On December 23, 2004, we entered into a five-year $15.0 million reserve-based borrowing facility with a French lender to finance the development of our existing French fields, acquisitions of new fields, general working capital and our corporate purposes. The facility bears interest at a floating rate of 2.25-2.75% above LIBOR (2.40% at December 31, 2004) depending on the principal outstanding. The facility is collateralized by certain of our French assets, including contracts relating to our rights and interests in our French fields, our direct and indirect equity interests in certain of our subsidiaries and payments received from the sale of our French production. Toreador and certain of its U.S. and French subsidiaries have each guaranteed the obligations under the facility. This facility will require monthly interest payments until December 23, 2009, at which times all unpaid principal and interest are due. The $15.0 million facility contains various affirmative and negative covenants. These covenants, among other things, limit additional indebtedness, the sale of assets, change of control and management, limitations on the distribution of stock dividends and require us to meet certain financial requirements. Specifically, we must maintain an interest cost ratio of not less than 4.00 to 1.00, an indebtedness ratio of not less than 1.00 to 1.00, asset life cover ratio of not less than 1.25 to 1.00, a loan life cover ratio equal to or greater than 1.15 to 1.00 and a debt service coverage ratio equal to or greater than 1.10 to 1.00. As of December 31, 2004, we were in compliance with all covenants.
REVOLVING LINE OF CREDIT WITH TEXAS CAPITAL BANK, N.A.
On December 30, 2004, we entered into a five-year $25.0 million reserve-based borrowing facility with Texas Capital Bank, N.A. in order to finance the development and acquisition of oil and natural-gas interests both domestically and internationally and for working capital purposes. The facility bears interest at a rate of prime less 0.5% (5.25% at December 31, 2004) and is collateralized by our domestic working interests. The borrowers under this facility are two of our domestic subsidiaries, and Toreador has guaranteed the obligations. At December 31, 2004, we had approximately $3.3 million available for borrowings. The $25.0 million facility requires monthly interest payments until January 1, 2019 at which time all unpaid principal and interest are due. The $25.0 million facility contains various affirmative and negative covenants. These covenants, among other things, limit additional indebtedness, the sale of assets, change of control and management and require us to meet certain financial requirements. Specifically, we must maintain a current ratio of 1.25 to 1.00 (exclusive of amounts due under revolving credit arrangements) and an interest coverage ratio of not less than 3.00 to 1.00. As of December 31, 2004, we were in compliance with all covenants.
REVOLVING LINE OF CREDIT WITH BANK OF TEXAS, N.A.
On February 16, 2001, we entered into a $75.0 million credit agreement with Bank of Texas, National Association (the “Texas Facility”) that was to mature on February 16, 2006. The majority of our United States oil and natural gas properties were pledged as collateral under the Texas Facility. At the end of 2003, the Texas Facility had borrowings outstanding of approximately $17.0 million. We discharged the Texas Facility in January 2004 with a portion of the proceeds from the Royalty Sale.
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
7. LONG TERM DEBT, continued
REVOLVING LINE OF CREDIT WITH BARCLAYS BANK, PLC
As part of our acquisition of Madison Oil Company (see Note 10), we assumed a revolving credit facility with Barclays Bank, Plc (the “Barclays Facility”) that was to mature on December 31, 2005 and was secured by the production from our French properties. We had $11.8 million outstanding at December 31, 2003 under the Barclays Facility. During 2003, we used $2.8 million of our available cash flow to reduce the amounts outstanding under the Barclays Facility. We discharged the Barclays Facility in January 2004 with a portion of the proceeds from the Royalty Sale. Under the terms of the Warrant Buyback Letter dated May 19, 2003, we were required to buy 500,000 outstanding warrants back from Barclays for the sum of $100,000 upon final settlement of the Barclays Facility. Additionally, we were required to make a final settlement payment totaling $925,000 less the amounts of any payments made to Barclays for interim fees due before the final settlement under the terms of the Settlement Fee Letter dated May 19, 2003. The settlement payment amount after deduction of the interim fees paid to Barclays was approximately $806,000.
When we repaid the Barclays Facility in January 2004, we realized a foreign currency translation gain of approximately $5.0 million (3.9 million Eurodollars) which was previously included in accumulated other comprehensive income (loss) in stockholders' equity at December 31, 2003. The gain is reflected in other income (expense) as foreign currency exchange gain in the statement of operations for the year ended December 31, 2004.
CONVERTIBLE SUBORDINATED NOTES
In July 2004, we sold to certain institutional investors pursuant to a private offering $7.5 million aggregate principal amount of 7.85% convertible subordinated notes due June 30, 2009. We used the net proceeds of the offering to accelerate our oil development program in France's Paris Basin and for general corporate purposes. The 7.85% convertible subordinated notes due June 30, 2009 bore interest at the rate of 7.85% per annum and were convertible into shares of Toreador common stock at a conversion price of $8.20 per share. Toreador had the right to cause the 7.85% convertible subordinated notes due June 30, 2009 to be converted on or after February 22, 2005, if the closing price of Toreador's common stock was greater than $14.35 for the 30 consecutive trading days prior to the date of Toreador's conversion notice. On January 13, 2005, we offered the option to the holders of the 7.85% convertible subordinated notes due June 30, 2009 to exchange their notes for the aggregate number of shares of our common stock issuable upon conversion of each of their notes and that portion of interest payable pursuant to the notes that would otherwise have been payable to the holders through February 22, 2005 absent conversion of the notes prior to such date. On or prior to January 20, 2005, all of our 7.85% convertible subordinated notes due June 30, 2009 were exchanged for an aggregate of 914,634 shares of our common stock and an aggregate cash payment (in lieu of interest) of approximately $85,000.
CONVERTIBLE DEBENTURE
As part of our acquisition of Madison Oil Company, we assumed and amended a convertible debenture payable to PHD Partners LP. The general partner of PHD Partners LP is a corporation wholly owned by David M. Brewer, a director and significant stockholder of Toreador. The amended and restated Debenture used to bear interest at 10% per annum and was due on March 31, 2006. At the holders' option, the amended and restated debenture could be converted into common stock at a ratio of $6.75 per share. We originally had 319,962 common shares reserved for issuance related to the conversion of the amended and restated debenture. As of March 31, 2004, the amended and restated debenture was amended and restated to bear interest at 6% per annum, eliminate Madison Oil Company's right under certain circumstances to force a conversion of the principal into shares of Toreador common stock and eliminate Madison Oil Company's ability to repay principal prior to maturity. At the holder's option, the second amended and restated convertible debenture can be converted into Toreador common stock at a conversion price of $6.75 per share. In December 2004, PHD Partners LP converted $675,000 of the second amended and restated debenture into 100,000 shares of our common stock. As a result, at December 31, 2004, the outstanding principal amount of the second amended and restated convertible debenture was approximately $1.5 million. We have 219,962 shares of common stock reserved for issuance related to the conversion of the second amended and restated convertible debenture. Interest payments made to PHD Partners LP were $352,416, $108,437 and $149,992 in 2004, 2003 and 2002, respectively.
