Exhibit 99.1
/C O R R E C T I O N -- Brigham Exploration Company/
In the news release, Brigham Exploration (Nasdaq: BEXP) Reports Third Quarter 2006 Results and Provides Fourth Quarter 2006 Forecasts, issued yesterday, Nov. 7, by Brigham Exploration Company over PR Newswire, we are advised by the company that under the Fourth Quarter 2006 Forecasts heading, the third paragraph should read “our fourth quarter 2006 revenue will be between $25.0 and $29.8 million and operating income will be between $5.4 and $7.3 million,” rather than “our fourth quarter 2006 revenue will be between $33.1 and $37.8 million and operating income will be between $13.2 and $15.2 million,” as originally issued inadvertently. Complete, corrected release follows:
Brigham Exploration Reports Third Quarter 2006 Results and Provides Fourth Quarter 2006 Forecasts
AUSTIN, Texas, Nov. 7 /PRNewswire-FirstCall/ -- Brigham Exploration Company (Nasdaq: BEXP) today announced financial results for the third quarter and nine months ended September 30, 2006.
THIRD QUARTER 2006 RESULTS
Our net daily production volumes for the third quarter 2006 were 36.1 MMcfe per day, up 13% compared to last year’s third quarter volumes. Revenues from the sale of oil and natural gas for the third quarter 2006 were up 4% to $26.1 million when compared to that in the third quarter 2005. Production volume increases and commodity derivative settlement gains increased revenue by $3.1 million and $2.4 million, respectively. These increases were offset by lower natural gas prices, with the overall change in prices having decreased revenue by $4.6 million.
Our average realized price for natural gas during the third quarter 2006 was $7.07 per Mcf and included a $0.59 per Mcf gain associated with the settlement of our natural gas derivative contracts. This compares to an average realized price in last year’s third quarter of $8.45, which included a $0.26 per Mcf loss due to the settlement of our natural gas derivative contracts. During the third quarter 2006, our average realized price for oil was $72.36 per barrel, which included a $0.50 per barrel gain due to the settlement of our oil derivative contracts. This compares to an average realized price of $58.51, which included a $1.93 per barrel loss due to the settlement of our oil derivative contracts in last year’s third quarter.
Our production costs, which include costs for operating and maintaining (O&M expense) our producing wells, expensed workovers, ad valorem taxes and production taxes, were up 53% on a per unit basis when compared to the third quarter last year. Production and ad valorem tax increases were responsible for 48% of the increase. Our per unit production taxes increased 50%, or $0.13 per Mcfe, due to $400,000 less in severance tax refunds received during the third quarter 2006 as compared to that in the third quarter 2005. Ad valorem taxes increased 100%, or $0.07 per Mcfe, due to an increase in property valuations for our oil and natural gas properties because of higher commodity prices. Third quarter 2006 O&M expense increased by 31%, or $0.15 per Mcfe, when compared to the third quarter 2005. Increases in equipment rental, chemical treating and saltwater disposal accounted for 51% of the per unit increase.
Our general and administrative expense for the third quarter 2006 was 51% higher than that in the third quarter of last year. G&A expense increased primarily because of $575,000 of non-cash employee compensation expense associated with our 2006 adoption of SFAS 123R, dealing with a change in accounting methodology for employee stock option expense. Due primarily to these higher costs, our per unit general and administrative expense increased 33% in the quarter to $0.61 per Mcfe.
Our depletion expense for the third quarter 2006 was $4.0 million higher than the third quarter 2005. Approximately 75% of the increase was due to an increase in our depletion rate, while the remaining 25% of the increase was due to an increase in our production volumes. The increase in our depletion rate was primarily a result of an increase in the cost of reserve additions.
Our net interest expense for the third quarter 2006 increased by $1.5 million. This increase was primarily due to interest incurred on our 9 5/8% senior notes due 2014 (“the Senior Notes”), which we issued in April 2006. The issuance of the Senior Notes resulted in an increase in our weighted average debt outstanding and our weighted average cost of debt. Our weighted average debt outstanding for the third quarter 2006 was $135.1 million compared to $92.0 million for the comparable period last year.
