EX-99.1 2 ex99_1.htm EXHIBIT 99.1 ex99_1.htm

EXHIBIT 99.1
For further information contact
Rodger W. Smith, 1-800-451-1294

FOR IMMEDIATE RELEASE

Callon Petroleum Company Reports Results of Operations
For Third Quarter, First Nine Months of 2009

Natchez, MS (November 5, 2009)—Callon Petroleum Company (NYSE: CPE) today reported results of operations for both the three and the nine-month periods ended September 30, 2009.

Third Quarter and Nine Months 2009 Net Income.  For the quarter ended September 30, 2009, the company reported a net loss of $1.0 million, or $0.04 per share.  Net income for the comparable period of 2008 was $5.9 million, or $0.27 per share.  For the nine months ended September 30, 2009, Callon reported net income of $0.5 million, or $0.02 per share. This compares with net income of $18.6 million, or $0.85 per share during the same period of 2008.  All per share amounts are on a diluted basis.

 Third Quarter and Nine Months 2009 Operating Results.  Operating results for the three months ended September 30, 2009 include oil and gas sales of $21.3 million from average production of 27.4 million cubic feet of natural gas equivalent per day (MMcfe/d), which was within the company’s published guidance range of 25 MMcfe/d to 28 MMcfe/d. This corresponds to sales of $32.8 million from average production of 25.9 MMcfe/d during the comparable 2008 period. The average price received, after the impact of hedging, per thousand cubic feet of natural gas (Mcf) for the quarter ended September 30, 2009 decreased to $3.64, compared to $10.77 for the quarter ended September 30, 2008. The average price received, after the impact of hedging, per barrel of oil (Bbl) in the third quarter of 2009 decreased to $83.38, compared to $99.40 during the third quarter of 2008. Oil and gas sales for the first nine months of 2009 totaled $71.2 million from average production of 31.3 MMcfe/d.  This corresponds to sales of $125.8 million from average production of 35.0 MMcfe/d during the same period in 2008.  The average price, after the impact of hedging, received per Mcf in the nine-month period of 2009 decreased to $4.69, compared to $10.53 during the first nine months of 2008, while the average price received, after the impact of hedging, per Bbl in the first nine months of 2009 decreased to $71.03, compared to $94.89 during the same period in 2008.

 Third Quarter and Nine Months 2009 Discretionary Cash Flow. Discretionary cash flow for the three-month period ended September 30, 2009 totaled $9.8 million compared to $21.9 million during the comparable prior year period.  As defined by U.S. generally accepted accounting principles (GAAP), net cash flow used in operating activities totaled $14.9 million during the quarter ended September 30, 2009 and net cash flow provided by operating activities totaled $60.9 million during the quarter ended September 30, 2008. Discretionary cash flow for the first nine months of 2009 totaled $35.4 million compared to $81.2 million during the same period in 2008.  Net cash flow provided by operating activities, as defined by GAAP, totaled $17.0 million and $124.8 million during the nine-month periods ended September 30, 2009 and 2008, respectively. (See “Non-GAAP Financial Measure” that follows and the accompanying reconciliation of discretionary cash flow, a non-GAAP measure, to net cash flow provided by operating activities.)

 
 

 
 
Non-GAAP Financial Measure - This news release refers to a non-GAAP financial measure as “discretionary cash flow.” Callon believes that the non-GAAP measure of discretionary cash flow is useful as an indicator of an oil and gas exploration and production company’s ability to internally fund exploration and development activities and to service or incur additional debt.  The company also has included this information because changes in operating assets and liabilities relate to the timing of cash receipts and disbursements which the company may not control and may not relate to the period in which the operating activities occurred. Discretionary cash flow should not be considered an alternative to net cash provided by operating activities or net income as defined by GAAP.

Reconciliation of Non-GAAP Financial Measure:
 
Three Months Ended
   
Nine Months Ended
 
(In thousands)
 
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
Discretionary cash flow
  $ 9,802     $ 21,873     $ 35,416     $ 81,161  
Net working capital changes and other changes
    5,142       38,993       (18,419 )     43,614  
Net cash flow provided by operating activities
  $ 14,944     $ 60,866     $ 16,997     $ 124,775  

 

 
Production and Price Information:
 
Three Months
Ended
   
Nine Months
Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
Production:
                       
Oil (MBbls)
    197       205       723       780  
Gas (MMcf)
    1,336       1,153       4,216       4,913  
Gas equivalent (MMcfe)
    2,520       2,383       8,556       9,593  
Average daily (MMcfe)
    27.4       25.9       31.3       35.0  
                                 
