Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • +44 (0)20 7454 5110
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.

News Releases

view all
    • News in Focus
        • Browse News Releases

        • All Public Company News
        • All Multimedia News
        • View All News Releases

        • Regulatory News

        • D/A/CH Regulatory News
        • UK Regulatory News
        • View All Regulatory News

    • Business & Money
        • Auto & Transportation

        • Aerospace & Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads & Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking & Road Transportation
        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film & Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers & Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalisation
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls & Research
        • Trade Show News
        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil & Gas Discoveries
        • Utilities
        • Water Utilities
        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defence
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation & Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking & Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers & Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines & Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics & Personal Care
        • Fashion
        • Food & Beverages
        • Furniture & Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewellery
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film & Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • View All Sports

        • Travel

        • Amusement Parks & Tourist Attractions
        • Gambling & Casinos
        • Hotels & Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Animal Welfare
        • Corporate Social Responsibility
        • Economic News, Trends & Analysis
        • Education
        • Environmental
        • European Government
        • Labour & Union
        • Natural Disasters
        • Not For Profit
        • Public Safety
        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Enquiries
    • Media Enquiries
    • Partnerships
    • Hamburger menu
    • Cision PR Newswire UK provides press release distribution, targeting, monitoring, and marketing services
    • Send a Release
      • Phone

      • +44 (0)20 7454 5110 from 8 AM - 5:30 PM GMT

      • ALL CONTACT INFO
      • Contact Us

        +44 (0)20 7454 5110
        from 8 AM - 5:30 PM GMT

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • 2 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • General Enquiries
      • Media Enquiries
      • Partnerships
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Regulatory News
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Endeavour Announces 2013 Fourth Quarter and Year-End Financial and Operational Results


      News provided by

      Endeavour International Corporation

      05 Mar, 2014, 07:00 GMT

      Share this article

      Share this article


      HOUSTON, March 5, 2014 /PRNewswire/ -- Endeavour International Corporation (NYSE: END) (LSE: ENDV) today reported fourth quarter 2013 net loss, as adjusted of $24.7 million compared to a net loss, as adjusted of $7.7 million for the same period in 2012. On a GAAP basis, net loss for the fourth quarter was $27.7 million as compared to net loss of $6.5 million for the same quarter in 2012.

      Sales volumes for the fourth quarter of 2013 were 13,648 barrels of oil equivalent per day ("boepd"), compared to 11,541 boepd for the same quarter in the prior year. Physical production for the fourth quarter of 2013 averaged 12,422 boepd compared to 10,300 boepd for the same quarter of 2012. Year-over-year average daily physical production increased 121%.

      Fourth Quarter highlights include:

      • Achieved first production at the Rochelle field
      • Closed on the sale of a 50% interest in the Pennsylvania Marcellus
      • Completed an additional $25 million of Monetary Production Payment

      Recent Events:

      • Refinanced the Revolving Credit Facility and replaced two LC reimbursement agreements
      • Resolved the stuck valve issue at Rochelle, resuming production at the field
      • Completed a private placement for $25 million
      • Amended the Decommissioning Securities Agreement for the Alba field, reducing security requirements
      • Consolidated the U.K. offices in Aberdeen, Scotland
      • Announced a capital expenditure budget for 2014 of $60 million – $80 million
      • Completed the year-end 2013 reserves evaluation

      "With the Rochelle situation resolved, we will continue our focus on reducing cost of capital and deleveraging our balance sheet. The reorganization and consolidation of our UK offices completed last year, combined with the reduced cost of capital from our refinancing effort in January, result in over $30 million in annual cash savings," said William L. Transier, chairman, chief executive officer and president. "Now with our core assets online in the North Sea, we should expect improved production and cash flow on a comparative basis so we can move forward prudently in the exploitation of our portfolio for the benefit of our stakeholders."

      Operational Update

      North Sea

      At Rochelle, the East (E2) and West (W1) development wells at Rochelle, a gas-condensate field, were fully completed and tied-in to the production manifolds in January. During the restart of production, a valve was discovered stuck in the 'shut' position on the outlet side of the Rochelle production manifold. An attempt to open the valve manually was unsuccessful and the operator secured an intervention vessel to open the valve. The valve was reopened on February 26th and the E2 well commenced first production on February 28th. The E2 production is ramping up and the W1 well is expected to be online in the next few days. When both wells are fully operational, the production from the Rochelle field is expected to exceed the available production capacity at the Scott Platform. Endeavour has a 44% working interest in the Rochelle development.