We recorded deferred income tax expense of $3.1 million in the third quarter of this year, compared to deferred income tax expense of $4.2 million in the third quarter last year. The decrease in our deferred income tax expense was primarily due to lower third quarter 2006 income before income taxes as compared to that in the third quarter 2005.
Our net income for the third quarter was $5.2 million ($0.12 per diluted share) compared to net income of $7.7 million ($0.18 per diluted share) in the third quarter last year. Third quarter 2006 income includes $2.4 million ($1.6 million after-tax) in non-cash commodity derivative gains. Excluding the impact of these non-cash derivative gains, net income for the quarter would have been $3.6 million ($0.08 per diluted share).
As of September 30, 2006, we had $9.6 million in cash, $1.0 million in short-term investments, $492.6 million in total assets and a net debt to book capitalization ratio of 34%.
For the quarter ended September 30, 2006, we spent $39.3 million on drilling capital expenditure activities, which represents an increase of 88% over that in the third quarter 2005 and a 7% increase over that in the second quarter 2006. Net cash provided by operating activities funded 27% of our oil and gas capital expenditures during the third quarter 2006 versus 47% for the third quarter last year. Oil and gas capital expenditures for the third quarter 2006 and 2005 were:
|
| Three Months Ended |
| ||||
|
|
| |||||
|
| 2006 |
| 2005 |
| ||
|
|
|
| ||||
|
| (in thousands) |
| ||||
Drilling |
| $ | 39,314 |
| $ | 20,934 |
|
Net land and G&G |
|
| 12,690 |
|
| 2,508 |
|
Capitalized costs |
|
| 2,492 |
|
| 1,775 |
|
Capitalized SFAS 143 ARO |
|
| 37 |
|
| 84 |
|
Total oil and gas capital expenditures |
| $ | 54,533 |
| $ | 25,301 |
|
FIRST NINE MONTHS 2006 RESULTS
Average daily production volumes for the first nine months of 2006 were 36.2 MMcfe per day, up 19% when compared to that in the first nine months of 2005. Revenues from the sale of oil and natural gas for the first nine months of 2006 were up 29% to $78.0 million when compared to that in the same period last year. Higher production volumes increased revenue by $10.9 million, and higher overall commodity prices increased revenues by $1.8 million. Commodity derivative settlement gains increased revenue by an additional $5.0 million.
Our average realized price for natural gas during the first nine months of 2006 was $7.17 per Mcf and included a $0.39 per Mcf gain associated with the settlement of our natural gas derivative contracts. This compares to an average realized price of $7.01 per Mcf, which included a $0.13 per Mcf loss due to the settlement of our natural gas derivative contracts in last year’s third quarter. Our average realized price for oil for the first nine months of 2006 was $67.22 per barrel, which included no impact from our oil derivative contracts that settled during the quarter. This compares to an average realized price of $49.87, which included a $3.45 per barrel loss due to the settlement of oil derivative contracts in the first nine months of last year.
Our production costs for the first nine months of 2006 were up 36% on a per unit basis when compared to that in the same period last year. Production and ad valorem taxes accounted for 58% of the increase in production costs. Our per unit production taxes increased 52% or $0.12 per Mcfe due to higher commodity prices and $1.0 million less in severance tax refunds received during the first nine months of 2006 as compared to that in the first nine months of 2005. Ad valorem taxes increased 75% or $0.06 per Mcfe due to an increase in property valuations for our oil and natural gas properties because of higher commodity prices. O&M expense increased 24% or $0.12 per Mcfe. Equipment rental, chemical treating and saltwater disposal accounted for 58% of the per unit change.
General and administrative expense for the first nine months of 2006 was 60% higher than the first nine months of 2005. G&A expenses increased primarily because of $1.2 million of non-cash employee compensation expenses associated with our 2006 adoption of SFAS 123R. Increased costs resulted in our per unit general and administrative expense increasing by 36% to $0.61 per Mcfe.
