FORM 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 (Mark One) X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 1996 ------------------------------------------------- OR ____ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ______________________ to ______________________ Commission file number 1-8094 ________________________________________________________ Seagull Energy Corporation ________________________________________________________________________________ (Exact name of registrant as specified in its charter) Texas 74-1764876 ________________________________________________________________________________ State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 1001 Fannin, Suite 1700, Houston, Texas 77002-6714 ________________________________________________________________________________ (Address of principal executive offices) (Zip code) (713) 951-4700 ________________________________________________________________________________ (Registrant's telephone number, including area code) None ________________________________________________________________________________ (Former name, former address and former fiscal year, if changed since last report) Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X . No . --- --- APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. CLASS OUTSTANDING AT OCTOBER 31, 1996 ------ ------------------------------- Common Stock, $.10 par value 62,743,687 SEAGULL ENERGY CORPORATION AND SUBSIDIARIES INDEX PAGE Part I. Financial Information NUMBER Presentation of Financial Information............................... 3 Consolidated Statements of Earnings - Three Months Ended September 30, 1996 and 1995 (Unaudited)..................... 4 Consolidated Statements of Earnings - Nine Months Ended September 30, 1996 and 1995 (Unaudited)..................... 5 Consolidated Balance Sheets - September 30, 1996 and December 31, 1995 (Unaudited)................................. 6 Consolidated Statements of Cash Flows - Nine Months Ended September 30, 1996 and 1995 (Unaudited)..................... 7 Notes to Consolidated Financial Statements (Unaudited).............. 8 Management's Discussion and Analysis of Financial Condition and Results of Operations (Unaudited)............................ 14 Part II. Other Information........................................... 28 Signatures............................................................ 30 -2- PART I. FINANCIAL INFORMATION PRESENTATION OF FINANCIAL INFORMATION In the opinion of management, the following unaudited consolidated financial statements contain all adjustments necessary to present fairly the financial position of Seagull Energy Corporation and Subsidiaries ("Seagull" or the "Company") as of September 30, 1996, and the results of its operations for the three and nine month periods ended September 30, 1996 and 1995, and cash flows for the nine month periods then ended. As discussed in Note 1 to the Company's Unaudited Consolidated Financial Statements, the shareholders of Seagull and Global Natural Resources Inc. ("Global") approved a merger of a wholly owned subsidiary of Seagull into Global on October 3, 1996 (the "Merger"). Accordingly, the unaudited financial statements presented herein include the results of Seagull (the "Primary Financial Information") and, supplementally, the combined operations of Seagull and Global (the "Supplemental Financial Information" or the "Combined Company"). Certain adjustments were made to the Supplemental Financial Information to conform the accounting policies and presentation used by Seagull and Global. The Supplemental Financial Information does not include estimated transaction costs of the Merger of approximately $8-10 million (before tax). The estimated transaction costs will be expensed in the fourth quarter of 1996, the period in which the Merger was consummated. As discussed in Note 2 to the Company's Unaudited Consolidated Financial Statements, Seagull purchased all of the stock of Esso Suez Inc. and certain of the assets of Esso Egypt Limited effective September 10, 1996. The Unaudited Consolidated Financial Statements included herein include the results of operations of Esso Suez Inc. and of the certain assets of Esso Egypt Limited since September 10, 1996. All other adjustments made are of a normal, recurring nature. The results of operations for the three and nine months ended September 30, 1996 are not necessarily indicative of the results to be expected for the full year. The financial information presented herein should be read in conjunction with the consolidated financial statements and notes included in Seagull's Annual Report on Form 10-K for the year ended December 31, 1995 and Global's Annual Report on Form 10-K for the year ended December 31, 1995. Item 2 of this document includes forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Although Seagull believes that its expectations are based on reasonable assumptions, it can give no assurance that its expectations will be achieved. Important factors that could cause actual results to differ materially from those in the forward looking statements include political developments in foreign countries, federal and state regulatory developments, the timing and extent of changes in commodity prices, the timing and extent of success discovering, developing and producing or acquiring oil and gas reserves, and conditions of the capital and equity markets during the periods covered by the forward looking statements. -3- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES Item 1. FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS OF EARNINGS (Dollars in Thousands Except Per Share Amounts) (Unaudited) Primary Financial Supplemental Financial Information Information -------------------------------- ---------------------------------- Three Months Ended Three Months Ended September 30, September 30, -------------------------------- ---------------------------------- 1996 1995 1996 1995 --------------- ------------- --------------- -------------- Revenues: Gas and oil operations................... $72,594 $ 55,732 $ 98,175 $ 73,026 Alaska transmission and distribution..... 