8. CAPITAL
Toreador had 160,000 shares of nonvoting Series A Convertible Preferred Stock outstanding at December 31, 2003 and 2002. In accordance with Section 6 of the terms and conditions of the Preferred Stock, Toreador gave notice that it would redeem all outstanding shares of its Preferred Stock at 2:00 p.m. Central time on December 31, 2004 at the price of $26.81 per share which amount included all accrued and unpaid dividends from the last dividend payment date through the Redemption Date. Dividends on the Preferred Stock ceased to accrue and all rights of holders of the Preferred Stock terminated as of the Redemption Date. All Series A Convertible Preferred Stock was converted into common shares at a price of $4.00 per common share (conversion would amount to 1,000,000 Toreador common shares). The Series A Convertible Preferred Stock accrued dividends at an annual rate of $2.25 per share payable quarterly in cash.
We issued 37,000 shares of Series A-1 Convertible Preferred Stock in November 2002 and 123,000 shares of Series A-1 Convertible Preferred Stock during 2003. At the option of the holder, the Series A-1 Convertible Preferred Stock may be converted into common shares at a price of $4.00 per common share (conversion would amount to 1,000,000 Toreador common shares). The Series A-1 Convertible Preferred Stock accrues dividends at an annual rate of $2.25 per share payable quarterly in cash. At any time on or after November 1, 2007, we may elect to redeem for cash any or all shares of Series A-1 Convertible Preferred Stock. The optional redemption price per share is the sum of (1) $25.00 per share of the Series A-1 Convertible Preferred Stock plus (2) any accrued unpaid dividends, and such sum is multiplied by a declining multiplier. The multiplier is 105% until October 31, 2008, 104% until October 31, 2009, 103% until October 31, 2010, 102% until October 31, 2011, 101% until October 31, 2012, and 100% thereafter. On December 31, 2004, 6,000 shares of Series A-1 Convertible Preferred Stock were converted into 37,500 shares of our common stock pursuant to the terms of the Series A-1 Convertible Preferred Stock.
As part of our acquisition of Madison Oil Company we issued warrants for the purchase of 111,509 shares of our common stock. Currently there are 4,130 warrants at $8.05 that expire in July 2010, 11,800 warrants at $5.37 that expire in August 2010 and 7,080 warrants at $4.30 that expire in November 2010. The 88,499 remaining warrants expired in 2002.
On February 16, 2005, we sold 1,437,500 shares of our common stock pursuant to a public offering at a price to the public of $24.25 per share. The sale resulted in net proceeds of approximately $32.6 million.
On February 22, 2005, 82,000 shares of our Series A-1 Convertible Preferred Stock were exchanged for an aggregate of 512,500 shares of Toreador common stock pursuant to the terms thereof and an additional 20,164 shares of our common stock which were issued as an inducement to convert such shares of Series A-1 Convertible Preferred Stock.
F-19
9. INCOME TAXES
The Company's provision (benefit) for income taxes consists of the following (see Note 14 for discontinued operations):
| Year ended December 31,
|
---|
| 2004
| 2003
| 2002
|
---|
| (in thousands) |
---|
Current: | | | | | | | | | | | |
U.S. Federal | | | | $ 7,122 | | | $ 95 | | | $ (425 | ) |
U.S. State | | | | 1,010 | | | 108 | | | 48 | |
Foreign | | | | (611 | ) | | 689 | | | 1,912 | |
Deferred: | | |
U.S. Federal | | | | (243 | ) | | (10 | ) | | (1,871 | ) |
U.S. State | | | | — | | | (1 | ) | | (170 | ) |
Foreign | | | | — | | | (689 | ) | | (1,729 | ) |
|
|
|
|
| | | | $ 7,278 | | | $ 192 | | | $ (2,235 | ) |
|
|
|
|
| | | | | | | | | | | |
The tax provision (benefit) has been allocated between continuing operations and discontinued operations as follows: | | | | | | | | | | | |
| | | | | | | | | | | |
Provision (benefit) allocated to: | | | | | | | | | | | |
| | | | | | | | | | | |
Continuing Operations | | | | $ (3,576 | ) | | $ (266 | ) | | (2,061 | ) |
Discontinued Operations | | | | 10,854 | | | 458 | | | (174 | ) |
|
|
|
|
| | | | $ 7,278 | | | $ 192 | | | $ (2,235 | ) |
|
|
|
|
The primary reasons for the difference between tax expense at the statutory federal income tax rate and our provision for income taxes were:
| Year ended December 31,
|
---|
| 2004
| 2003
| 2002
|
---|
| (in thousands) |
---|
Statutory tax at 34% | | | $ | 10,838 | | $ | 875 | | $ | (2,836 | ) |
Rate differential on foreign operations | | | | 169 | | | 50 | | | 8 | |
Use of NOL carryforwards | | | | (4,486 | ) | | (523 | ) | | – | |
State income tax, net | | | | 1,010 | | | 71 | | | (81 | ) |
Release of tax reserve | | | | (554 | ) | | – | | | – | |
Adjustments to valuation allowance | | | | 503 | | | 450 | | | 553 | |
Other | | | | (202 | ) | | (731 | ) | | 121 | |
|
|
|
|
| | | $ | 7,278 | | $ | 192 | | $ | (2,235 | ) |
|
|
|
|
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities as of December 31, 2004 and 2003 were as follows:
| December 31, |
---|
| 2004
| 2003
|
---|
| (in thousands) |
---|
Deferred tax assets: | | | | | |
Net operating loss carryforward - United States | | $ 1,454 | | $ 1,888 | |
Net operating loss carryforward - Foreign | | 1,511 | | 2,954 | |
Unrealized loss on derivative financial instruments | | — | | 429 | |
Other | | 100 | | 88 | |
|
|
|
Gross deferred tax assets | | 3,065 | | 5,359 | |
Valuation allowance | | (522 | ) | (3,787 | ) |
|
|
|
Net deferred tax assets | | 2,543 | | 1,572 | |
| | |
Deferred tax liabilities: | |
Leasehold costs - United States | | (574 | ) | (541 | ) |
Leasehold costs - Foreign | | (11,161 | ) | (9,875 | ) |
Intangible drilling and development costs | | (457 | ) | (396 | ) |
Lease and well equipment | | (381 | ) | (115 | ) |
Investments in foreign subsidiaries | | — | | 126 | |
Unrealized foreign currency translation gains | | (518 | ) | (1,941 | ) |
Other | | (112 | ) | (621 | ) |
|
|
|
Gross deferred tax liabilities | | (13,203 | ) | (13,363 | ) |
|
|
|
Net deferred tax liabilities | | $ (10,660 | ) | $ (11,791 | ) |
|
|
|
F-20
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
9. INCOME TAXES (continued)
Our acquisition of Madison Oil Company resulted in a net deferred tax liability of $10.2 million due to the difference between the book and tax basis of the assets acquired and the benefit of net operating loss carryforwards. At December 31, 2004, Toreador had the following carryforwards available to reduce future taxable income (in thousands):
Jurisdiction | | Expiry | | Amount |
| | | | |
United States | | 2010 – 2021 | | $ 3,930 |
France | | Unlimited | | 2,683 |
Turkey | | 2005 – 2008 | | 1,689 |
The utilization of our United States net operating loss carryforwards is limited to $391,000 per year pursuant to a prior change of control. Accordingly, we established a valuation allowance of $789,000, with a tax effect of $292,000, for our estimate of the net operating loss carryforwards that will expire before we can utilize them. Realization of net operating loss carryforwards depends on our ability to generate taxable income within the carryforward period.