Our depletion expense for the first nine months 2006 was $11.7 million higher than 2005. Approximately 66% of the increase was due to an increase in our depletion rate while the remaining 34% of the increase was due to an increase in our production volumes. The increase in our depletion rate was primarily a result of an increase in the cost of reserve additions.
Our net interest expense for the first nine months of 2006 was $4.3 million higher than that in the comparable period last year. This increase was primarily due to our higher weighted average debt outstanding and higher weighted average interest cost associated with our Senior Notes. Our weighted average debt outstanding for the first nine months of this year was $114.1 million versus $76.2 million for the comparable period last year. In addition, we wrote-off approximately $1.0 million in subordinated note issuance costs associated with the termination of the subordinated credit facility.
We recorded deferred income tax expense of $10.0 million in the first nine months of this year, compared to deferred income tax expense of $8.5 million in the first nine months of last year. The increase in our deferred income taxes was primarily due to our adoption of the Texas margin tax in 2006, which applies a 1% tax on operating margin beginning in 2007 and payable in 2008. In order to implement the margin tax, we booked $1.3 million of deferred margin tax in 2006 to account for the cumulative differences between book and tax accounting for periods prior to and including December 31, 2006.
Our reported net income for the first nine months of 2006 was $14.8 million ($0.33 per diluted share) versus net income of $15.5 million ($0.36 per diluted share) for the same period last year. Income for the nine months ended September 2006 includes $2.9 million ($1.9 million after-tax) in non-cash commodity derivative gains. Excluding the impact of the non-cash commodity derivative gains, net income for the nine months ended September 2006 would have been $12.9 million ($0.28 per diluted share).
Year-to-date through September 30, 2006, we spent $106.9 million on drilling capital expenditures and $138.8 million in total oil and gas capital expenditures. Net cash provided by operating activities funded approximately 54% of our oil and gas capital expenditures in the first nine months of 2006 and 48% for the comparable period in 2005. Oil and gas capital expenditures for the first nine months of 2006 and 2005 were:
|
| Nine Months Ended |
| ||||
|
|
| |||||
|
| 2006 |
| 2005 |
| ||
|
|
|
| ||||
|
| (in thousands) |
| ||||
Drilling |
| $ | 106,931 |
| $ | 66,172 |
|
Net land and G&G |
|
| 24,244 |
|
| 12,754 |
|
Capitalized costs |
|
| 7,273 |
|
| 5,156 |
|
Capitalized SFAS 143 ARO |
|
| 395 |
|
| 244 |
|
Total oil and gas capital expenditures |
| $ | 138,843 |
| $ | 84,326 |
|
FOURTH QUARTER 2006 FORECASTS
The following forecasts and estimates of our fourth quarter 2006 results are forward looking statements subject to the risks and uncertainties identified in the “Forward Looking Statements Disclosure” at the end of this release.
We currently expect our fourth quarter 2006 production volumes to average between 40 MMcfe per day and 48 MMcfe per day (82% natural gas). For the fourth quarter 2006, lease operating expenses are projected to be $0.79 per Mcfe based on the mid-point of our production guidance, production taxes are projected to be approximately 5.5% of pre-hedge oil and natural gas revenues, and general and administrative expenses are projected to be $2.5 million ($0.69 to $0.58 per Mcfe).
Based on these production and cost estimates, assumed average NYMEX prices of $6.45 per MMbtu for natural gas and $60.63 per barrel for oil, and taking into account current derivative contracts outstanding, we forecast that our fourth quarter 2006 revenue will be between $25.0 and $29.8 million and operating income will be between $5.4 and $7.3 million.
