EXHIBIT 99.1
As further discussed in Note 2 to our consolidated financial statements (located in Exhibit 99.3 of this Current Report on Form 8-K), our consolidated financial statements for the periods presented have been adjusted (1) for the retrospective application of Financial Accounting Standards Board Staff Position No. APB 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash Upon Conversion (Including Partial Cash Settlement),” (FSP APB 14-1”) (2) for the retrospective application of Financial Staff Position Emerging Issue Task Force 03-06-1, “Determining Whether Instruments Granted in Share Based Payment Transactions Are Participating Securities,”(“EITF 03-06-1”) (3) for the retrospective application of Financial Accounting Standards Board Statement No. 160 “Noncontrolling Interests in Consolidated Financial Statements,” (“SFAS No. 160”) and (4) for the presentation of the operations and financial position of Helix Energy Limited and its subsidiary, Helix RDS Limited, as discontinued operations following its sale in April 2009. In this Current Report on Form 8-K, the retrospective application of SFAS No. 160 affected each of the years ended December 31, 2008, 2007 and 2006. The presentation of the operating results and financial position of Helix Energy Limited as discontinued operations affected the years ending December 31, 2008, 2007, 2006 and 2005. The retrospective application of FSP APB 14-1 affected the years ending December 31, 2008, 2007, 2006 and 2005; however, since we elected a Financial Statement Approach when adopting this standard only the years ended December 31, 2008, 2007 and 2006 are affected in the selected financials data table below with a cumulative effect of change in accounting treatment adjustment to the opening retained earnings on January 1, 2006. Every period presented in this Current Report on Form 8-K is affected by the retrospective application of EITF 03-06-1.
Item 6. Selected Financial Data.
The financial data presented below for each of the five years ended December 31, 2008, should be read in conjunction with Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations and Item 8. Financial Statements and Supplementary Data included elsewhere in the Exhibits to this Current Report on Form 8-K and our 2008 Form 10-K.
| | Year Ended December 31, | |
| | 2008 | | | | 2007(1) | | | | 2006(2) | | | | 2005 | | | | 2004 | |
| | | | | | | | | | | | | | | | | | | |
| | (In thousands, except per share amounts) | |
| | | | | | | | | | | | | | | | | | | |
Net revenues | $ | 2,114,074 | | | $ | 1,732,420 | | | $ | 1,328,136 | | | $ | 793,860 | | | $ | 543,392 | |
Gross profit | | 372,191 | | | | 505,907 | | | | 503,478 | | | | 281,737 | | | | 171,912 | |
Operating income (loss) (3) | | (435,821 | ) | | | 411,279 | | | | 392,061 | | | | 221,233 | | | | 123,031 | |
Equity in earnings of investments | | 31,854 | | | | 19,573 | | | | 17,927 | | | | 13,425 | | | | 7,927 | |
Income (loss) from continuing operations | | (580,245 | ) | | | 343,639 | | | | 338,816 | | | | 152,199 | | | | 82,659 | |
Income (loss) from discontinued operations, net of taxes | | (9,812 | ) | | | 1,347 | | | | 4,806 | | | | 369 | | | | ─ | |
Net income (loss), including noncontrolling interests(2) | | (590,057 | ) | | | 344,986 | | | | 343,622 | | | | 152,568 | | | | 82,659 | |
Net income loss applicable to noncontrolling interests | | (45,873 | ) | | | (29,288 | ) | | | (725 | ) | | | ─ | | | | ─ | |
Net income (loss) applicable to Helix | | (635,930 | ) | | | 315,698 | | | | 342,897 | | | | 152,568 | | | | 82,659 | |
Preferred stock dividends and accretion | | (3,192 | ) | | | (3,716 | ) | | | (3,358 | ) | | | (2,454 | ) | | | (2,743 | ) |
Net income (loss) applicable to Helix common shareholders(4) | | (639,122 | ) | | | 311,982 | | | | 339,539 | | | | 150,114 | | | | 79,916 | |
| | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per share of common stock (5): | | | | | | | | | | | | | | | | | | | |
Continuing operations | $ | (6.94 | ) | | $ | 3.40 | | | $ | 3.92 | | | $ | 1.93 | | | $ | 1.05 | |
Discontinued operations | | (0.11 | ) | | | 0.02 | | | | 0.06 | | | | ─ | | | | | |
Net income per common share | $ | (7.05 | ) | | $ | 3.42 | | | $ | 3.98 | | | $ | 1.93 | | | $ | 1.05 | |
| | | | | | | | | | | | | | | | | | | |
Diluted earnings (loss) per share of common stock (5): | | | | | | | | | | | | | | | | | | | |