The utilization of our Turkish net operating loss carryforwards depends on our ability to generate taxable income during the carryforward period. We have recorded a valuation allowance of approximately $689,000, with a tax effect of $230,000, for our estimates of the net operating loss carryforwards that will expire before we can utilize them.
We have a 401(k) retirement savings plan. Employees are eligible to defer portions of their salaries, limited by Internal Revenue Service regulations. Employer matches are discretionary, and are determined annually by the board of directors. Such discretionary matches amounted to $75,000 in 2004, zero in 2003, and $34,000 in 2002.
F-21
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
11. | STOCK COMPENSATION PLANS |
We have granted stock options to key employees and directors of Toreador as described below.
In May 1990, we adopted the 1990 Stock Option Plan (“1990 Plan”). The 1990 Plan, as amended and restated, provides for grants of up to 1,000,000 stock options to employees and directors at exercise prices greater than or equal to market on the date of the grant.
In December 2001, we adopted the 2002 Stock Option Plan (“2002 Plan”). The 2002 Plan provides for grants of up to 500,000 stock options to employees and directors at exercise prices greater than or equal to market on the date of the grant.
In September 1994, we adopted the 1994 Non-employee Director Stock Option Plan (“1994 Plan”). The 1994 Plan, as amended and restated, provides for grants of up to 500,000 stock options to non-employee directors of Toreador at exercise prices greater than or equal to market on the date of the grant.
The Board of Directors grants options under our plans periodically. Generally, option grants are exercisable in equal increments over a three-year period, and have a maximum term of 10 years. However, the 2004 stock grants were immediately vested.
A summary of stock option transactions is as follows:
| 2004 | | 2003 | | 2002 |
| SHARES | | WEIGHTED AVERAGE EXERCISE PRICE | | SHARES | | WEIGHTED AVERAGE EXERCISE PRICE | | SHARES | | WEIGHTED AVERAGE EXERCISE PRICE |
Outstanding at | | | | | | | | | | | |
January 1 | 1,515,940 | | $4.43 | | 1,434,106 | | $4.57 | | 1,143,440 | | $4.56 |
Granted | 442,700 | | 5.78 | | 120,000 | | 3.10 | | 361,000 | | 4.63 |
Exercised | (528,102) | | 4.34 | | — | | — | | — | | — |
Forfeited | (83,848) | | 4.78 | | (38,166) | | 5.54 | | (70,334) | | 5.13 |
Outstanding at | | | | | | | | | | | |
December 31 | 1,346,690 | | $4.91 | | 1,515,940 | | $4.43 | | 1,434,106 | | $4.57 |
Exercisable at | | | | | | | | | | | |
December 31 | 1,186,646 | | $5.06 | | 1,102,172 | | $4.48 | | 936,410 | | $4.42 |
| | | | | | | | | | | |
For stock options granted the following table represents the weighted-average exercise prices and the weighted-average fair value based upon whether or not the exercise price of the option was greater than, less than or equal to the market price of the stock on the grant date:
| | | | | WEIGHTED-AVERAGE | | WEIGHTED-AVERAGE |
YEAR | | OPTION TYPE | | SHARES | EXERCISE PRICE | | FAIR VALUE |
2004 | | Exercise price greater than market price | | 352,700 | $ 5.50 | | $ 1.60 |
| | Exercise price equal to market price | | 90,000 | 6.89 | | 2.50 |
| | | | | | | |
2003 | | Exercise price equal to market price | | 120,000 | 3.10 | | 1.12 |
| | | | | | | |
2002 | | Exercise price greater than market price | | 206,000 | 4.96 | | 1.51 |
| | Exercise price equal to market price | | 145,000 | 4.08 | | 1.93 |
| | | | | | | |
F-22
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
11. | STOCK COMPENSATION PLANS (continued) |
The following table summarizes information about the fixed price stock options outstanding at December 31, 2004:
Exercise Price | | Number Outstanding | | Number Exercisable | | Weighted Average Remaining Contractual Life in Years |
$ 2.270 | | 14,750 | | 14,750 | | 0.07 |
2.500 | | 10,000 | | 10,000 | | 0.03 |
2.750 | | 45,000 | | 45,000 | | 0.12 |
3.000 | | 15,000 | | 15,000 | | 0.06 |
3.100 | | 120,000 | | 40,000 | | 0.72 |
3.120 | | 10,940 | | 10,940 | | 0.05 |
3.875 | | 15,000 | | 15,000 | | 0.06 |
4.120 | | 120,000 | | 80,000 | | 0.64 |
4.510 | | 20,000 | | 13,334 | | 0.10 |
4.960 | | 70,000 | | 70,000 | | 0.49 |
5.000 | | 404,933 | | 373,222 | | 1.38 |
5.500 | | 365,067 | | 365,067 | | 2.16 |
5.750 | | 31,000 | | 31,000 | | 0.13 |
5.950 | | 85,000 | | 83,333 | | 0.40 |
13.660 | | 20,000 | | 20,000 | | 0.14 |
$ 4.911 | | 1,346,690 | | 1,186,646 | | 6.55 |
At December 31, 2004, there were 125,208 remaining shares available for grant under the plans collectively.