      The Bacchus field continues to perform in line with expectations. The 2013 production exit rate at the field was over 10,000 barrels of oil per day ("bopd") gross. Consistent with the original development plans, the first well drilled (B3Y) is expected to be turned into a water injector during the second quarter of 2014. This will provide pressure support to help sustain the field's production rate and increase its overall recovery. A new 3D seismic survey was shot in 2013 and the results are being processed to define additional field development opportunities. Endeavour has a 30% working interest in the field.

      Water handling and other operational issues at the Alba production facilities were addressed during the period up to and including the extended shutdown period last year. Subsequently, a problem occurred in the subsea water injection pipeline supplying pressure to the Southern area of the field. This has resulted in a portion of the Southern area being shut-in. The Alba 2013 exit rate was 18,500 bopd gross, below the levels expected from the field. Remedial action is currently being taken to reinstate partial water injection to offset some of this reduction and the permanent replacement of the pipeline is targeted for late 2014. Production will be improved by the first 2014 development well, which was recently brought online. An additional two development wells are scheduled to be drilled during the year. Endeavour has a 25.68% working interest in the field.

      North America

      During the fourth quarter in the Pennsylvania Marcellus area, the Company closed on a purchase and sale agreement covering 50% of its upstream and midstream assets to Samson Exploration LLC. The transaction provides for the joint development of the Marcellus assets, including the capital necessary for the next phase of development in the core Daniel Field area in Cameron County, Pennsylvania. Initially, the partnership plans to complete three previously drilled and cased horizontal Marcellus wells. These wells will be tied into a new third-party pipeline being constructed by EQT Corporation that allows firm capacity of up to 10 MMCF/D, with potential for future expansion. Endeavour will operate this initial phase of activity, which is expected to be completed by mid-year 2014.

      In the Piceance Basin Rim play in Northwest Colorado, Endeavour has two projects targeting liquids-rich Niobrara and Frontier objectives. The Company has formed two federal units and has plans to drill initial horizontal tests in the Niobrara target zone by mid-year 2014. Endeavour has leasehold and drilling options on 40,000 gross acres and 27,000 net acres.

      Finance

      In December, the Company completed an additional $25 million expansion to the Monetary Production Payment (MPP), bringing the total to $175 million outstanding. The MPP has a two-year term and will be satisfied out of the production from the Alba, Bacchus and Rochelle fields. Repayment of the MPP began in July 2013 under its terms and the current outstanding balance is approximately $162 million.

      In January 2014, Endeavour closed on a $255 million senior secured first lien term loan with an interest rate of 8.25% (Libor + 700 basis points). The first lien note is a strip facility consisting of a $125 million Secured Term Loan and a $130 million LC Procurement Facility. The Company has used the net proceeds from the offering to refinance its 13% $115 million Revolving Credit Facility and replace its two reimbursement agreements ($120 million at 13% and $33 million at 9%, interest rates, respectively). The facility is due in November 2017.

      Due to a change in the U.K. tax treatment for decommissioning, Endeavour has amended its Decommissioning Securities Agreement for the Alba field. The new tax law, which allows companies to treat decommissioning on an after-tax basis (including Petroleum Revenue Tax (PRT)), enables Endeavour to reduce its current Letter of Credit (LC) amount on the Alba field from $120 million to approximately $55 million. The reduced LC requirements as a result of the new U.K. decommissioning tax treatment, combined with the refinancing activities done in January, is expected to generate an annual cash savings of approximately $17 million to the Company.

      On March 3rd, the Company completed a private placement for $25 million. The transaction was comprised of the issuance of 2.9 million shares at $4.28/share with the issuance of 729,000 warrants with a strike price of $5.29. In addition, the transaction involved the issuance of 6.5% convertible notes, with a conversion price of $4.66. The notes have a four year maturity. The transaction also includes an option for an additional $30 million and normal registration rights.

      In the fourth quarter, Endeavour completed the consolidation of its U.K. offices in Aberdeen, Scotland. Annual cash savings are anticipated to be in the range of $15 million – $20 million.

