HOUSTON, March 26 /PRNewswire-FirstCall/ -- Dune Energy,
Inc. (NYSE Amex: DNE) today announced results for the fourth
quarter and calendar year 2009.
Revenue and Production
Revenue for the fourth quarter totaled $20.5 million and $64.9
million for the full year 2009. This compares with
$22.1 million and $146.6 million for the fourth quarter and full
year 2008, respectively. Production volumes in the fourth
quarter were 180 Mbbls of oil and 1.59 Bcf of natural gas, or 2.7
Bcfe and 9.5 Bcfe for the full year 2009. This compares with
216 Mbbls of oil and 1.45 Bcf of natural gas, or 2.7 Bcfe for the
fourth quarter of 2008, and 11.4 Bcfe for the full year 2008.
In 2009, the average sales price of oil was $58.53 per barrel, and $4.34 per mcf for natural gas, as compared with
$99.87 per barrel and $9.62 per mcf, respectively for 2008. The
primary reasons behind the decrease in revenue were lower
production and lower average sales prices in 2009 versus 2008.
In 2009, oil production decreased 18% from 2008 levels and
gas production declined 15%. Oil prices declined 41% and gas
prices declined 55% in 2009 versus 2008.
Costs and Expenses
Direct lease operating expenses for the fourth quarter totaled
$5.5 million and $21.1 million for calendar 2009. This
compares with $6.6 million and
$24.8 million for the fourth quarter
and the full year 2008, respectively. On an Mcfe produced
basis this was $2.21 for 2009 and
$2.18 for 2008. In addition to
direct operating expenses, total field operating expenses include
workovers, ad valorem taxes, production taxes, and transportation.
For 2009 these categories added $10.8
million to operating costs. Total field operating
expense including all categories was $31.9
million for 2009 as compared to $43.5
million for 2008, or $3.35 and
$3.82 per Mcfe produced respectively.
Total operating costs were reduced 27% in 2009 versus 2008
while production volumes were down 16%.
DD&A expense was $14.2 million
for the fourth quarter and $35.4
million for 2009. Cash G&A expense totaled
$1.8 million for the fourth quarter
and $10.2 million for 2009.
Cash G&A for 2008 was $13.2
million. The $3.0
million decrease or 23% reflects fewer employees, overall
stringent cost controls, and no bonus awards for any employee.
Stock-based compensation was $4.1
million for the full year 2009 and $5.3 million in 2008. Stock-based compensation
reflects awards made when the stock price was much higher than
current levels. Interest and financing expense was
$9.0 million for the fourth quarter
and $35.2 million for 2009 primarily
associated with payment of interest on $300
million of Senior Secured Notes and borrowings under our
$40 million revolver. We
recorded a $2.9 million pre-tax
non-cash impairment charge associated with oil and gas properties
in the fourth quarter of 2009. This non-cash charge was
primarily related to one non-core Wyoming property that did not perform as
anticipated. In 2008, the non-cash impairment charge was
$125.7 million.
Earnings
Net loss available to common shareholders totaled $27.2 million for the fourth quarter of 2009, and
$95.9 million for the full year 2008.
This compares with a $241.7
million loss in 2008, which included a $125.7 million impairment charge.
Preferred stock dividends were $36.7
million, of which $8.4 million
was associated with make whole premiums deemed a Preferred stock
dividend. The Company recorded a loss of $2.8 million on derivatives associated with its
hedge position. This loss consisted of a $9.5 million unrealized loss on changes in
mark-to-market valuations offset by a $6.7
million cash gain on settlements of hedges. Net loss
per share both basic and fully diluted for the year was
$3.44, based on 27.8 million weighted
average shares outstanding post the December
2, 2010, 1 for 5 reverse stock split.
2009 Capital, Year End Reserves and 2010 Budget
Total capital expended in 2009 was $14.0
million. Capital was severely constrained to stay
within cash flow and the various covenants of our credit
agreements.