12. COMMITMENTS AND CONTINGENCIES
We lease our office space under non-cancelable operating leases, expiring during 2006 and 2007. We also sublease portions of the leased space to one related party and two unrelated parties under non-cancelable sub-leases that expire on June 30, 2006. The following is a schedule of minimum future rentals under our non-cancelable operating leases, giving effect to the non-cancelable sub-leases, as of December 31, 2004 (in thousands):
2005 | | $ 399 |
2006 | | 404 |
2007 | | 229 |
2008 | | — |
| | 1,032 |
Less: minimum rents from subleases | | 158 |
| | $ 874 |
Net rent expense totaled $324,000 in 2004, $356,000 in 2003, and $362,000 in 2002.
F-23
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
12. COMMITMENTS AND CONTINGENCIES (continued)
Turkish Registered Capital. Under the existing Petroleum Law of Turkey, capital that is invested by foreign companies in projects such as oil and natural-gas exploration can be registered with the General Directorate of Petroleum Affairs, thereby qualifying for protection against adverse changes in the exchange rate between the time of the initial investment and the time such capital is repatriated out of Turkey. Since 1997 the Turkish government has suspended such protection for repatriated capital. As the holder of more than $50 million of registered capital, we have filed suit in Turkey to attempt to restore the exchange rate protections afforded under the law. No amounts are accrued related to this contingency. In March 2002, a lower level court ruled in favor of Madison Oil Company. The ruling was subject to automatic appeal that was heard in December 2002. The appellate court reversed the lower court’s ruling. We have appealed the ruling of the appellate court and are still waiting on a final determination. We have also appealed the case to the European Court. We cannot predict the outcome of this matter.
From time to time, we are named as a defendant in other legal proceedings arising in the normal course of business. In our opinion, the final judgment or settlement, if any, which may be awarded with any suit or claim would not have a material adverse effect on our financial position.
13. RELATED PARTY TRANSACTIONS
On June 14, 2004, we issued stock options for 29,500 shares of our common stock to David M. Brewer. Mr. Brewer currently serves as a director for Toreador. The options were in payment to Mr. Brewer for consulting services related to our international activities. The options were granted pursuant to the Toreador Resources Corporation 2002 Stock Option Plan. The exercise price is $5.50 per share. The options expire no later than 10 years from the date of issuance. We recorded a charge to general and administrative costs of $58,000 in 2004.
William I. Lee, a director of the Company, is also Chairman of the Board and majority owner of Wilco Properties, Inc (“Wilco”). We entered into a technical services agreement with Wilco effective February 1, 1999 whereby we provided accounting and geological management services for a monthly fee of $7,250. On June 1, 2002, we terminated the agreement, but continued to provide limited services to Wilco during the transition and charged Wilco a reduced monthly fee through the end of 2002. We recorded reductions to general and administrative expense of $47,250 in 2002 related to this agreement. We had receivables from Wilco related to this arrangement amounting to $11,000 at December 31, 2002. The Company also subleases office space to Wilco pursuant to a sub-lease agreement. We recorded reductions to rent expense totaling $45,000 in 2004, $47,000 in 2003, and $40,000 in 2002 related to the sublease with Wilco. We have an informal agreement with Wilco under which one of the two companies incurs, on behalf of the other, certain miscellaneous expenses that are subsequently reimbursed by the other company. We had amounts receivable related to this arrangement of $2,000, $1,500 and $5,000 at December 31, 2004, 2003 and 2002, respectively.
On November 1, 2002, pursuant to a private placement we issued $925,000 of Series A-1 Convertible Preferred Stock to certain of our directors or entities controlled by certain of our directors. In connection with the securities purchase agreements, Toreador entered into a registration rights agreement effective November 1, 2002, among Toreador and the purchasers which provides for the registration of the common stock issuable upon conversion of the Series A-1 Convertible Preferred Stock. During 2003, pursuant to private placements we issued 41,000 shares of our Series A-1 Convertible Preferred Stock for the total amount of $1,025,000 to William I. Lee and Wilco as follows: (i) in October 2003, 34,000 shares were issued to William I. Lee and Wilco, an entity controlled by Mr. Lee; and (ii) in December 2003, 7,000 shares were issued to Wilco. The Series A-1 Convertible Preferred Stock is governed by a certificate of designation. The Series A-1 Convertible Preferred Stock was sold for a face value of $25.00 per share, and pays an annual cash dividend of $2.25 per share that results in an annual yield of 9.0%. At the option of the holder, the Series A-1 Convertible Preferred Stock may be converted into common shares at a price of $4.00 per common share. The $4.00 conversion price was higher than the market price of our common stock at the time of issuances. The Series A-1 Convertible Preferred Stock is redeemable at our option, in whole or in part, at any time on or after November 1, 2007. The optional redemption price per share is the sum of (1) $25.00 per share of the Series A Convertible Preferred Stock plus (2) any accrued unpaid dividends, and such sum is multiplied by a declining multiplier. The multiplier is 105% until October 31, 2008, 104% until October 31, 2009, 103% until October 31, 2010, 102% until October 31, 2011, 101% until October 31, 2012, and 100% thereafter. In connection with the securities purchase agreements entered into with William I. Lee and Wilco, Toreador granted certain “piggy-back” registration rights relating to the common stock issuable upon conversion of the Series A-1 Convertible Preferred Stock. The sale of the Series A-1 Convertible Preferred Stock was effected in reliance upon the exemption from securities registration afforded by the provisions of Section 4(2) of the Securities Act of 1933, as amended, and Regulation D as promulgated by the Securities and Exchange Commission under the Securities Act of 1933, as amended.
In 2002, we acquired Wilco Turkey Ltd (“WTL”) from Wilco. WTL’s primary asset is an interest (ranging from 52.5% to 87.5%) in exploration licenses covering 2.2 million acres in the Thrace Basin and in the central and southeast areas of Turkey. We also acquired from F-Co Holdings Kandamis (“F-Co”) additional interests (ranging from 7.5% to 12.5%) in the same exploration licenses. The purpose of the acquisition was to obtain, explore and possibly develop the acreage covered by the licenses. The acreage in the Thrace Basin is adjacent to or near the acreage we held prior to the acquisition of WTL. In exchange for all of the outstanding common stock of WTL, we have agreed to give Wilco an overriding royalty interest in any successful wells we drill on the acreage covered by the exploration licenses we acquired.
F-24
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
13. RELATED PARTY TRANSACTIONS, continued
We have also agreed to give F-Co, in exchange for its interest in the acreage, an overriding royalty interest in any successful wells we drill on the acreage. As of the acquisition date, there were no outstanding liabilities associated with WTL. We did not convey value to Wilco or F-Co on the acquisition date, or assume any liabilities; therefore, the fair value of the transaction was zero. We have allocated no value to the assets acquired from WTL and F-Co. Wilco is controlled by William I. Lee, a director and stockholder, and F-Co are partially owned by Peter L. Falb, a director and stockholder.