12,611 12,355 12,611 12,355 --------------- ------------- --------------- -------------- 85,205 68,087 110,786 85,381 Costs of Operations: Alaska transmission and distribution cost of gas sold....................... 4,517 4,779 4,517 4,779 Operations and maintenance............... 25,575 25,487 35,323 33,058 Exploration charges...................... 9,597 7,733 10,654 9,750 Depreciation, depletion and amortization. 30,629 29,633 36,533 35,668 --------------- ------------- --------------- -------------- 70,318 67,632 87,027 83,255 --------------- ------------- --------------- -------------- Operating Profit........................... 14,887 455 23,759 2,126 Other (Income) Expense: General and administrative............... 2,244 2,876 3,643 3,601 Interest expense......................... 10,781 13,568 10,795 13,605 Gain on sales of property, plant and equipment, net............... (1,839) (82,028) (2,330) (81,963) Interest income and other................ (262) 224 (1,986) (1,665) --------------- ------------- --------------- -------------- 10,924 (65,360) 10,122 (66,422) --------------- ------------- --------------- -------------- Earnings Before Income Taxes............... 3,963 65,815 13,637 68,548 Income Tax Expense......................... 2,330 24,265 6,179 24,856 --------------- ------------- --------------- -------------- Net Earnings............................... $ 1,633 $ 41,550 $ 7,458 $ 43,692 =============== ============= =============== ============== Earnings Per Share......................... $ 0.04 $ 1.13 $ 0.12 $ 0.70 =============== ============= =============== ============== Weighted Average Number of Common Shares Outstanding (in thousands)............... 37,011 36,768 63,934 62,752 =============== ============= =============== ============== See Accompanying Notes to Unaudited Consolidated Financial Statements. -4- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES Item 1. FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS OF EARNINGS (Dollars in Thousands Except Per Share Amounts) (Unaudited) Primary Financial Supplemental Financial Information Information --------------------------------- --------------------------------- Nine Months Ended Nine Months Ended September 30, September 30, --------------------------------- --------------------------------- 1996 1995 1996 1995 -------------- --------------- -------------- -------------- Revenues: Gas and oil operations................... $217,896 $178,219 $296,319 $230,198 Alaska transmission and distribution..... 63,744 66,205 63,744 66,205 -------------- --------------- -------------- -------------- 281,640 244,424 360,063 296,403 Costs of Operations: Alaska transmission and distribution cost of gas sold....................... 26,974 31,267 26,974 31,267 Operations and maintenance............... 76,588 82,229 104,843 104,244 Exploration charges...................... 24,438 21,752 30,839 30,239 Depreciation, depletion and amortization. 92,949 96,217 111,731 114,386 Impairment of long-lived assets.......... - 44,376 - 48,842 -------------- --------------- -------------- -------------- 220,949 275,841 274,387 328,978 -------------- --------------- -------------- -------------- Operating Profit (Loss).................... 60,691 (31,417) 85,676 (32,575) Other (Income) Expense: General and administrative............... 10,177 15,377 14,033 18,483 Interest expense......................... 33,435 41,499 33,478 41,613 Gain on sales of property, plant and equipment, net............... (2,223) (82,365) (2,711) (82,316) Interest income and other................ (730) (188) (2,988) (2,899) -------------- --------------- -------------- -------------- 40,659 (25,677) 41,812 (25,119) -------------- --------------- -------------- -------------- Earnings (Loss) Before Income Taxes........ 20,032 (5,740) 43,864 (7,456) Income Tax Expense (Benefit)............... 9,460 (1,615) 21,028 1,681 -------------- --------------- -------------- -------------- Net Earnings (Loss)........................ $ 10,572 $ (4,125) $ 22,836 $ (9,137) ============== =============== ============== ============== Earnings (Loss) Per Share.................. $ 0.29 $ (0.11) $ 0.36 $ (0.15) ============== =============== ============== ============== Weighted Average Number of Common Shares Outstanding (in thousands)............... 37,046 36,128 63,828 62,071 ============== =============== ============== ============== See Accompanying Notes to Unaudited Consolidated Financial Statements. -5- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES Item 1. FINANCIAL STATEMENTS CONSOLIDATED BALANCE SHEETS (Dollars in Thousands) (Unaudited) Primary Supplemental Financial Information Financial Information ----------------------------------- ------------------------------------ September 30, December 31, September 30, December 31, 1996 1995 1996 1995 ---------------- ---------------- ----------------- ---------------- ASSETS Current Assets: Cash and cash equivalents......................... $ 17,828 $ 11,205 $ 32,937 $ 21,477 Short-term liquid investments..................... - - - 5,004 Accounts receivable, net.......................... 94,763 119,898 107,232 131,709 Inventories....................................... 12,577 4,947 14,080 6,969 Prepaid expenses and other........................ 8,989 11,331 11,106 16,272 ---------------- ---------------- ----------------- ---------------- Total Current Assets............................ 134,157 147,381 165,355 181,431 Property, Plant and Equipment - at cost (successful efforts method for gas and oil properties)........ 1,740,875 1,581,002 1,973,664 1,783,163 Accumulated Depreciation, Depletion and Amortization 656,801 569,587 751,857 652,985 ---------------- ---------------- ----------------- ---------------- 1,084,074 1,011,415 1,221,807 1,130,178 Other Assets........................................ 39,891 40,000 45,221 47,516 ---------------- ---------------- ----------------- ---------------- Total Assets........................................ $1,258,122 $1,198,796 $1,432,383 $1,359,125 ================ ================ ================= ================ LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Accounts payable.................................. $ 75,426 $ 83,111 $ 84,945 $ 94,318 Accrued expenses.................................. 25,758 33,080 39,334 50,224 Current maturities of long-term debt.............. 7,227 1,214 8,914 1,650 ---------------- ---------------- ----------------- ---------------- Total Current Liabilities....................... 108,411 117,405 133,193 146,192 Long-Term Debt...................................... 589,395 545,343 604,583 557,107 Other Noncurrent Liabilities........................ 52,948 52,276 53,620 53,237 Deferred Income Taxes............................... 45,802 36,104 40,665 29,586 Redeemable Bearer Shares............................ - - 16,103 16,591 Shareholders' Equity: Common Stock, $.10 par value; authorized 100,000,000 shares; Primary - issued 36,776,878 shares and 36,561,290 shares, respectively, and Supplemental - 62,980,843 shares and 62,562,187, respectively.............. 3,678 3,656 6,298 6,256 Additional paid-in capital........................ 329,942 326,918 481,667 477,018 Retained earnings................................. 135,163 124,591 103,471 80,635 Foreign currency translation adjustment........... 669 389 669 389 Less - note receivable from employee stock ownership plan.................................. (4,922) (4,922) (4,922) (4,922) Less - 308,812 shares of Common Stock held in Treasury, at cost................. (2,964) (2,964) (2,964) (2,964) ---------------- ---------------- ----------------- ---------------- Total Shareholders' Equity...................... 461,566 447,668 584,219 556,412 Commitments and Contingencies....................... ---------------- ---------------- ----------------- ---------------- Total Liabilities and Shareholders' Equity.......... $1,258,122 $1,198,796 $1,432,383 $1,359,125 ================ ================ ================= ================ See Accompanying Notes to Unaudited Consolidated Financial Statements. -6- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES Item 1. FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in Thousands) (Unaudited) Primary Financial Supplemental Financial Information Information --------------------------- --------------------------- Nine Months Ended Nine Months Ended September 30, September 30, --------------------------- --------------------------- 1996 1995 1996 1995 ----------- ---------- ----------- ---------- Operating Activities: Net earnings (loss).......................................... $ 10,572 $ (4,125) $ 22,836 $ (9,137) Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: Depreciation, depletion and amortization................... 95,478 98,624 114,260 116,793 Impairment of gas and oil properties....................... - 44,376 - 48,842 Amortization of deferred financing costs................... 2,362 2,570 2,362 2,570 Deferred income taxes...................................... 9,639 (7,506) 11,020 (10,459) Dry hole expense........................................... 13,551 11,407 14,137 16,425 Gain on sales of property, plant and equipment, net........ (2,223) (82,365) (2,711) (82,316) Other...................................................... 174 (395) 197 (439) ------------- ------------ ----------- ----------- 129,553 62,586 162,101 82,279 Changes in operating assets and liabilities, net of acquisitions: Decrease in short-term liquid investments................ - - 5,010 22,084 Decrease in accounts receivable.......................... 32,138 26,705 31,480 27,967 Decrease in inventories, prepaid expenses and other...... 1,122 7,911 4,742 8,378 Decrease in accounts payable............................. (9,271) (35,939) (10,959) (38,963) Decrease in accrued expenses and other................... (5,451) (12,910) (9,359) (15,763) ------------- ------------ ----------- ----------- Net Cash Provided By Operating Activities............. 148,091 48,353 183,015 85,982 Investing Activities: Capital expenditures......................................... (95,124) (57,208) (135,946) (94,195) Acquisitions, net of cash acquired........................... (100,153) - (100,153) - Proceeds from sales of property, plant and equipment......... 2,861 102,865 5,879 103,301 Other........................................................ - - 1,897 (577) ------------- ------------ ----------- ----------- Net Cash Provided By (Used In) Investing Activities... (192,416) 45,657 (228,323) 8,529 Financing Activities: Proceeds from revolving lines of credit and other borrowings. 267,259 550,296 272,559 557,996 Principal payments on revolving lines of credit and other borrowings............................................ (210,393) (683,569) (211,018) (684,844) Proceeds from monetary production payment.................... - 46,242 - 46,242 Principal payments on monetary production payment liability.. (7,088) - (7,088) - Proceeds from sales of common stock.......................... 2,391 764 4,000 1,462 Other........................................................ (1,213) (1,493) (1,677) (2,583) ------------- ------------ ----------- ----------- Net Cash Provided by (Used in) Financing Activities... 50,956 (87,760) 56,776 (81,727) Effect of Exchange Rate Changes on Cash........................ (8) (220) (8) (220) ------------- ------------ ----------- ----------- Increase In Cash And Cash Equivalents................. 6,623 6,030 11,460 12,564 Cash And Cash Equivalents At Beginning Of Period............... 