      First Quarter Production Guidance

      With the unanticipated downtime at the Rochelle field and continued restricted rates at Alba, average daily production volumes are expected to be in the range of 9,000 – 10,000 boepd for the first quarter of 2014.

      2014 Capital Expenditure Program

      Endeavour's direct capital expenditure program in 2014 is expected to be in the range of $60 million – $80 million. Having completed the work on the Company's large North Sea development projects, Endeavour expects to spend approximately $45 million in the U.K., the majority on the Alba field for infill drilling, 4D seismic and the replacement of the subsea water injection line. The capital spend for the U.S. drilling program is expected to be in the range of $20 million – $25 million.

      Decommissioning costs during the year are expected to be approximately $50 million for the IVRR, Renee and Rubie fields.

      2013 Reserves

      Year-over-year, the Company added 1.5MMboe of proved reserves, which represents a reserves replacement ratio of 41%. Oil represented 52% of total proved reserves at December 31, 2013 down slightly from 54% at the end of the prior year. Net proved and probable reserves (2P) were 40.1 million in 2013 compared to 47.2 million in the previous year, with oil representing 61% of the total. The reduction in 2P reserves was due to the 2013 production, a slightly shorter Alba field life due to lower SEC pricing, minor revisions in Rochelle reserves following development drilling and lack of new drilling activities in the U.S.

      Earnings Conference Call, Wednesday, March 5, 2014 at 9:00 a.m., Central Time, 3:00 p.m. British Time

      Endeavour International will host a conference call and web cast to discuss its 2013 fourth quarter and year-end financial and operating results on Wednesday, March 5, 2014 at 9:00 a.m. Central Time, 3:00 p.m. British Time. A supporting slide deck for the conference call is available on the home page of Endeavour's website at www.endeavourcorp.com and under the Investor Relations section in conjunction with the details for the conference call. To participate and ask questions during the conference call, dial the local country telephone number and the confirmation code 5131878. The toll-free numbers are 888-684-1281 in the United States and 0-808-101-7548 in the United Kingdom. Other international callers should dial 913-312-1453 (tolls apply). To listen only to the live audio web cast access Endeavour's home page at www.endeavourcorp.com. A replay will be available beginning at 12:00 p.m. Central Time on March 5, 2014 through 12:00 p.m. on March 11, 2014 by dialing toll free 888-203-1112 (U.S.) or 719-457-0820 (international), confirmation code 5131878.

      Endeavour International Corporation is an oil and gas exploration and production company focused on the acquisition, exploration and development of energy reserves in the North Sea and the United States. For more information, visit www.endeavourcorp.com.

      Additional information for investors:

      Certain statements in this news release should be regarded as "forward-looking" statements within the meaning of the securities laws. These statements speak only as of the date made. Such statements are subject to assumptions, risk and uncertainty. Actual results or events may vary materially.

      The Securities and Exchange Commission (SEC) permits oil and gas companies, in their filings with the SEC, to disclose not only proved reserves, but also probable reserves and possible reserves that meet the SEC's definitions for such terms, and price and cost sensitivities for such reserves, and prohibits disclosure of resources that do not constitute such reserves. We may use certain terms in our news releases, such as "reserve potential," that the SEC's guidelines strictly prohibit us from including in filings with the SEC. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of being actually realized. In addition, we do not represent that the probable or possible reserves described herein meet the recoverability thresholds established by the SEC in its new definitions. Investors are urged to also consider closely the disclosure in our filings with the SEC, available from our website at www.endeavourcorp.com. Endeavour is also subject to the requirements of the London Stock Exchange and considers the disclosures in this release to be appropriate and/or required under the guidelines of that exchange.