We own a 35% interest in EnergyNet.com, Inc., an Internet based oil and natural gas property auction company. We paid commissions on property sales to EnergyNet totaling zero during 2004 and 2003 and approximately $369,000 during 2002.
F-25
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
14. DISCONTINUED OPERATIONS
On January 14, 2004, pursuant to the terms of an Agreement for Purchase and Sale dated December 17, 2003, Toreador and Tormin, Inc., a wholly owned subsidiary of Toreador, sold their United States mineral and royalty assets to Black Stone Acquisitions Partners I, L.P. The gross consideration was approximately $45.0 million cash. The effective date of the sale was January 1, 2004. The net book value of these assets at December 31, 2003 has been reclassified from oil and natural gas properties to assets held available-for-sale on the balance sheet. Assets held available-for-sale consist of the following:
December 31, | |
| | 2003 |
(in thousands) | |
Undeveloped mineral and royalty interests | | $ 7,269 |
Producing royalty interests | | 12,332 |
Royalty properties held available for sale | | 19,601 |
Less accumulated depreciation, depletion, and amortization | | (6,444) |
Royalty properties held available-for-sale, net | | $ 13,157 |
| | | |
The results of operations of assets in the United States to be sold as of December 31, 2003 have been presented as discontinued operations in the accompanying consolidated statements of operations. Prior year results have also been reclassified to report the results of operations of the assets to be sold as discontinued operations. Results for these assets reported as discontinued operations were as follows:
| Year ended December 31, |
| 2004 | | 2003 | | 2002 |
| (in thousands) |
Revenues: | | | | | |
Oil and natural gas sales | $ 139 | | $ 7,261 | | $ 5,613 |
Lease bonuses and rentals | — | | 341 | | 743 |
Loss on commodity derivatives | — | | (1,304) | | (1,894) |
Total revenues | 139 | | 6,298 | | 4,462 |
Costs and expenses: | | | | | |
Lease operating | (9) | | 1,046 | | 609 |
Depreciation, depletion and amortization | — | | 679 | | 1,237 |
Impairment of oil and natural gas properties | — | | — | | 4 |
Allocated general and administrative | 161 | | 2,222 | | 2,452 |
Interest expense | 305 | | 711 | | 775 |
Total costs and expenses | 457 | | 4,658 | | 5,077 |
Gain on sale of properties | 28,711 | | — | | — |
Income (loss) before taxes | 28,393 | | 1,640 | | (615) |
Income tax provision (benefit) | 10,854 | | 458 | | (174) |
Income (loss) from discontinued operations (U.S.) | $ 17,539 | | $ 1,182 | | $ (441) |
| | | | | |
F-26
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. INFORMATION ABOUT OIL AND NATURAL GAS PRODUCING ACTIVITIES AND OPERATING SEGMENTS
We have operations in only one industry segment, the oil and natural gas exploration and production industry. We are structured along geographic operating segments or regions. As a result, we have reportable operations in the United States, France and Turkey. Geographic operating segment income tax expenses have been determined based on statutory rates existing in the various tax jurisdictions where we have oil and natural gas producing activities.
The following tables provide the geographic operating segment data required by Statement of Financial Accounting Standards No. 131, Disclosure about Segments of an Enterprise and Related Information. The United States segment data for the years ended December 31, 2004, 2003, and 2002 includes discontinued operations sold in January 2004 through the Royalty Sale (see Note 14).
F-27
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. INFORMATION ABOUT OIL AND NATURAL GAS PRODUCING ACTIVITIES AND OPERATING SEGMENTS (continued)
| United States(1)
| France
| Turkey
| Total
|
---|
| (in thousands) |
---|
As of and for the year ended December 31, 2004 | | | | | | | | | |
Revenues: | |
Oil and natural gas sales | | $ 6,024 | | $ 14,042 | | $ 2,270 | | $ 22,336 | |
Loss on commodity derivatives | | (1,322 | ) | – | | – | | (1,322 | ) |
Lease bonuses and rentals | | 14 | | – | | – | | 14 | |
|
|
|
|
|
Total revenues | | 4,716 | | 14,042 | | 2,270 | | 21,028 | |
| |
Costs and expenses: | |
Lease operating | | 1,751 | | 4,359 | | 763 | | 6,873 | |
Exploration and acquisition | | 1,367 | | 141 | | 1,894 | | 3,402 | |
Depreciation, depletion and amortization | | 1,295 | | 1,577 | | 666 | | 3,538 | |
Reduction in force | | 172 | | – | | – | | 172 | |
General and administrative | | 3,436 | | 1,178 | | 860 | | 5,474 | |
|
|
|
|
|
Total costs and expenses | | 8,021 | | 7,255 | | 4,183 | | 19,459 | |
|
|
|
|
|
|
Operating income (loss) | | (3,305 | ) | 6,787 | | (1,913 | ) | 1,569 | |
| |
Other income (expense) | |
Equity in earnings of unconsolidated investments | | (18 | ) | – | | – | | (18 | ) |
Gain (loss) on sale of properties and other assets | | (336 | ) | – | | – | | (336 | ) |
Foreign currency exchange gain | | – | | 5,044 | | – | | 5,044 | |
Other income (expense) | | 52 | | 343 | | (1,139 | ) | (744 | ) |
Interest expense | | (569 | ) | (945 | ) | (97 | ) | (1,611 | ) |
|
|
|
|
|
Total other income (expense) | | (871 | ) | 4,442 | | (1,236 | ) | 2,335 | |
|
|
|
|
|
|
Income (loss) before income taxes | | (4,176 | ) | 11,229 | | (3,149 | ) | 3,904 | |
Benefit for income taxes | | 2,965 | | 611 | | – | | 3,576 | |
|
|
|
|
|
Income (loss) from continuing operations, net of tax | | $ (1,211 | ) | $ 11,840 | | $ (3,149 | ) | $ 7,480 | |
|
|
|
|
|
| |
Selected assets: | |
Oil and natural gas properties | | $ 19,480 | | $ 53,630 | | $ 20,173 | | $ 93,283 | |
Accumulated depreciation, depletion, and amortization | | (7,082 | ) | (4,632 | ) | (1,902 | ) | (13,616 | ) |
|
|
|
|
|
Oil and natural gas properties, net | | $ 12,398 | | $ 48,998 | | $ 18,271 | | $ 79,667 | |
|
|
|
|
|
Investments in unconsolidated entities | | $ 1,467 | | $ – | | $ – | | $ 1,467 | |
|
|
|
|
|
Goodwill | | $ – | | $ 1,575 | | $ 912 | | $ 2,487 | |
|
|
|
|
|
Total assets | | $ 97,008 | | $ 43,384 | | $ 8,194 | | $ 148,586 | |
|
|
|
|
|
| |
Expenditures for additions to long-lived assets: | |
Property acquisition costs | | $ – | | $ – | | $ – | | $ – | |
Development costs | | 345 | | 4,403 | | 446 | | 5,194 | |
Exploration costs | | 488 | | 2,089 | | 8,678 | | 11,255 | |
Other | | 121 | | – | | 173 | | 294 | |
|
|
|
|
|
Total expenditures for long lived assets | | $ 954 | | $ 6,492 | | $ 9,297 | | $ 16,743 | |
|
|
|
|
|
__________
(1) Amounts reflect reclassifications to discontinued operations.