11,205 6,432 21,477 10,313 ------------- ------------ ----------- ----------- Cash And Cash Equivalents At End Of Period..................... $ 17,828 $ 12,462 $ 32,937 $ 22,877 ============= ============ =========== =========== See Accompanying Notes to Unaudited Consolidated Financial Statements. -7- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation. On October 3, 1996, the shareholders of Seagull Energy Corporation ("Seagull") and Global Natural Resources Inc. ("Global") approved a merger of a wholly owned subsidiary of Seagull into Global (the "Merger"). Pursuant to the Merger, each share of Global common stock was converted into 0.88 shares of Seagull common stock. The Merger will be accounted for as a pooling of interests. Accordingly, the unaudited financial statements presented herein include the results of Seagull (the "Primary Financial Information") and, supplementally, the combined operations of Seagull and Global (the "Supplemental Financial Information" or the "Combined Company"). The Supplemental Financial Information does not include estimated transaction costs of the Merger of approximately $8-10 million (before tax). The estimated transaction costs of the Merger will be expensed in the fourth quarter of 1996, the period in which the Merger was consummated. Changes in Financial Presentations. Certain reclassifications have been made in the 1995 unaudited financial statements to conform to the presentation used in 1996. Supplemental Disclosures of Cash Flow Information. (Dollars in Thousands) - -------------------------------------------------------------------------------- Nine Months Ended September 30, ----------------------------- Primary Financial Information ----------------------------- 1996 1995 ------------ ------------ Cash paid during the period for: Interest (net of amount capitalized)......... $37,975 $46,436 Income taxes................................. $ 3,142 $ 833 ================================================================================ Gas and Oil Properties. Effective March 31, 1995, the Company adopted Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." This SFAS requires that an impairment loss be recognized when the carrying amount of an asset exceeds the sum of the estimated future cash flows (undiscounted) of the asset. Under SFAS No. 121, the Company reviewed the impairment of gas and oil properties on a depletable unit basis. For each depletable unit determined to be impaired, an impairment loss equal to the difference between the carrying value and the fair value of the depletable unit was recognized. Fair value, on a depletable unit basis, was estimated to be the present value of expected future cash flows computed by applying estimated future gas and oil prices, as determined by management, to estimated future production of gas and oil reserves over the economic lives of the reserves. As a result of the adoption of SFAS No. 121, -8- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) the Company recognized a non-cash pre-tax charge against earnings during the first quarter of 1995 of $44.4 million. Earnings Per Share. The weighted average number of common shares outstanding used in the computation of earnings per share for the three months ended September 30, 1996 and 1995 and nine months ended September 30, 1996 gives effect to the assumed exercise of dilutive stock options as of the beginning of the period. The effect of the assumed exercise of stock options as of the beginning of the period has an anti-dilutive effect on the computation of loss per share for the nine months ended September 30, 1995 and has therefore not been included in the weighted average number of common shares outstanding. NOTE 2. ACQUISITIONS On September 10, 1996, Seagull purchased the stock of Esso Suez Inc. ("ESI") and certain assets of Esso Egypt Limited (the "EEL Assets") for a net purchase price of approximately $74 million in cash (the "Esso Suez Acquisition") financed through additional borrowings under Seagull's revolving credit facilities (the "Credit Facilities"). ESI holds a 100% interest in the East Zeit oil producing concession in the offshore Gulf of Suez, and the EEL Assets consist of the entire working interest in the South Hurghada concession located onshore on the coast of the Gulf of Suez approximately 250 miles southeast of Cairo. As of September 10, 1996, the ESI concession area contained approximately 17 million net barrels of proved oil reserves. The 63,000-acre South Hurghada concession contains a number of currently drillable exploratory prospects, plus two existing oil discoveries. -9- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) The following table presents the unaudited pro forma results of the combined operations of Seagull, Global, ESI and the EEL Assets for the nine months ended September 30, 1996 and 1995 as though the Merger and Esso Suez Acquisition had occurred on January 1, 1995. The Pro Forma Combined information does not include estimated transaction costs of the Merger of approximately $8-10 million (before tax). The estimated transaction costs will be expensed in the fourth quarter of 1996, the period in which the Merger was consummated. (Dollars in Thousands Except Per Share Amounts) - --------------------------------------------------------------------------------------------------------------------- Nine Months Ended September 30, 1996 ------------------------------------------------------------------------------------------- Primary Esso Financial Suez Seagull/ Pro Forma Information (*) Adjustments Esso Suez Global Adjustments Combined ------------------------------------------------------------------------------------------- Revenues................ $281,640 $34,314 $ - $315,954 $82,525 $(4,102) $394,377 Operating expenses...... 220,949 22,864 (5,636) 238,177 61,396 (7,958) 291,615 - --------------------------------------------------------------------------------------------------------------------- Operating profit........ 60,691 11,450 5,636 77,777 21,129 3,856 102,762 Other (income) expense.. 40,659 (56) 3,105 43,708 (2,703) 3,856 44,861 - --------------------------------------------------------------------------------------------------------------------- Earnings before income taxes........... 20,032 11,506 2,531 34,069 23,832 - 57,901 Income tax expense...... 9,460 7,055 (1,087) 15,428 10,187 1,381 26,996 - --------------------------------------------------------------------------------------------------------------------- Net earnings............ $ 10,572 $ 4,451 $ 3,618 $ 18,641 $13,645 $(1,381) $ 30,905 ===================================================================================================================== Earnings per share...... $ 0.29 $ 0.50 $ 0.48 ===================================================================================================================== (*) Represents the results of operations of ESI for the period January 1, 1995 through the date of the Esso Suez Acquisition, September 10, 1996. The results of operations of ESI subsequent to the date of acquisition are included in the Primary Financial Information. Nine Months Ended September 30, 1995 ----------------------------------------------------------------------------------------- Primary Financial Esso Seagull/ Pro Forma Information Suez Adjustments Esso Suez Global Adjustments Combined ----------------------------------------------------------------------------------------- Revenues.................. $244,424 $58,213 $ - $302,637 $55,252 $(3,273) $354,616 Operating expenses........ 275,841 27,180 (2,326) 300,695 55,050 (1,913) 353,832 - --------------------------------------------------------------------------------------------------------------------- Operating profit (loss)... (31,417) 31,033 2,326 1,942 202 (1,360) 784 Other (income) expense.... (25,677) (34) 3,360 (22,351) (2,548) 3,106 (21,793) - --------------------------------------------------------------------------------------------------------------------- Earnings (loss) before income taxes............. (5,740) 31,067 (1,034) 24,293 2,750 (4,466) 22,577 Income tax expense (benefit)........ (1,615) 18,397 (1,176) 15,606 6,249 (2,953) 18,902 - --------------------------------------------------------------------------------------------------------------------- Net earnings (loss)....... $ (4,125) $12,670 $ 142 $ 8,687 $(3,499) $(1,513) $ 3,675 ===================================================================================================================== Earnings (loss) per share. $ (0.11) $ 0.24 $ 0.06 ===================================================================================================================== -10- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) The following table sets forth the combining supplemental balance sheet information of Seagull and Global as though the Merger occurred on September 30, 1996. (Dollars in Thousands) - --------------------------------------------------------------------------------------------------------------------- September 30, 1996 ------------------------------------------------------------------------ Primary Supplemental Financial Financial Information Global Adjustments Information ------------------------------------------------------------------------ Current Assets.......................... $ 134,157 $ 31,198 $ - $ 165,355 Property, Plant and Equipment, net...... 1,084,074 137,733 - 1,221,807 Other Assets............................ 39,891 5,330 - 45,221 - --------------------------------------------------------------------------------------------------------------------- Total Assets............................ $1,258,122 $174,261 $ - $1,432,383 ===================================================================================================================== Current Liabilities..................... $ 108,411 $ 24,782 $ - $ 133,193 Long-term Debt.......................... 589,395 15,188 - 604,583 Other Noncurrent Liabilities............ 52,948 672 - 53,620 Deferred Income Taxes................... 45,802 - (5,137) 40,665 Redeemable Bearer Shares................ - 16,103 - 16,103 Shareholders' Equity.................... 461,566 117,516 5,137 584,219 - --------------------------------------------------------------------------------------------------------------------- Total Liabilities and Shareholders' Equity.................. $1,258,122 $174,261 $ - $1,432,383 ===================================================================================================================== The unaudited pro forma information does not purport to be indicative of actual results if the Merger and the Esso Suez Acquisition had been in effect for the periods indicated, or of future results. NOTE 3. LONG-TERM DEBT On May 28, 1996, the Credit Facilities were amended to extend the maturity date two years and reduce stated interest rate margins. The Credit Facilities have a maximum commitment of $750 million. Under the new terms of the Credit Facilities, the commitments thereunder begin to decline on March 31, 1999 in equal quarterly reductions of approximately $46 million and a final reduction of approximately $56 million on December 31, 2002. The Credit Facilities bear interest, at Seagull's option, at various market-sensitive rates plus an applicable margin or competitive bid rate. The amount of senior indebtedness available to Seagull is subject to a borrowing base (the "Borrowing Base"), based upon the proved reserves of Seagull's Gas and Oil Operations segment and the financial performance of Seagull's other business segment. The Borrowing Base is generally determined annually but may be redetermined one additional time each year, at the option of either Seagull or the banks. With the Esso Suez Acquisition, Seagull requested and received a $50 million increase in the Borrowing Base to $550 million on October 1, 1996. NOTE 4. COMMITMENTS AND CONTINGENCIES The Company is a party to ongoing litigation in the normal course of business. Management regularly analyzes current information and, as necessary, provides accruals for probable liabilities on the eventual disposition of these matters. While the outcome of lawsuits -11- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) or other proceedings against the Company cannot be predicted with certainty, management believes that the effect on its financial condition and results of operations, if any, will not be material. NOTE 5. SUPPLEMENTAL FINANCIAL INFORMATION Changes in Financial Presentations. Certain adjustments have been made to the Supplemental Financial Information