      Endeavour International Corporation

      Condensed Consolidated Balance Sheets

      (Unaudited)

      (Amounts in thousands)








      December 31,


      2013


      2012







      Assets






      Current Assets:






      Cash and cash equivalents

      $

      34,742


      $

      59,185

      Accounts receivable


      65,171



      46,181

      Prepaid expenses and other current assets


      35,920



      20,995

        Total Current Assets


      135,833



      126,361







      Property and Equipment, Net


      1,072,151



      1,003,441

      Goodwill


      259,238



      262,764

      Other Assets


      33,223



      49,906







      Total Assets

      $

      1,500,445


      $

      1,442,472







      Liabilities and Stockholders' Equity






      Current Liabilities:






      Accounts payable

      $

      38,033


      $

      60,153

      Current maturities of debt


      -



      15,713

      Deferred revenue


      20,965



      -

      Monetary production payment, current


      74,167



      -

      Accrued expenses and other


      88,625



      90,100

        Total Current Liabilities


      221,790



      165,966







      Long-Term Debt


      870,878



      843,793

      Deferred Taxes


      121,816



      141,887

      Other Liabilities


      223,870



      147,692

        Total Liabilities


      1,438,354



      1,299,338







      Commitments and Contingencies












      Series C Convertible Preferred Stock


      43,703



      43,703







      Stockholders' Equity


      18,388



      99,431







      Total Liabilities and Stockholders' Equity

      $

      1,500,445


      $

      1,442,472





      Endeavour International Corporation

      Condensed Consolidated Statement of Operations

      (Unaudited)

      (Amounts in thousands, except per share data)















      Fourth Quarter


      Year Ended


      December 31,


      December 31,


      2013


      2012


      2013


      2012

      Revenues

      $

      116,926


      $

      97,615


      $

      337,664


      $

      219,058













      Cost of Operations:












      Operating expenses


      33,493



      23,924



      105,444



      58,536

      Depreciation, depletion and amortization


      49,582



      24,272



      143,048



      66,564

      Impairment of oil and gas properties


      -



      5,956



      9,566



      53,072

      General and administrative


      4,847



      5,705



      19,124



      21,085

      Total Expenses


      87,922



      59,857



      277,182



      199,257













      Income From Operations


      29,004



      37,758



      60,482



      19,801













      Other Income (Expense):












      Unrealized gains (losses) on derivatives


      (3,001)



      7,319



      (1,843)



      5,141

      Interest expense


      (32,171)



      (21,105)



      (104,516)



      (84,122)

      Loss on early extinguishment of debt


      -



      -



      -



      (21,661)

      Letter of credit fees


      (7,643)



      (9,461)



      (33,425)



      (21,903)

      Unrealized foreign currency gains (losses)


      (3,154)



      12,266



      (3,116)



      8,080

      Other expense


      (2,114)



      (15,579)



      (6,619)



      (17,334)

      Total Other Expense


      (48,083)



      (26,560)



      (149,519)



      (131,799)













      Income (Loss) Before Income Taxes


      (19,079)



      11,198



      (89,037)



      (111,998)













      Income Tax Expense


      8,583



      17,652



      6,442



      14,228

      Net Loss


      (27,662)



      (6,454)



      (95,479)



      (126,226)

      Preferred Stock Dividends


      456



      456



      1,823



      1,823













      Net Loss to Common Stockholders

      $

      (28,118)


      $

      (6,910)


      $

      (97,302)


      $

      (128,049)













      Net Loss per Common Share












      Basic and Diluted

      $

      (0.60)


      $

      (0.15)


      $

      (2.07)


      $

      (3.01)













      Weighted Average Number of Common Shares Outstanding:









      Basic and Diluted


      47,111



      46,613



      47,089



      42,533







      Endeavour International Corporation

      Condensed Consolidated Statement of Cash Flows

      (Unaudited)

      (Amounts in thousands)










      Year Ended December 31,



      2013



      2012


      Cash Flows from Operating Activities:







      Net loss

      $

      (95,479)


      $

      (126,226)


      Adjustments to reconcile net loss to net







      provided by (used in) operating activities:







      Depreciation, depletion and amortization


      143,048



      66,564


      Impairment of oil and gas properties


      9,566



      53,072


      Deferred tax benefit


      (14,255)



      (17,594)


      Unrealized (gains) losses on derivatives


      1,843



      (5,141)


      Amortization of non-cash compensation


      3,294



      4,401


      Amortization of loan costs and discount


      22,359



      14,179


      Non-cash interest expense


      7,082



      8,684


      Loss on early extinguishment of debt


      -



      21,661


      Other


      16,329



      15,365


      Changes in operating assets and liabilities


      (42,450)



      3,648


      Net Cash Provided by Operating Activities


      51,337



      38,613









      Cash Flows From Investing Activities:







      Capital expenditures


      (223,656)



      (246,925)


      Acquisitions, net of cash acquired


      (2,787)



      (238,854)


      Proceeds from sales, net of cash


      6,774



      1,407


      Increase in restricted cash


      -



      (178)


      Net Cash Used in Investing Activities


      (219,669)



      (484,550)









      Cash Flows From Financing Activities:







      Repayments of borrowings


      -



      (274,629)


      Borrowings under debt agreements, net of debt discount


      -



      654,023


      Proceeds from issuance of common stock


      -



      60,805


      Proceeds from issuance of monetary production payments


      175,000



      -


      Repayment of monetary production payments


      (8,333)



      -


      Payments for early extinguishment of debt


      -



      (7,248)


      Financing costs paid


      (21,198)



      (32,204)


      Other financing


      (1,580)



      (1,661)


      Net Cash Provided by Financing Activities


      143,889



      399,086









      Net Decrease in Cash and Cash Equivalents


      (24,443)



      (46,851)


      Cash and Cash Equivalents, Beginning of Period


      59,185



      106,036









      Cash and Cash Equivalents, End of Period

      $

      34,742


      $

      59,185






      Endeavour International Corporation

      Operating Statistics

      (Unaudited)
















      Fourth Quarter



      Year Ended



      December 31,



      December 31,



      2013



      2012



      2013



      2012

      Sales volume:












      Oil and condensate sales (Mbbls):












      United Kingdom


      977



      896



      3,017



      1,994

      United States


      -



      -



      1



      3

      Total


      977



      896



      3,018



      1,997













      Gas sales (MMcf):












      United Kingdom


      1,159



      22



      1,194



      91

      United States


      509



      972



      2,636



      5,207

      Total


      1,668



      994



      3,830



      5,298













      Oil equivalent sales (MBOE):












      United Kingdom


      1,171



      899



      3,216



      2,009

      United States


      85



      163



      441



      871

      Total


      1,256



      1,062



      3,657



      2,880













      Total BOE per day


      13,648



      11,541



      10,017



      7,868













      Physical production volume (BOE per day):












      United Kingdom


      11,441



      8,533



      8,665



      5,494

      United States


      981



      1,767



      1,257



      2,379

      Total


      12,422



      10,300



      9,922



      7,873













      Realized Price, before and after derivatives :












      United Kingdom:












      Oil and condensate price ($ per Bbl)

      $

      103.70


      $

      105.73


      $

      104.40


      $

      103.56

      Gas price ($ per Mcf)

      $

      12.12


      $

      7.95


      $

      12.00


      $

      7.41

      Equivalent oil price ($ per BOE)

      $

      98.51


      $

      105.57


      $

      102.39


      $

      103.13













      United States:












      Oil and condensate price ($ per Bbl)


      -


      $

      44.00



      120.00



      94.67

      Gas price ($ per Mcf)

      $

      3.04


      $

      2.74


      $

      3.13


      $

      2.23

      Equivalent oil price ($ per BOE)

      $

      18.41


      $

      16.63


      $

      18.98


      $

      13.64













      Total:












      Oil and condensate price ($ per Bbl)

      $

      103.71


      $

      105.76


      $

      104.40


      $

      103.56

      Gas price ($ per Mcf)

      $

      9.35


      $

      2.86


      $

      5.89


      $

      2.32

      Equivalent oil price ($ per BOE)

      $

      93.09


      $

      91.94


      $

      92.36


      $

      76.07








      • 

      We record oil revenues using the sales method, i.e. when delivery has occurred.  Actual production may differ based on the timing of tanker liftings.  We use the entitlements method to account for sales of gas production.





      Endeavour International Corporation

      Reconciliation of GAAP to Non-GAAP Measures

      (Unaudited)

      (Amounts in thousands)


      As required under Regulation G of the Securities Exchange Act of 1934, provided below are reconciliations of net income (loss) to the following non-GAAP financial measures:  net income, as adjusted and Adjusted EBITDA.  We use these non-GAAP measures as key metrics for our management and to demonstrate our ability to internally fund capital expenditures and service debt.  The non-GAAP measures are useful in comparisons of oil and gas exploration and production companies as they exclude non-operating fluctuations in assets and liabilities.



