CONFERENCE CALL INFORMATION
Our management will host a conference call to discuss operational and financial results for the third quarter 2006 with investors, analysts and other interested parties on Wednesday, November 8, 2006, at 10:00 a.m. Eastern Time. To participate in the call, participants within the U.S. please dial 800-638-5439 and participants outside the U.S. please dial 617-614-3945. The participant passcode for the call is 71558823. A telephone recording of the conference call will be available to interested parties approximately two hours after the call is completed through 12:00 p.m. Eastern Time on Friday, December 8, 2006. To access the recording, domestic callers dial 888-286-8010 and international callers dial 617-801-6888. The passcode for the conference call playback is 65975365. In addition, a live and archived web cast of the conference call will be available over the Internet at either http://www.bexp3d.com or http://www.streetevents.com .
A copy of this press release and other financial and statistical information about the periods covered by this press release and by the conference call that will take place on November 8, 2006, will be available on our website. To access the press release: go to http://www.bexp3d.com and click on News Releases. The file with a copy of the press release is named Brigham Exploration Reports Third Quarter 2006 Results and Provides Fourth Quarter 2006 Forecasts and is dated November 7, 2006. To access the other financial and statistical information that will be covered by the conference call that will take place on November 8, 2006, go to http://www.bexp3d.com and click on Event Calendar. The file with the other financial and statistical information is named Financial and Statistical Information for the Third Quarter 2006 Conference Call and is dated November 8, 2006.
ABOUT BRIGHAM EXPLORATION
Brigham Exploration Company is an independent exploration and production company that applies 3-D seismic imaging and other advanced technologies to systematically explore and develop onshore domestic natural gas and oil provinces. For more information about Brigham Exploration, please visit our website at http://www.bexp3d.com or contact Investor Relations at 512-427-3444.
FORWARD LOOKING STATEMENTS DISCLOSURE
Except for the historical information contained herein, the matters discussed in this news release are forward looking statements within the meaning of the federal securities laws. Important factors that could cause our actual results to differ materially from those contained in the forward looking statements including our growth strategies, our ability to successfully and economically explore for and develop oil and gas resources, anticipated trends in our business‚ our liquidity and ability to finance our exploration and development activities‚ market conditions in the oil and gas industry‚ our ability to make and integrate acquisitions, the impact of governmental regulation and other risks more fully described in the company’s filings with the Securities and Exchange Commission. Forward-looking statements