to conform the accounting principles and presentation used by Seagull and Global. Supplemental Disclosures of Cash Flow Information. (Dollars in Thousands) - -------------------------------------------------------------------------------------------------------------------- Nine Months Ended September 30, --------------------------------- Supplemental Financial Information --------------------------------- 1996 1995 --------------- ------------- Cash paid during the period for: Interest (net of amount capitalized)..................................... $38,660 $46,493 Income taxes............................................................. $13,247 $ 6,607 ==================================================================================================================== Gas and Oil Properties. Global originally adopted SFAS No. 121 effective December 31, 1995 and recorded a pre-tax non-cash charge against earnings of $1.7 million for the impairment of proved oil and gas properties determined on the same basis as Seagull's impairment described above. Global's impairment has been reclassified to the first quarter of 1995 to conform to Seagull's date of adoption of SFAS No. 121. Other Property and Equipment. Under SFAS No. 121, Global grouped and evaluated other property and equipment for impairment based on the ability to identify separate cash flows generated therefrom. As a result, Global recognized a pre-tax non-cash charge against earnings of $2.8 million for impairment of other property and equipment. Global's impairment has been reclassified to the first quarter of 1995 to conform to the Seagull date of adoption of SFAS No. 121. Earnings Per Share. The weighted average number of common shares outstanding used in the computation of earnings per share for the Supplemental Financial Information assumed Global common stock was converted at a ratio of .88 shares of Seagull common stock for each share of Global common stock and common stock equivalent. -12- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Long-Term Debt. On July 16, 1996, the credit agreement dated May 19, 1995 (the "Global Credit Agreement") was amended to extend the maturity date one year and increase the maximum commitment. The Global Credit Agreement has a maximum commitment of $41.6 million, subject to a borrowing base. The bank has agreed to extend letters of credit not exceeding the lesser of (i) $20 million or (ii) the Aggregate Commitments (as defined in the Global Credit Agreement) minus the aggregate principal amount of all loans then outstanding under the Global Credit Agreement. As of September 30, 1996 and December 31, 1995, under this agreement, there were no loans outstanding and approximately $18 million in letters of credit had been issued. These letters of credit are primarily associated with the Redeemable Bearer Shares (see below). Subsequent to the Merger, the Global Credit Agreement has been canceled and the letters of credit reissued under the Credit Facilities. Redeemable Bearer Shares. In August 1993, Global received $19.2 million from the Hambros Channel Islands Trust Corporation Limited in the form of an interest-free loan. The loan is repayable on demand only to the extent necessary to redeem bearer share warrants presented for exchange until July 2008. Each bearer share warrant presented during this period will be redeemed for $6.66. As of September 30, 1996, there were 2,480,740 outstanding bearer share warrants. The loan is secured by a letter of credit which is issued under the Global Credit Agreement. During 1996 and 1995 there were no drawings under the letter of credit. In July 2008, the obligation of the Company to holders of bearer share warrants will cease, the interest-free loan will terminate, and any remaining cash will revert to the Company and will be accounted for as an increase in additional paid-in capital. -13- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) GENERAL On October 3, 1996, the shareholders of Seagull Energy Corporation ("Seagull" or the "Company") and Global Natural Resources Inc. ("Global") approved a merger of a wholly owned subsidiary into Global (the "Merger"). The Merger will be accounted for as a pooling of interests. Accordingly, the unaudited financial statements presented herein include the results of Seagull (the "Primary Financial Information") and, supplementally, the combined operations of Seagull and Global (the "Supplemental Financial Information" or the "Combined Company"). The following discussion is intended to assist in an understanding of both the Primary Financial Information and the Supplemental Financial Information for each of the periods indicated. See the discussion immediately below regarding the Primary Financial Information and see page 22 of Management's Discussion and Analysis of Financial Condition and Results of Operations for the discussion regarding the Supplemental Financial Information. The accompanying unaudited financial statements and the notes thereto, and the consolidated financial statements and notes included in Seagull's Annual Report on Form 10-K for the year ended December 31, 1995 and Global's Annual Report on Form 10-K for the year ended December 31, 1995 contain detailed information that should be referred to in conjunction with the following discussion. RESULTS OF OPERATIONS - PRIMARY FINANCIAL INFORMATION CONSOLIDATED HIGHLIGHTS ------------------------------------------------------------------------------------------------------------------ (Dollars in Thousands Except Per Share Amounts) Three Months Ended Nine Months Ended September 30, September 30, -------------------------- Percent -------------------------- Percent 1996 1995 Change 1996 1995 Change ------------------------------------------------------------------------------- Revenues: Gas and oil operations (*)...... $72,594 $55,732 + 30 $217,896 $178,219 + 22 Alaska transmission and distribution................ 