Year end 2009 proved reserves, as prepared by DeGoyler and
MacNaughton, were 7.2 million barrels of oil and 62.4 billion cubic
feet of gas or 105.5 Bcfe. This compares to 133.0 Bcfe at
year-end 2008. During 2009 we sold 2.2 Bcfe of non-core
reserves, produced 9.5 Bcfe, added 5.5 Bcfe through extensions and
discoveries and recorded a 21.3 Bcfe negative revision. The
negative revision was largely due to an 8.3 Bcfe negative
performance revision at the Wieting #30 at our Chocolate Bayou
Field and a 10.6 Bcfe negative revision of PUD reserves at our
North Broussard Field due to new mapping with 3-D seismic.
Proved Developed Producing (PDP) Reserves were 40.9 Bcfe or
38.7% of the total, Proved Developed Non Producing (PDNP) reserves
were 31.3 Bcfe or 29.7% of the total and Proved Undeveloped (PUD)
reserves were 33.3 Bcfe or 31.6% of the total. DeGolyer and
McNaughton also evaluated probable and possible reserves.
Probable and possible reserves were 6.6 Bcfe and 7.0 Bcfe
respectively. The PV at a 10% discount for the proved
reserves was $212.3 million,
$15.7 million for the probable
reserves and $7.5 million for the
possible reserves for a total of $235.5
million. This value was based on pricing guidelines
established by the SEC and FASB. Oil prices were held
constant at $58.05 per barrel of oil
and gas prices were held constant at $4.14 per Mcf of gas. Using NYMEX strip
pricing on December 31, 2009 would
have resulted in proved reserves of 107.8 Bcfe, probable reserves
of 8.5 Bcfe and possible reserves of 7.6 Bcfe. The PV at a
10% discount of these reserves was $448.1
million for proved reserves, $33.1
million for probable reserves and $21.1 million for possible reserves for a total
PV of $502.3 million.
Liquidity and Capital Structure
Liquidity and $40 MM Revolver
As of the end of the quarter we had $15.1 MM in cash and $24
million drawn on our $40
million revolver along with $8.5
million of outstanding letters of credit, thus total
liquidity was $22.6 million.
The revolver would have matured on May
15, 2010; however, the Company has signed an amendment to
the credit facility extending maturity until March 31, 2011. The $10 million cash and revolver availability
covenant has been removed and replaced with covenants regarding
EBITDA, production and capital expenditures.
$300 Million Senior Secured
Notes
Since October of 2009, we have been in discussions with holders
of our $300 million of 10 ½ % Senior
Secured Notes to implement a restructuring of this debt.
Continuing to pay the approximately $32 million per year of interest on these notes
precludes the Company's ability to invest in the large number of
fully defined upside opportunities within our portfolio.
Interest was paid on the notes before the expiration of the
grace period in December of 2009. We continue discussions
with the note holders to reach an equitable agreement for all
stakeholders of the Company.
Redeemable Convertible Preferred Stock
At year-end 2009, there were 192,050 shares issued and
outstanding of the convertible Preferred stock. During 2009,
71,547 shares of Preferred stock were converted into 19.2 million
common shares including 11.0 million issued to satisfy the make
whole premiums. As of year end there were 39.8 million common
shares outstanding.
2010 Capital Program
One of the covenants of our revolver extension is that capital
for 2010 is limited to $22 million.
This limitation will cause the Company to defer certain
investments where possible and seek industry partners on other
projects to limit capital exposure. This program will be
managed to preserve the maximum upside value for all stakeholders,
but in certain cases could result in loss of leases and potential
loss of reserves.
Click here for more information:
http://www.duneenergy.com/news.html?b=1683&1=1
FORWARD-LOOKING STATEMENTS: This document includes
forward-looking statements. Forward-looking statements include, but
are not limited to, statements concerning estimates of expected
drilling and development wells and associated costs, statements
relating to estimates of, and increases in, production, cash flows
and values, statements relating to the continued advancement of
Dune Energy, Inc.'s projects and other statements which are not
historical facts. When used in this document, the words such as
"could," "plan," "estimate," "expect," "intend," "may,"
"potential," "should," and similar expressions are forward-looking
statements. Although Dune Energy, Inc. believes that its
expectations reflected in these forward-looking statements are
reasonable, such statements involve risks and uncertainties and no
assurance can be given that actual results will be consistent with
these forward-looking statements. Important factors that could
cause actual results to differ from these forward-looking
statements include the potential that the Company's projects will
experience technological and mechanical problems, geological
conditions in the reservoir may not result in commercial levels of
oil and gas production, changes in product prices and other risks
disclosed in Dune's Annual report on Form 10-K filed with the U.S.