Continuing operations | $ | (6.94 | ) | | $ | 3.25 | | | $ | 3.74 | | | $ | 1.85 | | | $ | 1.03 | |
Discontinued operations | | (0.11 | ) | | | 0.01 | | | | 0.05 | | | | 0.01 | | | | ─ | |
Net income per common share | $ | (7.05 | ) | | $ | 3.26 | | | $ | 3.79 | | | $ | 1.86 | | | $ | 1.03 | |
| | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding(5): | | | | | | | | | | | | | | | | | | | |
Basic | | 90,650 | | | | 90,086 | | | | 84,613 | | | | 77,444 | | | | 76,409 | |
Diluted | | 90,650 | | | | 95,647 | | | | 89,714 | | | | 81,965 | | | | 79,062 | |
(1) | Includes effect of the Horizon acquisition since December 11, 2007. See Item 8. Financial Statements and Supplementary Data “— Note 5 — Acquisition of Horizon Offshore, Inc.” for additional information. |
| |
(2) | Includes effect of the Remington acquisition since July 1, 2006. See Item 8. Financial Statements and Supplementary Data “— Note 4 — Acquisition of Remington Oil and Gas Corporation” for additional information. |
| |
(3) | Includes $896.9 million of impairment charges to reduce goodwill ($704.3 million) and certain oil and gas properties ($192.6 million) to their estimated fair value in fourth quarter of 2008. Total impairment charges totaled $920.0 million, $64.1 million, $0.8 million and $3.9 million for each of the years ending December 31, 2008, 2007, 2005 and 2004, respectively. There were no impairments in 2006. Also includes exploration expenses totaling $32.9 million ($27.1 million in fourth quarter of 2008) in 2008, $26.7 million in 2007, $43.1 million in 2006, $6.5 million in 2005. We did not have any exploration expense in 2004. |
| |
(4) | Includes the impact of gains on subsidiary equity transactions of $98.5 million and $96.5 million for the year ended December 31, 2007 and 2006, respectively. The gains were derived from the difference in the value of our investment in CDI immediately before and after its issuance of stock as related to its acquisition of Horizon and its initial public offering. |
| |
(5) | All earnings per share information reflects a two-for-one stock split effective as of the close of business on December 8, 2005. |
| | As of December 31, | |
| | 2008(1) | | | | 2007(2) | | | | 2006(3) | | | | 2005 | | | | 2004 | |
| | (In thousands) | |
Working capital | $ | 287,225 | | | $ | 48,290 | | | $ | 310,524 | | | $ | 120,388 | | | $ | 112,799 | |
Total assets | | 5,067,066 | (1) | | | 5,449,515 | | | | 4,287,783 | | | | 1,660,864 | | | | 1,038,758 | |
Long-term debt and capital leases (including current maturities) | | 2,027,226 | | | | 1,758,186 | | | | 1,431,235 | | | | 447,171 | | | | 148,560 | |
Convertible preferred stock | | 55,000 | (4) | | | 55,000 | | | | 55,000 | | | | 55,000 | | | | 55,000 | |
Total controlling interest shareholders’ equity | | 1,191,149 | (1) | | | 1,829,951 | | | | 1,556,314 | | | | 629,300 | | | | 485,292 | |
Noncontrolling interests | | 322,627 | | | | 263,926 | | | | 59,802 | | | | ─ | | | | ─ | |
Total equity | | 1,513,776 | | | | 2,093,877 | | | | 1,616,116 | (5) | | | 629,300 | | | | 485,292 | |
(1) | Includes the $907.6 million of impairment charges recorded in fourth quarter to reduce goodwill, intangible assets with indefinite lives and certain oil and gas properties to their estimated fair values. See Item 8. Financial Statements and Supplementary Data “— Note 2 — Summary of Significant Accounting Policies.” for additional information. |
| |
(2) | Includes effect of the Horizon acquisition since December 11, 2007. See Item 8. Financial Statements and Supplementary Data “— Note 5 — Acquisition of Horizon Offshore, Inc.” for additional information. |
| |
(3) | Includes effect of the Remington acquisition since July 1, 2006. See Item 8. Financial Statements and Supplementary Data “— Note 4— Acquisition of Remington Oil and Gas Corporation” for additional information. |
| |
(4) | The holder of the convertible preferred stock redeemed $30 million of our convertible preferred stock into 5.9 million shares of our common stock in January 2009. See Item 8. Financial Statements and Supplementary Data “— Note 13 — Convertible Preferred Stock” for additional information. |
| |
(5) | Total equity amount includes a January 1, 2006 $34.9 million cumulative effect on change of accounting principle to reflect the adoption of FSP ABP 14-1. |