12,611 12,355 + 2 63,744 66,205 - 4 ------------------------------------------------------------------------------------------------------------------ $85,205 $68,087 + 25 $281,640 $244,424 + 15 ================================================================================================================== Operating Profit (Loss): Gas and oil operations (*)...... $13,602 $ (452) +3,109 $ 45,516 $(45,252) +201 Alaska transmission and distribution................ 1,285 907 + 42 15,175 13,835 + 10 ------------------------------------------------------------------------------------------------------------------ $14,887 $ 455 +3,172 $ 60,691 $(31,417) +293 ================================================================================================================== Net Earnings (Loss)............... $ 1,633 $41,550 - 96 $ 10,572 $ (4,125) +356 Earnings (Loss) Per Share......... $ 0.04 $ 1.13 - 96 $ 0.29 $ (0.11) +364 Net Cash Provided by Operating Activities Before Changes in Operating Assets and Liabilities................... $42,351 $15,767 + 169 $129,553 $ 62,586 +107 Net Cash Provided by Operating Activities.................... $45,208 $12,123 + 273 $148,091 $ 48,353 +206 Weighted Average Number of Common Shares Outstanding (in thousands).................... 37,011 36,768 + 1 37,046 36,128 + 3 ================================================================================================================== (*) The Company restated its results of operations for the three and nine months ended September 30, 1995, to combine the former Exploration and Production segment and Pipeline and Marketing segment into Gas and Oil Operations. Substantially all of the Company's gas processing and gas gathering assets were sold in September 1995. These assets disposed of contributed $5.2 million and $17.6 million in revenues and $2.1 million and $6.2 million in operating profit for the three and nine months ended September 30, 1995, respectively. -14- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION CONSOLIDATED HIGHLIGHTS, Continued The increase in net earnings for the nine months ended September 30, 1996 was due to the increase in operating profit and decreases in general and administrative ("G&A") expense and interest expense, which were partially offset by the absence of the pre-tax gain on sale of certain pipeline assets (the "Pipeline Assets") of $82 million and an increase in income taxes. The decrease in net earnings for the 1996 third quarter versus the 1995 third quarter was due to the absence of the pre-tax gain on sale of the Pipeline Assets of $82 million partially offset by an increase in operating profit and a decrease in income taxes. Revenues and operating profit are discussed in the respective segment sections. G&A expense and interest expense are discussed under the "Other (Income) Expense" section, and income taxes are discussed under the "Income Taxes" section. Net cash provided by operating activities before and after changes in operating assets and liabilities increased for the three and nine month periods of 1996 versus 1995 primarily due to increases in exploration and production ("E&P") revenues which were due to increases in natural gas prices. On September 25, 1995, Seagull and three other sellers completed the sale of their disparate interests in 19 natural gas gathering systems and a gas processing plant. Net proceeds after payment of transaction costs were used to reduce Seagull's borrowings under Seagull's revolving credit facilities (the "Credit Facilities"). For the three and nine months ended September 30, 1995, the Pipeline Assets contributed $5.2 million and $17.6 million, respectively in revenues and $2.1 million and $6.2 million, respectively, to the operating profit of the Gas and Oil Operations segment. With the sale of the Pipeline Assets, Seagull's former Exploration and Production segment and the Pipeline and Marketing segment have been combined into Gas and Oil Operations. Natural gas is stated herein in billion cubic feet ("Bcf"), million cubic feet ("MMcf") or thousand cubic feet ("Mcf"). Oil, condensate and natural gas liquids ("NGL") are stated in barrels ("Bbl"). MMcfe and Mcfe represent the equivalent of one million and one thousand cubic feet of natural gas, respectively. Oil, condensate and NGL are converted to gas at a ratio of one barrel of liquids per six Mcf of gas, based on relative energy content. MBOE and BOE represent the equivalent of one thousand barrels and one barrel of oil, respectively, on the same basis described above. -15- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION GAS AND OIL OPERATIONS (*) - ------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands Except Per Unit Amounts) Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ----------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- Revenues: Gas ..................................... $59,845 $41,754 + 43 $180,973 $134,512 + 35 Oil and NGL.............................. 9,558 5,509 + 73 22,607 17,396 + 30 Other.................................... 3,191 8,469 - 62 14,316 26,311 - 46 - ------------------------------------------------------------------------------------------------------------------- Total Revenues........................... 72,594 55,732 + 30 217,896 178,219 + 22 Direct Operating Expense.................... 17,404 18,001 - 3 52,388 55,955 - 6 General Operating Expense................... 3,338 2,811 + 19 8,540 11,107 - 23 Exploration Charges......................... 9,597 7,734 + 24 24,438 21,753 + 12 Depreciation, Depletion and Amortization.... 