Securities and Exchange Commission.
|
|
Dune Energy,
Inc.
|
|
Consolidated
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
|
|
|
2009
|
|
2008
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash
|
|
|
|
$
15,053,571
|
|
$
15,491,532
|
|
Accounts receivable, net
of reserve for doubtful accounts of $0 and $396,629
|
|
|
|
15,026,945
|
|
14,477,918
|
|
Prepayments and other
current assets
|
|
|
|
2,724,666
|
|
6,910,422
|
|
Derivative
assets
|
|
|
|
-
|
|
4,015,219
|
|
Total current assets
|
|
|
|
32,805,182
|
|
40,895,091
|
|
|
|
|
|
|
|
|
|
Oil and gas properties, using
successful efforts accounting - proved
|
|
|
|
593,661,488
|
|
578,074,569
|
|
Less accumulated depreciation,
depletion, amortization and impairment
|
|
|
|
(260,548,612)
|
|
(222,876,172)
|
|
Net oil and gas properties
|
|
|
|
333,112,876
|
|
355,198,397
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of
accumulated depreciation
|
|
|
|
|
|
|
|
of $2,247,220 and
$1,406,927
|
|
|
|
1,215,123
|
|
2,086,313
|
|
Deferred financing costs, net of
accumulated amortization
|
|
|
|
|
|
|
|
of $1,565,280 and
$970,068
|
|
|
|
1,026,445
|
|
1,621,657
|
|
Other assets
|
|
|
|
4,427,826
|
|
2,250,868
|
|
|
|
|
|
6,669,394
|
|
5,958,838
|
|
TOTAL ASSETS
|
|
|
|
$
372,587,452
|
|
$
402,052,326
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
|
$
11,760,370
|
|
$
21,662,965
|
|
Accrued
liabilities
|
|
|
|
21,656,922
|
|
20,038,900
|
|
Derivative
liability
|
|
|
|
1,596,545
|
|
-
|
|
Short-term
debt
|
|
|
|
1,579,308
|
|
2,013,699
|
|
Preferred stock dividend
payable
|
|
|
|
1,985,000
|
|
2,446,985
|
|
Total current liabilities
|
|
|
|
38,578,145
|
|
46,162,549
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of discount of
$7,737,553 and $10,393,213
|
|
|
316,262,447
|
|
289,606,787
|
|
Other long-term liabilities
|
|
|
|
18,051,230
|
|
15,732,483
|
|
Total liabilities
|
|
|
|
372,891,822
|
|
351,501,819
|
|
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Redeemable convertible preferred
stock, net of discount of $7,205,812
|
|
|
|
|
|
|
|
and $9,179,927, liquidation
preference of $1,000 per share, 750,000
|
|
|
|
|
|
|
|
shares designated, 192,050 and
236,805 shares issued and outstanding
|
|
|
|
184,844,188
|
|
227,625,073
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value,
1,000,000 shares authorized,
|
|
|
|
|
|
|
|
250,000 shares
undesignated, no shares issued and outstanding
|
|
|
|
-
|
|
-
|
|
Common stock, $.001 par value,
300,000,000 shares authorized,
|
|
|
|
|
|
|
|
39,801,796 and 19,225,816
shares issued and outstanding
|
|
|
|
39,802
|
|
19,226
|
|
Treasury stock, at cost (68,089 and
6,802 shares)
|
|
|
|
(48,642)
|
|
(8,332)
|
|
Additional paid-in capital
|
|
|
|
97,600,721
|
|
50,232,715
|
|
Accumulated other comprehensive
loss
|
|
|
|
-
|
|
(3,709,177)
|
|
Accumulated deficit
|
|
|
|
(282,740,439)
|
|
(223,608,998)
|
|
Total stockholders' deficit
|
|
|
|
(185,148,558)
|
|
(177,074,566)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
|
|
|
$
372,587,452
|
|
$
402,052,326
|
|
|
|
|
|
|
|
|
|
|
Dune Energy,
Inc.
