black River trend and planned 2004 drilling in the area. On March 10, 2004, the Company filed a Current Report on Form 8-K dated March 9, 2004, reporting under Item 5 related to the Company's engagement of Randall & Dewey Partners, L.P., an oil and gas strategic advisory and consulting firm based in Houston, Texas, to assist the Company in evaluating its strategic alternatives. On March 24, 2004, the Company filed a Current Report on Form 8-K dated March 17, 2004, reporting under Item 9 related to the Company's operational outlook for 2004 and capital expenditure plan for 2004. 16 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. BELDEN & BLAKE CORPORATION Date: May 7, 2004 By: /s/ John L. Schwager ----------------------------------------- John L. Schwager, Director, President and Chief Executive Officer Date: May 7, 2004 By: /s/ Robert W. Peshek ----------------------------------------- Robert W. Peshek, Senior Vice President and Chief Financial Officer 17