are typically identified by use of terms such as “may,” “will,” “expect,” “anticipate,” “estimate” and similar words, although some forward- looking statements may be expressed differently. All forward looking statements contained in this release, including any forecasts and estimates, are based on management’s outlook only as of the date of this release, and we undertake no obligation to update or revise these forward looking statements, whether as a result of subsequent developments or otherwise.
| Contact: | Rob Roosa, Finance Manager |
|
| (512) 427-3300 |
BRIGHAM EXPLORATION COMPANY
SUMMARY CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data) (unaudited)
|
| Three Months Ended |
| Nine months Ended |
| ||||||||
|
|
|
| ||||||||||
|
| 2006 |
| 2005 |
| 2006 |
| 2005 |
| ||||
|
|
|
|
|
| ||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas sales |
| $ | 26,088 |
| $ | 25,189 |
| $ | 78,018 |
| $ | 60,326 |
|
Other revenue |
|
| 57 |
|
| 37 |
|
| 87 |
|
| 136 |
|
|
|
| 26,145 |
|
| 25,226 |
|
| 78,105 |
|
| 60,462 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating |
|
| 2,672 |
|
| 1,541 |
|
| 7,938 |
|
| 5,149 |
|
Production taxes |
|
| 1,259 |
|
| 741 |
|
| 3,455 |
|
| 1,909 |
|
General and administrative |
|
| 1,985 |
|
| 1,317 |
|
| 5,936 |
|
| 3,719 |
|
Depletion of oil and natural gas properties |
|
| 11,910 |
|
| 7,953 |
|
| 33,272 |
|
| 21,612 |
|
Depreciation and amortization |
|
| 140 |
|
| 183 |
|
| 376 |
|
| 543 |
|
Accretion of discount on asset retirement obligations |
|
| 80 |
|
| 44 |
|
| 229 |
|
| 126 |
|
|
|
| 18,046 |
|
| 11,779 |
|
| 51,206 |
|
| 33,058 |
|
Operating income |
|
| 8,099 |
|
| 13,447 |
|
| 26,899 |
|
| 27,404 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
| 518 |
|
| 62 |
|
| 1,072 |
|
| 153 |
|
Interest expense, net |
|
| (2,669 | ) |
| (1,138 | ) |
| (6,899 | ) |
| (2,645 | ) |
Other income (expense) |
|
| 2,385 |
|
| (497 | ) |
| 3,686 |
|
| (851 | ) |
|
|
| 234 |
|
| (1,573 | ) |
| (2,141 | ) |
| (3,343 | ) |
Income before income taxes |
|
| 8,333 |
|
| 11,874 |
|
| 24,758 |
|
| 24,061 |
|
Income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
| — |
|
| — |
|
| — |
|
| — |
|
Deferred |
|
| (3,087 | ) |
| (4,196 | ) |
| (9,971 | ) |
| (8,525 | ) |
|
|
| (3,087 | ) |
| (4,196 | ) |
| (9,971 | ) |
| (8,525 | ) |
Net income |
| $ | 5,246 |
| $ | 7,678 |
| $ | 14,787 |
| $ | 15,536 |
|
Net income per share available to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.12 |
| $ | 0.18 |
| $ | 0.33 |
| $ | 0.37 |
|
Diluted |
| $ | 0.12 |
| $ | 0.18 |
| $ | 0.33 |
| $ | 0.36 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 45,027 |
|
| 42,236 |
|
| 45,005 |
|
| 42,175 |
|
Diluted |
|
| 45,294 |
|
| 43,528 |
|
| 45,451 |
|
| 43,244 |
|
BRIGHAM EXPLORATION COMPANY
PRODUCTION, SALES PRICES AND OTHER FINANCIAL DATA
(unaudited)
|
| Three Months Ended |
| Nine months Ended |
| ||||||||
|
|
|
| ||||||||||
|
| 2006 |
| 2005 |
| 2006 |
| 2005 |
| ||||
|
|
|
|
|
| ||||||||
Average net daily production: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas (MMcf) |
|
| 29.1 |
|
| 24.8 |