      (Amounts in thousands)

      Fourth Quarter


      Year Ended


      December 31,


      December 31,


      2013


      2012


      2013


      2012

      Net loss

      $

      (27,662)


      $

      (6,454)


      $

      (95,479)


      $

      (126,226)

      Impairment of oil and gas properties (net of tax) (1)


      -



      5,956



      9,566



      53,072

      Unrealized gains (losses) on derivatives (net of tax) (2)


      3,001



      (7,383)



      1,843



      (7,326)

      Loss on early extinguishment of debt (net of tax) (3)


      -



      -



      -



      17,662

      Deferred tax expense related to U.K. tax rate change


      -



      194



      -



      8,587













      Net Loss as Adjusted

      $

      (24,661)


      $

      (7,687)


      $

      (84,070)


      $

      (54,231)













      Net loss

      $

      (27,662)


      $

      (6,454)


      $

      (95,479)


      $

      (126,226)

      Unrealized gains (losses) on derivatives


      3,001



      (7,319)



      1,843



      (5,141)

      Net interest expense


      32,163



      21,083



      104,452



      83,872

      Letter of credit fees


      7,643



      9,461



      33,425



      21,903

      Loss on early extinguishment of debt


      -



      -



      -



      21,661

      Depreciation, depletion and amortization


      49,582



      24,272



      143,048



      66,564

      Impairment of oil and gas properties


      -



      5,956



      9,566



      53,072

      Income tax expense


      8,583



      17,652



      6,442



      14,228













      Adjusted EBITDA

      $

      73,310


      $

      64,651


      $

      203,297


      $

      129,933







      (1)

      Since the impairments related to U.S. oil and gas properties, we recognized no tax benefits as there was no assurance that we could generate any U.S. taxable earnings.

      (2)

      Net of tax benefit of none, $64, none, $2,185 for the three months ended December 31, 2013 and 2012, year ended December 31, 2013 and 2012, respectively.

      (3)

      Net of tax benefit of $3,899 for the year ended December 31, 2012.





      Endeavour International Corporation

      2013 Reserve Information







      Endeavour Historical


      As of December 31,


      2011

      2012

      2013

      Net 1P reserves:




      United Kingdom:




      Oil (MBbls)(1)

      4,060

      13,733

      12,340

      Gas (MMcf)(3)

      50,723

      56,901

      55,398

      Oil equivalents (MBOE)(2)

      12,514

      23,217

      21,573

      United States:




      Oil (MBbls)(1)

      41

      6

      3

      Gas (MMcf)

      60,978

      14,690

      11,775

      Oil equivalents (MBOE)(2)

      10,204

      2,454

      1,965

      Total:




      Oil (MBbls)(1)

      4,101

      13,739

      12,343

      Gas (MMcf)

      111,701

      71,591

      67,173

      Oil equivalents (MBOE)(2)

      22,718

      25,671

      23,538

      Percentage oil

      18%

      54%

      52%

      Percentage proved developed

      23%

      32%

      49%

      Net 2P reserves:




      Total:




      Oil (MBbls)(1)

      14,556

      29,208

      24,552

      Gas (MMcf)(3)

      182,989

      107,715

      93,370

      Oil equivalents (MBOE)(2)

      45,054

      47,161

      40,114

      Percentage oil

      32%

      62%

      61%







      (1)

      Includes natural gas liquids.  

      (2)

      One Bbl of oil is equal to six Mcfe based on an approximate energy equivalency. This is a physical correlation and does not reflect a value or price relationship between the commodities.

      (3)

      Gas prices in the U.K. have been in the range of $9.50 - $11.00 an Mcf during 2013.




      Modal title

      Contact PR Newswire

      • +44 (0)20 7454 5110
        from 8 AM - 5:30 PM GMT
      • General Enquiries
      • Media Enquiries
      • Partnerships

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United States
      • Vietnam

      My Services

      • All News Releases
      • PR Newswire Amplify™
      • Resources
      • Journalists
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via Privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Customer Portal
      • Resources
      • Journalists
      +44 (0)20 7454 5110
      from 8 AM - 5:30 PM GMT
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookie Settings
      Copyright © 2026 PR Newswire Europe Limited. All Rights Reserved. A Cision company.