Average prices:
                               
Oil ($/Bbl) (a)
  $ 83.38     $ 99.40     $ 71.03     $ 94.89  
Gas ($/Mcf)
  $ 3.64     $ 10.77     $ 4.69     $ 10.53  
Gas equivalent ($/Mcfe)
  $ 8.46     $ 13.76     $ 8.32     $ 13.11  
                                 
Additional per Mcfe data:
                               
Sales price
  $ 8.46     $ 13.76     $ 8.32     $ 13.11  
Lease operating expenses
    1.97        1.55       1.60     $ 1.43  
Operating margin
  $ 6.49     $ 12.21     $ 6.72     $ 11.68  
Depletion
  $ 2.72     $ 4.83     $ 2.89     $ 4.35  
General and administrative (net of management fees)
  $ 1.19     $ 0.61     $ 1.19     $ 0.73  
                                 
(a)   Below is a reconciliation of the average NYMEX price to the average realized sales price per barrel of oil:
                               
                                 
Average NYMEX oil price
  $ 68.27     $ 117.98     $ 56.99     $ 113.29  
Basis differentials and quality adjustments
    ( 2.60 )     1.32       ( 4.40 )     ( 3.07 )
Transportation
    ( 1.32 )     ( 1.34 )     ( 1.35 )     ( 1.30 )
Hedging
    19.03       ( 18.56 )     19.79       ( 14.03 )
Averaged realized oil price
  $ 83.38     $ 99.40     $ 71.03     $ 94.89  

 
 

 
 
Callon Petroleum Company
Consolidated Balance Sheets
(In thousands, except share data)
   
September 30,
   
December 31,
 
   
2009
   
2008
 
ASSETS
 
(Unaudited)
       
Current assets:
           
Cash and cash equivalents
  $ 1,062     $ 17,126  
Accounts receivable
    17,796       44,290  
Fair market value of derivatives
    3,630       21,780  
Other current assets
    2,681       1,103  
Total current assets
    25,169       84,299  
                 
Oil and gas properties, full-cost accounting method:
               
Evaluated properties
    1,576,267       1,581,698  
Less accumulated depreciation, depletion and amortization
    (1,480,000 )     (1,455,275 )
      96,267       126,423  
                 
Unevaluated properties excluded from amortization
    29,315       32,829  
Total oil and gas properties
    125,582       159,252  
                 
Other property and equipment, net
    2,498       2,536  
Restricted investments
    4,057       4,759  
Investment in Medusa Spar LLC
    11,688       12,577  
Other assets, net
    2,174       2,667  
Total assets
  $ 171,168     $ 266,090  
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
               
Current liabilities:
               
Accounts payable and accrued liabilities
  $ 15,589     $ 76,516  
Asset retirement obligations
    4,283       9,151  
      19,872       85,667  
Callon Entrada non-recourse credit facility
    84,450       --  
Total current liabilities
    104,322       85,667  
                 
9.75% Senior Notes
    196,412       194,420  
Callon Entrada non-recourse credit facility
    --       78,435  
Total long-term debt
    196,412       272,855  
                 
Asset retirement obligations
    12,503       33,043  
Callon Entrada non-recourse credit facility interest payable
    --       2,719  
Other long-term liabilities
    1,685       1,610  
Total liabilities
    314,922       395,894  
                 
Stockholders' equity (deficit):
               
Preferred Stock, $.01 par value, 2,500,000 shares authorized;
    --       --  
Common Stock, $.01 par value, 30,000,000 shares authorized; 21,805,311 and 21,621,142 shares outstanding at September 30, 2009 and December 31, 2008, respectively
    218       216  
Capital in excess of par value
    231,540       227,803  
Other comprehensive income (loss)
    (4,056 )     14,157  
Retained (deficit) earnings
    (371,456 )     (371,980 )
Total stockholders' equity (deficit)
    (143,754 )     (129,804 )
Total liabilities and stockholders' equity (deficit)
  $ 171,168     $ 266,090  

 
 

 
Callon Petroleum Company
Consolidated Statements of Operations
 (In thousands, except per share amounts)
(Unaudited)
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
Operating revenues:
                       
Oil sales
  $ 16,451     $ 20,366     $ 51,374     $ 74,016  
Gas sales
    4,869       12,417       19,786       51,756  
Total operating revenues
    21,320       32,783       71,160       125,772  
                                 
Operating expenses:
                               