|
| 28.8 |
|
| 23.2 |
|
Oil (Bbls) |
|
| 1,166 |
|
| 1,200 |
|
| 1,220 |
|
| 1,218 |
|
Equivalent natural gas (MMcfe) (6:1) |
|
| 36.1 |
|
| 32.0 |
|
| 36.2 |
|
| 30.5 |
|
Total net production: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas (MMcf) |
|
| 2,616 |
|
| 2,233 |
|
| 7,789 |
|
| 6,268 |
|
Oil (MBbls) |
|
| 105 |
|
| 108 |
|
| 330 |
|
| 329 |
|
Equivalent natural gas (MMcfe) (6:1) |
|
| 3,245 |
|
| 2,881 |
|
| 9,766 |
|
| 8,240 |
|
% Natural gas |
|
| 81 | % |
| 78 | % |
| 80 | % |
| 76 | % |
Sales prices (Before hedging): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas ($/Mcf) |
| $ | 6.48 |
| $ | 8.71 |
| $ | 6.78 |
| $ | 7.14 |
|
Oil ($/Bbl) |
|
| 71.86 |
|
| 60.44 |
|
| 67.22 |
|
| 53.32 |
|
Equivalent natural gas ($/Mcfe) (6:1) |
|
| 7.55 |
|
| 9.02 |
|
| 7.68 |
|
| 7.56 |
|
Realized prices (Post hedging): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas ($/Mcf) (a) |
| $ | 7.07 |
| $ | 8.45 |
| $ | 7.17 |
| $ | 7.01 |
|
Oil ($/Bbl) (a) |
|
| 72.36 |
|
| 58.51 |
|
| 67.22 |
|
| 49.87 |
|
Equivalent natural gas ($/Mcfe) (6:1) (a) |
|
| 8.04 |
|
| 8.74 |
|
| 7.99 |
|
| 7.32 |
|
(a) Includes the effects of hedging gains (losses) of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas ($/Mcf) |
| $ | 0.59 |
| $ | (0.26 | ) | $ | 0.39 |
| $ | (0.13 | ) |
Oil ($/Bbl) |
|
| 0.50 |
|
| (1.93 | ) |
| — |
|
| (3.45 | ) |
SUMMARY CONSOLIDATED BALANCE SHEETS
(in thousands)
|
| September 30, |
| December 31, |
| ||
|
|
|
| ||||
|
| (unaudited) |
|
|
|
| |
Assets: |
|
|
|
|
|
| |
Current assets |
| $ | 33,541 |
| $ | 28,325 |
|
Oil and natural gas properties, net (full cost method) |
|
| 452,898 |
|
| 347,329 |
|
Other property and equipment, net |
|
| 922 |
|
| 1,027 |
|
Other non-current assets |
|
| 5,267 |
|
| 3,746 |
|
Total assets |
| $ | 492,628 |
| $ | 380,427 |
|
Liabilities and stockholders’ equity: |
|
|
|
|
|
|
|
Current liabilities |
| $ | 59,575 |
| $ | 37,467 |
|
Senior notes |
|
| 123,381 |
|
| — |
|
Senior credit facility |
|
| — |
|
| 33,100 |
|
Senior subordinated notes |
|
| — |
|
| 30,000 |
|
Mandatorily redeemable preferred stock, Series A |
|
| 10,101 |
|
| 10,101 |
|
Deferred income tax liability |
|
| 32,922 |
|
| 23,563 |
|
Other non-current liabilities |
|
| 4,864 |
|
| 4,556 |
|
Total liabilities |
| $ | 230,843 |
| $ | 138,787 |
|
Stockholders’ equity |
|
| 261,785 |
|
| 241,640 |
|
Total liabilities and stockholders’ equity |
| $ | 492,628 |
| $ | 380,427 |
|
BRIGHAM EXPLORATION COMPANY
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands) (unaudited)
|
| Three Months Ended |
| Nine months Ended |
| ||||||||
|
|
|
| ||||||||||
|
| 2006 |
| 2005 |
| 2006 |
| 2005 |
| ||||
|
|
|
|
|
| ||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
| $ | 5,246 |
| $ | 7,678 |
| $ | 14,787 |
| $ | 15,536 |
|
Depletion, depreciation and amortization |
|
| 12,050 |
|
| 8,136 |
|
| 33,648 |
|
| 22,155 |
|
Accretion of discount on ARO |
|
| 80 |
|
| 44 |
|
| 229 |
|
| 126 |
|
Interest paid through issuance of additional redeemable preferred stock |
|
| — |
|
| 200 |
|
| — |
|
| 581 |
|