F-28
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. INFORMATION ABOUT OIL AND NATURAL GAS PRODUCING ACTIVITIES AND OPERATING SEGMENTS (continued)
| United States(1)
| France
| Turkey
| Total
|
---|
| (in thousands) |
---|
As of and for the year ended December 31, 2003 Revenues: | | | | | | | | | |
Oil and natural gas sales | | $ 5,953 | | $ 9,633 | | $ 2,259 | | $ 17,845 | |
Loss on commodity derivatives | | (302 | ) | (715 | ) | – | | (1,017 | ) |
Lease bonuses and rentals | | 18 | | – | | – | | 18 | |
|
|
|
|
|
Total revenues | | 5,669 | | 8,918 | | 2,259 | | 16,846 | |
|
|
|
|
|
|
Costs and expenses: | |
Lease operating | | 1,532 | | 4,290 | | 829 | | 6,651 | |
Exploration and acquisition | | 1,140 | | – | | 1,271 | | 2,411 | |
Depreciation, depletion and amortization | | 1,341 | | 1,358 | | 547 | | 3,246 | |
Impairment of oil and natural gas properties | | 171 | | – | | – | | 171 | |
Reduction in force | | 511 | | – | | – | | 511 | |
General and administrative | | 1,334 | | 810 | | 839 | | 2,983 | |
|
|
|
|
|
Total costs and expenses | | 6,029 | | 6,458 | | 3,486 | | 15,973 | |
|
|
|
|
|
|
Operating income (loss) | | (360 | ) | 2,460 | | (1,227 | ) | 873 | |
|
Other income (expense) | |
Equity in earnings of unconsolidated investments | | 22 | | – | | – | | 22 | |
Gain on sale of properties and other assets | | 80 | | – | | – | | 80 | |
Foreign currency exchange gain | | 979 | | – | | – | | 979 | |
Other income (expense) | | (795 | ) | 1,090 | | (122 | ) | 173 | |
Interest expense | | (703 | ) | (490 | ) | – | | (1,193 | ) |
|
|
|
|
|
Total other income (expense) | | (417 | ) | 600 | | (122 | ) | 61 | |
|
|
|
|
|
|
Income (loss) before income taxes | | (777 | ) | 3,060 | | (1,349 | ) | 934 | |
Benefit for income taxes | | 266 | | – | | – | | 266 | |
|
|
|
|
|
Income (loss) from continuing operations, net of tax | | $ (511 | ) | $ 3,060 | | $ (1,349 | ) | $ 1,200 | |
|
|
|
|
|
|
Selected assets: | |
Oil and natural gas properties | | $ 19,704 | | $ 42,917 | | $ 11,978 | | $ 74,599 | |
Accumulated depreciation, depletion, and amortization | | (6,284 | ) | (2,678 | ) | (1,178 | ) | (10,140 | ) |
|
|
|
|
|
Oil and natural gas properties, net | | $ 13,420 | | $ 40,239 | | $ 10,800 | | $ 64,459 | |
|
|
|
|
|
Investments in unconsolidated entities | | $ 529 | | $ – | | $ – | | $ 529 | |
|
|
|
|
|
Goodwill | | $ 929 | | $ 1,452 | | $ 912 | | $ 3,293 | |
|
|
|
|
|
Total assets | | $ 69,085 | | $ 46,918 | | $ 13,132 | | $129,135 | |
|
|
|
|
|
|
Expenditures for additions to long-lived assets: | |
Property acquisition costs | | $ – | | $ – | | $ – | | $ – | |
Development costs | | 615 | | 2,127 | | – | | 2,742 | |
Exploration costs | | – | | – | | 971 | | 971 | |
Other | | – | | – | | – | | – | |
|
|
|
|
|
Total expenditures for long lived assets | | $ 615 | | $ 2,127 | | $ 971 | | $ 3,713 | |
|
|
|
|
|
__________
(1) Amounts reflect reclassifications to discontinued operations.