|
|
Consolidated
Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31,
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
64,873,255
|
|
$
146,599,698
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
Lease operating expense
and production taxes
|
|
|
31,882,904
|
|
43,501,273
|
|
Exploration
expense
|
|
|
-
|
|
114,950
|
|
Accretion of asset
retirement obligation
|
|
|
1,643,503
|
|
911,012
|
|
Depletion, depreciation
and amortization
|
|
|
35,354,218
|
|
56,692,441
|
|
General and
administrative expense
|
|
|
14,321,383
|
|
18,470,758
|
|
Impairment of oil and gas
properties
|
|
|
2,874,000
|
|
125,694,000
|
|
Total operating expense
|
|
|
86,076,008
|
|
245,384,434
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(21,202,753)
|
|
(98,784,736)
|
|
|
|
|
|
|
|
|
Other income(expense):
|
|
|
|
|
|
|
Interest
income
|
|
|
45,054
|
|
501,591
|
|
Interest
expense
|
|
|
(35,192,809)
|
|
(35,022,056)
|
|
Gain (loss) on derivative
liabilities
|
|
|
(2,780,933)
|
|
4,071,507
|
|
Total other income(expense)
|
|
|
(37,928,688)
|
|
(30,448,958)
|
|
Loss from continuing operations before
income taxes
|
|
|
(59,131,441)
|
|
(129,233,694)
|
|
Income tax benefit
|
|
|
-
|
|
20,505,873
|
|
Loss from continuing
operations
|
|
|
(59,131,441)
|
|
(108,727,821)
|
|
Discontinued operations:
|
|
|
|
|
|
|
Income (loss) from
operations of Barnett Shale Properties
|
|
|
|
|
|
(including
impairment of $43,895,525 in 2008)
|
|
|
-
|
|
(41,815,505)
|
|
Income tax benefit
(expense)
|
|
|
-
|
|
9,423,563
|
|
Income (loss) on discontinued
operations
|
|
|
-
|
|
(32,391,942)
|
|
Net loss
|
|
|
(59,131,441)
|
|
(141,119,763)
|
|
Preferred stock dividend
|
|
|
(36,727,085)
|
|
(100,597,155)
|
|
Net loss available to common
shareholders
|
|
|
$
(95,858,526)
|
|
$
(241,716,918)
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
Basic and diluted from
continuing operations
|
|
|
$
(3.44)
|
|
$
(11.79)
|
|
Basic and diluted from
discontinued operations
|
|
|
-
|
|
(1.82)
|
|
Total basic and
diluted
|
|
|
$
(3.44)
|
|
$
(13.61)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
27,846,561
|
|
17,763,632
|
|
|
|
|
|
|
|
|
Comprehensive loss:
|
|
|
|
|
|
|
Net loss
|
|
|
$
(59,131,441)
|
|
$
(141,119,763)
|
|
Other comprehensive
income
|
|
|
3,709,177
|
|
51,936
|
|
Comprehensive loss
|
|
|
$
(55,422,264)
|
|
$
(141,067,827)
|
|
|
|
|
|
|
|
|
|
Dune Energy,
Inc.