Amortization of deferred loan fees and debt issuance costs |
|
| 205 |
|
| 120 |
|
| 1,473 |
|
| 373 |
|
Non-cash stock compensation |
|
| 291 |
|
| — |
|
| 1,134 |
|
| — |
|
Market value adjustments for derivatives instruments |
|
| (2,436 | ) |
| 529 |
|
| (2,926 | ) |
| 995 |
|
Deferred income tax expense |
|
| 3,087 |
|
| 4,196 |
|
| 9,971 |
|
| 8,525 |
|
Other noncash items |
|
| — |
|
| 44 |
|
| 64 |
|
| 103 |
|
Changes in operating assets and liabilities |
|
| (3,682 | ) |
| (9,086 | ) |
| 15,915 |
|
| (8,332 | ) |
Cash flows provided by operating activities |
| $ | 14,841 |
| $ | 11,861 |
| $ | 74,295 |
| $ | 40,062 |
|
Cash flows used by investing activities |
|
| (13,272 | ) |
| (26,472 | ) |
| (126,139 | ) |
| (83,285 | ) |
Cash flows (used) provided by financing activities |
|
| (3 | ) |
| 14,059 |
|
| 57,483 |
|
| 46,815 |
|
Net increase (decrease) in cash and cash equivalents |
| $ | 1,566 |
| $ | (552 | ) | $ | 5,639 |
| $ | 3,592 |
|
SUMMARY PER MCFE DATA
(unaudited)
|
| Three Months Ended |
| Nine months Ended |
| ||||||||
|
|
|
| ||||||||||
|
| 2006 |
| 2005 |
| 2006 |
| 2005 |
| ||||
|
|
|
|
|
| ||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas sales |
| $ | 8.04 |
| $ | 8.74 |
| $ | 7.99 |
| $ | 7.32 |
|
Other revenue |
|
| 0.02 |
|
| 0.01 |
|
| 0.01 |
|
| 0.02 |
|
|
| $ | 8.06 |
| $ | 8.75 |
| $ | 8.00 |
| $ | 7.34 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating |
|
| 0.82 |
|
| 0.53 |
|
| 0.81 |
|
| 0.62 |
|
Production taxes |
|
| 0.39 |
|
| 0.26 |
|
| 0.35 |
|
| 0.23 |
|
General and administrative |
|
| 0.61 |
|
| 0.46 |
|
| 0.61 |
|
| 0.45 |
|
Depletion of natural gas and oil properties |
|
| 3.67 |
|
| 2.76 |
|
| 3.41 |
|
| 2.62 |
|
Depreciation and amortization |
|
| 0.04 |
|
| 0.06 |
|
| 0.04 |
|
| 0.07 |
|
Accretion of discount on ARO |
|
| 0.02 |
|
| 0.02 |
|
| 0.02 |
|
| 0.02 |
|
|
| $ | 5.55 |
| $ | 4.09 |
| $ | 5.24 |
| $ | 4.01 |
|
Operating income |
| $ | 2.51 |
| $ | 4.66 |
| $ | 2.76 |
| $ | 3.33 |
|
Interest expense, net of interest income (a) |
|
| (0.66 | ) |
| (0.37 | ) |
| (0.60 | ) |
| (0.30 | ) |
Other income (expense) (b) |
|
| (0.02 | ) |
| 0.01 |
|
| 0.08 |
|
| 0.02 |
|
Adjusted income |
| $ | 1.83 |
| $ | 4.30 |
| $ | 2.24 |
| $ | 3.05 |
|
(a) | Calculated as interest expense minus interest income divided by production for period. |
(b) | Excludes non-cash gains/(losses) arising from hedge accounting for certain of our oil and natural gas hedges. |
BRIGHAM EXPLORATION COMPANY
SUMMARY OF COMMODITY PRICE HEDGES OUTSTANDING AS OF NOVEMBER 7, 2006
(unaudited)
|
|
| Hedge |
|
| 2006 |
|
|
|
|
|
| |||
Natural Gas Basis Swap: (discount to NYMEX) |
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| 4,565 |
|
Floor | $/MMBtu |
| Undesignated |
| $ | (0.754 | ) |
Natural Gas Collars: |
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| 10,652 |
|
Floor | $/MMBtu |
| Cash flow |
| $ | 7.745 |
|
Cap | $/MMBtu |
| Cash flow |
| $ | 19.144 |
|
Natural Gas Three Way Costless Collars: |
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| 1,413 |
|
Floor | $/MMBtu |
| Cash flow |
| $ | 8.038 |
|
Cap | $/MMBtu |
| Cash flow |