F-29
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. INFORMATION ABOUT OIL AND NATURAL GAS PRODUCING ACTIVITIES AND OPERATING SEGMENTS (continued)
| United States(1)
| France
| Turkey
| Total
|
---|
| (in thousands) |
---|
As of and for the year ended December 31, 2002 | | | | | | | | | |
Revenues: | |
Oil and natural gas sales | | $ 5,893 | | $ 9,190 | | $ 2,373 | | $ 17,456 | |
Loss on commodity derivatives | | (332 | ) | (1,818 | ) | – | | (2,150 | ) |
Lease bonuses and rentals | | 69 | | – | | – | | 69 | |
|
|
|
|
|
Total revenues | | 5,630 | | 7,372 | | 2,373 | | 15,375 | |
| |
Costs and expenses: | |
Lease operating | | 1,977 | | 3,237 | | 857 | | 6,071 | |
Exploration and acquisition | | 2,234 | | – | | – | | 2,234 | |
Depreciation, depletion and amortization | | 1,942 | | 1,302 | | 553 | | 3,797 | |
Impairment of oil and natural gas properties | | 525 | | – | | – | | 525 | |
General and administrative | | 2,951 | | 1,147 | | 1,172 | | 5,270 | |
|
|
|
|
|
Total costs and expenses | | 9,629 | | 5,686 | | 2,582 | | 17,897 | |
|
|
|
|
|
|
Operating income (loss) | | (3,999 | ) | 1,686 | | (209 | ) | (2,522 | ) |
| |
Other income (expense) | |
Equity in loss of unconsolidated investments | | (1,186 | ) | – | | – | | (1,186 | ) |
Loss on sale of properties and other assets | | (2,143 | ) | – | | – | | (2,143 | ) |
Foreign currency exchange gain | | 437 | | – | | – | | 437 | |
Other expense | | (374 | ) | (247 | ) | – | | (621 | ) |
Interest expense | | (612 | ) | (1,005 | ) | (75 | ) | (1,692 | ) |
|
|
|
|
|
Total other expense | | (3,878 | ) | (1,252 | ) | (75 | ) | (5,205 | ) |
|
|
|
|
|
|
Income (loss) before income taxes | | (7,877 | ) | 434 | | (284 | ) | (7,727 | ) |
Benefit (provision) for income taxes | | 2,244 | | (183 | ) | – | | 2,061 | |
|
|
|
|
|
Income (loss) from continuing operations, net of tax | | $ (5,633 | ) | $ 251 | | $ (284 | ) | $ (5,666 | ) |
|
|
|
|
|
| |
Selected assets: | |
Oil and natural gas properties | | $ 17,419 | | $ 36,568 | | $ 10,791 | | $ 64,778 | |
Accumulated depreciation, depletion, and amortization | | (5,135 | ) | (1,302 | ) | (553 | ) | (6,990 | ) |
|
|
|
|
|
Oil and natural gas properties, net | | $ 12,284 | | $ 35,266 | | $ 10,238 | | $ 57,788 | |
|
|
|
|
|
Investments in unconsolidated entities | | $ 2,239 | | $ – | | $ – | | $ 2,239 | |
|
|
|
|
|
Goodwill | | $ 3,342 | | $ 1,213 | | $ 912 | | $ 5,467 | |
|
|
|
|
|
Total assets | | $ 69,967 | | $ 39,702 | | $ 11,724 | | $ 121,393 | |
|
|
|
|
|
| |
Expenditures for additions to long-lived assets: | |
Property acquisition costs | | $ – | | $ – | | $ – | | $ – | |
Development costs | | 291 | | 1,882 | | – | | 2,173 | |
Exploration costs | | 583 | | – | | 3,102 | | 3,685 | |
Other | | 320 | | – | | – | | 320 | |
|
|
|
|
|
Total expenditures for long lived assets | | $ 1,194 | | $ 1,882 | | $ 3,102 | | $ 6,178 | |
|
|
|
|
|
__________
(1) Amounts reflect reclassifications to discontinued operations.
F-30
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. INFORMATION ABOUT OIL AND NATURAL GAS PRODUCING ACTIVITIES AND OPERATING SEGMENTS (continued)
The following table reconciles the total assets for reportable segments to consolidated assets.
| December 31, |
| 2004 | | 2003 |
| (in thousands) |
| | | |
Total assets for reportable segments | $ 148,586 | | $ 129,135 |
Elimination of intersegment receivables and investments | (53,912) | | (37,593) |
Total consolidated assets | $ 94,674 | | $ 91,542 |
F-31
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16. SUPPLEMENTAL OIL AND NATURAL GAS RESERVES AND STANDARDIZED MEASURE INFORMATION (UNAUDITED)
We retain an independent engineering firm to provide annual year-end estimates of our future net recoverable oil and natural gas reserves. Estimated proved net recoverable reserves we have shown below include only those quantities that we can expect to be commercially recoverable at prices and costs in effect at the balance sheet dates under existing regulatory practices and with conventional equipment and operating methods. Proved developed reserves represent only those reserves that we may recover through existing wells. Proved undeveloped reserves include those reserves that we may recover from new wells on undrilled acreage or from existing wells on which we must make a relatively major expenditure for recompletion or secondary recovery operations.
Discounted future cash flow estimates like those shown below are not intended to represent estimates of the fair value of oil and natural gas properties. Estimates of fair value should also consider probable reserves, anticipated future oil and natural gas prices, interest rates, changes in development and production costs and risks associated with future production. Because of these and other considerations, any estimate of fair value is necessarily subjective and imprecise.
| United States | | France | | Turkey | | Total |
| Oil (MBbl) | | Gas (MMcf) | | Oil (MBbl) | | Gas (MMcf) | | Oil (MBbl) | | Gas (MMcf) | | Oil (MBbl) | | Gas (MMcf) |
PROVED RESERVES | | | | | | | | | | | | | | | |
December 31, 2001 | 2,006 | | 12,923 | | 8,272 | | — | | 936 | | — | | 11,214 | | 12,923 |
Revisions of previous estimates | 450 | | 1,531 | | 3,136 | | — | | 149 | | — | | 3,735 | | 1,531 |
Extensions, discoveries, and other additions | 84 | | 1,300 | | 250 | | — | | 1 | | — | | 335 | | 1,300 |
Sale of reserves | (415) | | (1,811) | | — | | — | | — | | — | | (415) | | (1,811) |
Production | (238) | | (1,822) | | (415) | | — | | (114) | | — | | (767) | | (1,822) |
December 31, 2002 | 1,887 | | 12,121 | | 11,243 | | — | | 972 | | — | | 14,102 | | 12,121 |
Revisions of previous estimates | 133 | | 758 | | 106 | | — | | 12 | | — | | 251 | | 758 |
Extensions, discoveries, and other additions | 11 | | 365 | | — | | — | | — | | — | | 11 | | 365 |
Sale of reserves | (3) | | (401) | | — | | — | | — | | — | | (3) | | (401) |
Production | (190) | | (1,561) | | (374) | | — | | (92) | | — | | (656) | | (1,561) |
December 31, 2003 | 1,838 | | 11,282 | | 10,975 | | — | | 892 | | — | | 13,705 | | 11,282 |
Revisions of previous estimates | 114 | | (574) | | 956 | | — | | (190) | | — | | 880 | | (574) |
Extensions, discoveries, and other additions | — | | 143 | | — | | — | | — | | — | | — | | 143 |
Sale of reserves | (1,103) | | (5,400) | | — | | — | | — | | — | | (1,103) | | (5,400) |
Production | (69) | | (518) | | (395) | | — | | (75) | | — | | (539) | | (518) |
December 31, 2004 | 780 | | 4,933 | | 11,536 | | — | | 627 | | — | | 12,943 | | 4,933 |
| | | | | | | | | | | | | | | |
PROVED DEVELOPED RESERVES | | | | | | | | | | | | | | | |
December 31, 2002 | 1,749 | | 11,987 | | 7,388 | | — | | 766 | | — | | 9,903 | | 11,987 |
December 31, 2003 | 1,709 | | 11,158 | | 6,571 | | — | | 583 | | — | | 8,863 | | 11,158 |
December 31, 2004 | 775 | | 4,875 | | 7,309 | | — | | 360 | | — | | 8,444 | | 4,875 |
| | | | | | | | | | | | | | | | |
F-32
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16. | SUPPLEMENTAL OIL AND NATURAL GAS RESERVES AND STANDARDIZED MEASURE INFORMATION (UNAUDITED) |
(continued)
STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS RELATING TO PROVED OIL AND NATURAL GAS RESERVES
We have summarized the standardized measure of discounted future net cash flows related to our proved oil and natural gas reserves. We have based the following summary on a valuation of proved reserves using discounted cash flows based on year-end prices, costs and economic conditions and a 10% discount rate. The additions to proved reserves from purchase of reserves in place and new discoveries and extensions could vary significantly from year to year; additionally, the impact of changes to reflect current prices and costs of proved reserves in prior years could also be significant. Accordingly, you should not view the information presented below as an estimate of the fair value of our oil and natural gas properties, nor should you consider the information indicative of any trends.