|
|
Consolidated
Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES
|
|
|
|
|
|
Net loss
|
|
$(59,131,441)
|
|
$(141,119,763)
|
|
Adjustments to reconcile net loss to
net cash used in
|
|
|
|
|
|
operating
activities:
|
|
|
|
|
|
Loss (income) from
discontinued operations
|
|
-
|
|
32,391,942
|
|
Depletion, depreciation
and amortization
|
|
35,354,218
|
|
56,692,441
|
|
Amortization of deferred
financing costs and debt discount
|
|
3,250,872
|
|
2,961,426
|
|
Stock-based
compensation
|
|
4,145,712
|
|
5,282,671
|
|
Realized gain on sale of
investment
|
|
-
|
|
(146,210)
|
|
Impairment of oil and gas
properties
|
|
2,874,000
|
|
125,694,000
|
|
Exploration
expense
|
|
-
|
|
114,950
|
|
Accretion of asset
retirement obligation
|
|
1,643,503
|
|
911,012
|
|
Loss (gain) on derivative
liabilities
|
|
9,506,580
|
|
(13,358,724)
|
|
Deferred tax
benefit
|
|
-
|
|
(20,505,873)
|
|
Changes in:
|
|
|
|
|
|
Accounts
receivable
|
|
(774,980)
|
|
16,082,845
|
|
Prepayments and
other assets
|
|
931,379
|
|
(2,448,783)
|
|
Payments made to
settle asset retirement obligations
|
|
(594,476)
|
|
(1,208,920)
|
|
Accounts payable
and accrue liabilities
|
|
(8,261,725)
|
|
(45,146,857)
|
|
NET CASH PROVIDED BY (USED IN)
CONTINUING OPERATIONS
|
|
(11,056,358)
|
|
16,196,157
|
|
NET CASH PROVIDED BY DISCONTINUED
OPERATIONS
|
|
-
|
|
7,304,552
|
|
NET CASH PROVIDED BY (USED IN)
OPERATING ACTIVITIES
|
|
(11,056,358)
|
|
23,500,709
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES
|
|
|
|
|
|
Investment in proved and unproved
properties
|
|
(14,020,179)
|
|
(52,750,005)
|
|
Deposits
|
|
-
|
|
500,000
|
|
Proceeds from sale of
investment
|
|
-
|
|
424,098
|
|
Purchase of furniture and
fixtures
|
|
(4,452)
|
|
(546,886)
|
|
Decrease (increase) in other
assets
|
|
1,077,419
|
|
(21,145)
|
|
NET CASH USED IN INVESTING ACTIVITIES
- CONTINUING OPERATIONS
|
|
(12,947,212)
|
|
(52,393,938)
|
|
NET CASH USED IN INVESTING ACTIVITIES
- DISCONTINUED OPERATIONS
|
|
-
|
|
27,653,027
|
|
NET CASH USED IN INVESTING
ACTIVITIES
|
|
(12,947,212)
|
|
(24,740,911)
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES
|
|
|
|
|
|
Proceeds from long-term
debt
|
|
24,000,000
|
|
28,100,000
|
|
Proceeds from short-term
debt
|
|
2
,030,539
|
|
2,589,057
|
|
Payments on long-term debt
|
|
-
|
|
(28,100,000)
|
|
Payments on short-term debt
|
|
(2,464,930)
|
|
(2,629,049)
|
|
NET CASH PROVIDED BY FINANCING
ACTIVITIES
|
|
23,565,609
|
|
(39,992)
|
|
|
|
|
|
|
|
NET CHANGE IN CASH BALANCE
|
|
(437,961)
|
|
(1,280,194)
|
|
Cash balance at beginning
of period
|
|
15,491,532
|
|
16,771,726
|
|
Cash balance at end of
period
|
|
$
15,053,571
|
|
$
15,491,532
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES
|
|
|
|
|
|
Interest paid
|
|
$
31,881,106
|
|
$
32,060,629
|
|
Income taxes paid
|
|
-
|
|
-
|
|
|
|
|
|
|
|
NON-CASH DISCLOSURES
|
|
|
|
|
|
Redeemable convertible preferred stock
dividends
|
|
$
34,752,970
|
|
$
98,833,909
|
|
Asset retirement obligation
revision
|
|
1,256,447
|
|
7,402,701
|
|
Accretion of discount on preferred
stock
|
|
1,974,115
|
|
1,763,246
|
|
Common stock issued for conversion of
preferred stock
|
|
71,547,000
|
|
16,441,000
|
|
|
|
|
|
|
SOURCE Dune Energy, Inc.