| $ | 9.586 |
|
Written put | $/MMBtu |
| Undesignated |
| $ | 6.654 |
|
Oil Collars: |
|
|
|
|
|
|
|
Daily volumes | Bbls/d |
|
|
|
| 543 |
|
Floor | $/Bbl |
| Cash flow |
| $ | 57.44 |
|
Cap | $/Bbl |
| Cash flow |
| $ | 81.81 |
|
|
|
|
|
| 2007 |
| ||||||||||
|
|
| Hedge |
|
| |||||||||||
|
|
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| |||||
|
|
|
|
|
|
|
| |||||||||
Natural Gas Basis Swap: (discount to NYMEX) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| — |
|
| — |
|
| — |
|
| — |
|
Floor | $/MMBtu |
| Undesignated |
|
| — |
|
| — |
|
| — |
|
| — |
|
Natural Gas Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| 13,500 |
|
| 12,198 |
|
| 10.978 |
|
| 7,174 |
|
Floor | $/MMBtu |
| Cash flow |
| $ | 7.870 |
| $ | 7.162 |
| $ | 7.178 |
| $ | 7.997 |
|
Cap | $/MMBtu |
| Cash flow |
| $ | 19.362 |
| $ | 12.046 |
| $ | 12.249 |
| $ | 13.480 |
|
Natural Gas Three Way Costless Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| — |
|
| — |
|
| — |
|
| — |
|
Floor | $/MMBtu |
| Cash flow |
|
| — |
|
| — |
|
| — |
|
| — |
|
Cap | $/MMBtu |
| Cash flow |
|
| — |
|
| — |
|
| — |
|
| — | �� |
Written put | $/MMBtu |
| Undesignated |
|
| — |
|
| — |
|
| — |
|
| — |
|
Oil Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | Bbls/d |
|
|
|
| 489 |
|
| 418 |
|
| 386 |
|
| 332 |
|
Floor | $/Bbl |
| Cash flow |
| $ | 55.07 |
| $ | 54.97 |
| $ | 54.82 |
| $ | 59.52 |
|
Cap | $/Bbl |
| Cash flow |
| $ | 82.30 |
| $ | 85.64 |
| $ | 84.88 |
| $ | 87.99 |
|
|
|
|
|
| 2008 |
| ||||||||||
|
|
| Hedge |
|
| |||||||||||
|
|
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| |||||
|
|
|
|
|
|
|
| |||||||||
Natural Gas Basis Swap: (discount to NYMEX) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| — |
|
| — |
|
| — |
|
| — |
|
Floor | $/MMBtu |
| Undesignated |
|
| — |
|
| — |
|
| — |
|
| — |
|
Natural Gas Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| 5,604 |
|
| — |
|
| — |
|
| — |
|
Floor | $/MMBtu |
| Cash flow |
| $ | 8.759 |
|
| — |
|
| — |
|
| — |
|
Cap | $/MMBtu |
| Cash flow |
| $ | 14.529 |
|
| — |
|
| — |
|
| — |
|
Natural Gas Three Way Costless Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | MMBtu/d |
|
|
|
| — |
|
| — |
|
| — |
|
| — |
|
Floor | $/MMBtu |
| Cash flow |
|
| — |
|
| — |
|
| — |
|
| — |
|
Cap | $/MMBtu |
| Cash flow |
|
| — |
|
| — |
|
| — |
|
| — |
|
Written put | $/MMBtu |
| Undesignated |
|
| — |
|
| — |
|
| — |
|
| — |
|
Oil Collars: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily volumes | Bbls/d |
|
|
|
| 280 |
|
| 99 |
|
| 98 |
|
| 33 |
|
Floor | $/Bbl |
| Cash flow |
| $ | 60.45 |
|
| 65.70 |
|
| 65.70 |
|
| 65.70 |
|
Cap | $/Bbl |
| Cash flow |
| $ | 88.84 |
|
| 90.00 |
|
| 90.00 |
|
| 90.00 |
|
Note: | Hedged volumes and prices reflected in this table represent average contract amounts for the quarterly periods presented; natural gas hedge prices and crude oil hedge contract prices are based on NYMEX pricing. |
SOURCE Brigham Exploration Company
-0- 11/07/2006
/CONTACT: Rob Roosa, Finance Manager of Brigham Exploration Company, +1-512-427-3300/
/Web site: http://www.bexp3d.com /
(BEXP)