| United States
| France
| Turkey
| Total
|
---|
| (in thousands) |
---|
As of December 31, 2002 | | | | | | | | | |
Future cash inflows | | $ 109,720 | | $331,739 | | $ 28,143 | | $469,602 | |
Future production costs | | 25,933 | | 135,706 | | 10,132 | | 171,771 | |
Future development costs | | 353 | | 14,595 | | 1,470 | | 16,418 | |
Future income tax expense | | 25,194 | | 58,717 | | 5,417 | | 89,328 | |
|
|
|
|
|
Future net cash flows | | 58,240 | | 122,721 | | 11,124 | | 192,085 | |
10% annual discount for estimated | |
timing of cash flows | | 23,622 | | 69,878 | | 3,541 | | 97,041 | |
|
|
|
|
|
Standardized measure of discounted future | |
net cash flows related to proved reserves | | $ 34,618 | | $ 52,843 | | $ 7,583 | | $ 95,044 | |
|
|
|
|
|
As of December 31, 2003 | |
Future cash inflows | | $121,802 | | $303,691 | | $ 23,412 | | $448,905 | |
Future production costs | | 28,173 | | 141,351 | | 8,735 | | 178,259 | |
Future development costs | | 352 | | 17,443 | | 1,960 | | 19,755 | |
Future income tax expense | | 29,610 | | 45,819 | | 4,143 | | 79,572 | |
|
|
|
|
|
Future net cash flows | | 63,667 | | 99,078 | | 8,574 | | 171,319 | |
10% annual discount for estimated | |
timing of cash flows | | 27,087 | | 56,447 | | 3,056 | | 86,590 | |
|
|
|
|
|
Standardized measure of discounted future | |
net cash flows related to proved reserves | | $ 36,580 | | $ 42,631 | | $ 5,518 | | $ 84,729 | |
|
|
|
|
|
As of December 31, 2004 | |
Future cash inflows | | $62,256 | | $432,828 | | $ 20,919 | | $516,003 | |
Future production costs | | 25,432 | | 182,574 | | 7,861 | | 215,867 | |
Future development costs | | 164 | | 25,902 | | 1,470 | | 27,536 | |
Future income tax expense | | 10,385 | | 72,183 | | 1,691 | | 84,259 | |
|
|
|
|
|
Future net cash flows | | 26,275 | | 152,169 | | 9,897 | | 188,341 | |
10% annual discount for estimated | |
timing of cash flows | | 12,134 | | 97,838 | | 3,257 | | 113,229 | |
|
|
|
|
|
Standardized measure of discounted future | |
net cash flows related to proved reserves | | $ 14,141 | | $ 54,331 | | $ 6,640 | | $ 75,112 | |
|
|
|
|
|
The prices of oil and natural gas at December 31, 2004, 2003, and 2002 used in the above table, were $37.55, $27.87 and $29.30 per Bbl of oil, respectively, and $5.99, $5.90 and $4.62 per Mcf of natural gas, respectively.
F-33
TOREADOR RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16. | SUPPLEMENTAL OIL AND NATURAL GAS RESERVES AND STANDARDIZED MEASURE INFORMATION (UNAUDITED) |
(continued)
CHANGES IN STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH RELATING TO PROVED OIL AND NATURAL GAS RESERVES
The following are the principal sources of change in the standardized measure:
| United States | | France | | Turkey | | Total |
| (in thousands) |
Balance at December 31, 2001 | 25,759 | | 20,887 | | 2,928 | | 49,574 |
Sales of oil and natural gas, net | (8,920) | | (5,953) | | (1,516) | | (16,389) |
Net changes in prices and production costs | 22,575 | | 33,426 | | 6,733 | | 62,734 |
Extensions and discoveries | 3,770 | | 1,479 | | 26 | | 5,275 |
Revisions of previous quantity estimates | 8,174 | | 20,698 | | 1,746 | | 30,618 |
Net change in income taxes | (8,422) | | (17,752) | | (2,327) | | (28,501) |
Accretion of discount | 2,576 | | 2,089 | | 293 | | 4,958 |
Sales of reserves | (6,441) | | - | | - | | (6,441) |
Other | (4,453) | | (2,030) | | (300) | | (6,783) |
Balance at December 31, 2002 | 34,618 | | 52,844 | | 7,583 | | 95,045 |
Sales of oil and natural gas, net | (10,636) | | (5,343) | | (1,430) | | (17,409) |
Net changes in prices and production costs | 7,978 | | (13,108) | | (1,718) | | (6,848) |
Extensions and discoveries | 981 | | - | | - | | 981 |
Revisions of previous quantity estimates | 3,209 | | 839 | | 212 | | 4,260 |
Net change in income taxes | (2,381) | | 5,571 | | 1,032 | | 4,222 |
Accretion of discount | 3,462 | | 5,284 | | 758 | | 9,504 |
Sales of reserves | (61) | | - | | - | | (61) |
Other | (590) | | (3,456) | | (919) | | (4,965) |
Balance at December 31, 2003 | $ 36,580 | | $ 42,631 | | $ 5,518 | | $ 84,729 |
Sales of oil and natural gas, net | (4,273) | | (9,514) | | (1,520) | | (15,307) |
Net changes in prices and production costs | (4,264) | | 28,408 | | 2,450 | | 26,594 |
Net change on future development costs | 77 | | (4,962) | | 119 | | (4,766) |
Extensions and discoveries | 309 | | - | | - | | 309 |
Revisions of previous quantity estimates | 229 | | 8,065 | | (2,712) | | 5,582 |
Preciously estimated development costs incurred | 45 | | 4,296 | | 316 | | 4,657 |
Net change in income taxes | 7,922 | | (17,922) | | 1,310 | | (8,690) |
Accretion of discount | 4,321 | | 6,019 | | 761 | | 11,101 |
Sales of reserves | (25,020) | | - | | - | | (25,020) |
Other | (1,785) | | (2,690) | | 398 | | (4,077) |
Balance at December 31, 2004 | $ 14,141 | | $ 54,331 | | $ 6,640 | | $ 75,112 |
F-34