Lease operating expenses
    4,962       3,701       13,657       13,749  
Depreciation, depletion and amortization
    6,861       11,513       24,726       41,760  
General and administrative
    3,000       1,451       10,210       7,046  
Derivative expense
    --       1,386       --       1,386  
Accretion expense
    698       1,092       2,531       3,076  
Total operating expenses
    15,521       19,143       51,124       67,017  
                                 
Income from operations
    5,799       13,640       20,036       58,755  
                                 
Other (income) expenses:
                               
Interest expense
    4,919       4,152       14,555       18,526  
Callon Entrada non-recourse credit facility interest expense
    1,882       862       5,373       1,183  
Other (income) expense
    110       (89 )     76       (940 )
Loss on early extinguishment of debt
    --       --       --       11,871  
Total other (income) expenses
    6,911       4,925       20,004       30,640  
                                 
Income (loss) before income taxes
    (1,112 )     8,715       32       28,115  
Income tax expense
    --       2,919       --       9,731  
                                 
Income (loss) before equity in earnings of Medusa Spar LLC
    (1,112 )     5,796       32       18,384  
Equity in earnings of Medusa Spar LLC
    157       60       492       257  
                                 
Net income (loss) available to common shares
  $ (955 )   $ 5,856     $ 524     $ 18,641  
                                 
Net income (loss) per common share:
                               
Basic
  $ (0.04 )   $ 0.27     $ 0.02     $ 0.88  
Diluted
  $ (0.04 )   $ 0.27     $ 0.02     $ 0.85  
                                 
Shares used in computing net income per common share:
                               
Basic
    21,705       21,460       21,631       21,078  
Diluted
    21,705       22,028       21,665       21,893  

 
 

 
 
Callon Petroleum Company
Consolidated Statements of Cash Flows
 (In thousands)
(Unaudited)

 
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
 
Cash flows from operating activities:
           
Net income
  $ 524     $ 18,641  
Adjustments to reconcile net income to cash provided by operating activities:
               
Depreciation, depletion and amortization
    25,359       42,333  
Accretion expense
    2,531       3,076  
Amortization of deferred financing costs
    2,251       2,308  
Callon Entrada non-recourse credit facility interest expense
    3,296       --  
Non-cash loss on early extinguishment of debt
    --       5,598  
Equity in earnings of Medusa Spar LLC
    (492 )     (257 )
Non-cash derivative expense
    --       690  
Deferred income tax expense
    --       9,731  
Non-cash charge related to compensation plans
    1,947       1,026  
Excess tax benefits from share-based payment arrangements
    --       (1,985 )
Changes in current assets and liabilities:
               
Accounts receivable
    8,355       13,094  
Other current assets
    (841 )     3,094  
Current liabilities
    (25,709 )     26,039  
Change in gas balancing receivable
    454       806  
Change in gas balancing payable
    (201 )     356  
Change in other long-term liabilities
    54       1,174  
Change in other assets, net
    (531 )     (949 )
Cash provided by operating activities
    16,997       124,775  
                 
Cash flows from investing activities:
               
Capital expenditures
    (34,442 )     (123,626 )
Proceeds from sale of mineral interests
    --       167,493  
Distribution from Medusa Spar LLC
    1,381       389  
Cash (used in) provided by investing activities
    (33,061 )     44,256  
                 
Cash flows from financing activities:
               
Proceeds from senior secured credit facility
    9,337       94,435  
Payments on senior secured credit facility
    (9,337 )     (216,000 )
Equity issued related to stock incentive plans
    --       (1,152 )
Excess tax benefits from share-based payment arrangements
    --       1,985  
Cash used in financing activities
    --       (120,732 )
                 
Net change in cash and cash equivalents
    (16,064 )     48,299  
Cash and cash equivalents:
               
Balance, beginning of period
    17,126       53,250  
Balance, end of period
  $ 1,062     $ 101,549  

 
Callon Petroleum Company is engaged in the acquisition, development, exploration and operation of oil and gas properties primarily in the Gulf Coast region.  Callon’s properties and operations are geographically concentrated in Louisiana, Texas and the offshore waters of the Gulf of Mexico.

This news release is posted on the company’s website at www.callon.com and will be archived there for subsequent review.  It can be accessed from the “News Releases” link on the left side of the homepage.

It should be noted that this news release contains projections and other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.  These projections and statements reflect the company’s current views with respect to future events and financial performance.  No assurances can be given, however, that these events will occur or that these projections will be achieved and actual results could differ materially from those projected as a result of certain factors.  Some of the factors which could affect our future results and could cause results to differ materially from those expressed in our forward-looking statements are discussed in our filings with the Securities and Exchange Commission, including our Annual Reports on Form 10-K, available on our website or the SEC’s website at www.sec.gov.