28,653 27,638 + 4 87,014 90,280 - 4 Impairment of long-lived assets............. - - - - 44,376 -100 - ------------------------------------------------------------------------------------------------------------------- Operating Profit (Loss)..................... $13,602 $ (452) +3,109 $ 45,516 $(45,252) +201 =================================================================================================================== (*) The Company restated its results of operations for the three and nine months ended September 30, 1995 to combine the former Exploration and Production segment and Pipeline and Marketing segment into Gas and Oil Operations. Substantially all of the Company's gas processing and gas gathering assets were sold in September 1995. These assets disposed of contributed $5.2 million and $17.6 million in revenues and $2.1 million and $6.2 million in operating profit for the three and nine months ended September 30, 1995, respectively. The increase in operating profit for the three and nine months ended September 30, 1996 was primarily due to the Gas and Oil Operations segment's 35% and 32%, respectively, increase in domestic natural gas prices. Operating profit for the nine months ended September 30, 1996 also benefited from the absence of the pre-tax non-cash impairment of long-lived assets of $44.4 million recorded in the first quarter of 1995. -16- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION GAS AND OIL OPERATIONS, continued EXPLORATION AND PRODUCTION REVENUE DATA - -------------------------------------------------------------------------------------------------------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent -----------------------Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- DOMESTIC: Natural Gas Sales: Net Daily Production (MMcf)............... 276.3 250.1 +10 286.0 274.4 + 4 Average Sales Price ($ per Mcf)........... 2.14 1.59 +35 2.08 1.58 +32 Oil and NGL Sales: Net Daily Production (Bbl)................ 3,393 3,025 +12 3,334 3,109 + 7 Average Sales Price ($ per Bbl)........... 18.74 15.06 +24 17.76 15.82 +12 - ------------------------------------------------------------------------------------------------------------------- CANADA: Natural Gas Sales: Net Daily Production (MMcf)............... 57.5 58.3 - 1 56.1 59.2 - 5 Average Sales Price ($ per Mcf)........... 1.05 0.96 + 9 1.18 0.98 +20 Oil and NGL Sales: Net Daily Production (Bbl)................ 1,011 1,372 -26 991 1,158 -14 Average Sales Price ($ per Bbl)........... 15.51 10.45 +48 15.16 12.57 +21 - ------------------------------------------------------------------------------------------------------------------- EGYPT: Oil Sales: Net Daily Production (Bbl)(*)............. 1,174 - NA 394 - NA Average Sales Price ($ per Bbl)........... 20.97 - NA 20.97 - NA =================================================================================================================== (*) Oil production in Egypt reflects the Esso Suez Acquisition (see below) on September 10, 1996. Net daily oil and NGL production presented above reflects the Company's production divided by the number of days in the appropriate period. Net daily oil production based on the number of days the Egyptian assets were owned by Seagull (September 10 through September 30, 1996) would be 5,413 Bbl. The increase in revenues for the three and nine months ended September 30, 1996 as compared to 1995 was primarily the net result of two factors - (i) increases in the Company's average realized price of natural gas for its domestic E&P activities; and (ii) decreases in revenues related to the sale of the Pipeline Assets. While the Company had voluntary curtailments during 1995 as a result of the low natural gas price environment, there have been no voluntary curtailments in the U.S. since October 1995. The resulting increases in natural gas and oil production were partially offset by normal declines in domestic and Canadian production from developed properties combined with the impact of substantially lower levels of development expenditures in late 1994 and all of 1995, which was also a result of the low natural gas price environment. Oil production in Egypt reflects the Company's purchase, on September 10, 1996, of the stock of Esso Suez Inc. ("ESI") and certain assets of Esso Egypt Limited (the "EEL Assets") (the "Esso Suez Acquisition"). In late 1995, Seagull initiated an active risk management program for both its own E&P production and third party activities, utilizing such derivative financial instruments as futures contracts, options and swaps. The primary objective of the risk management program is to help ensure more stable cash flow. The risk management program is also an important part of Seagull's third-party marketing efforts, allowing Seagull to convert a customer's requested price to a price structure that is consistent with Seagull's overall pricing strategy. Seagull accounts for its commodity derivative contracts as hedging activities and, accordingly, the effect of hedging activities is included in revenues when the commodities are produced. Seagull's outstanding -17- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION GAS AND OIL OPERATIONS, continued contracts for commodity hedging activities at September 30, 1996 are not expected to have a material impact on the results of operations or financial condition of Seagull. Direct operating expenses decreased for the nine months ended September 30, 1996 primarily due to the absence of the operations and maintenance costs attributable to the Pipeline Assets sold in September 1995. This decrease in direct operating expense was partially offset by an increase in direct operating expenses for the Company's E&P activities; however direct operating expenses per equivalent unit of production were essentially unchanged from the prior year. Effective March 31, 1995, the Company adopted Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." As a result of the adoption of SFAS No. 121, the Company recognized a pre-tax non-cash impairment of $44.4 million during the first quarter of 1995. The Company's average domestic depreciation, depletion and amortization ("DD&A") rate decreased for both the three and nine months ended September 30, 1996 versus 1995 primarily as the result of the cumulative effect of several small changes in the components of DD&A expense, including an upward revision of proved reserves for certain properties. Results for the nine months ended September 30, 1996 also benefited from a reduction in the DD&A rate due to the impairment charge recorded in the first quarter of 1995. -18- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION ALASKA TRANSMISSION AND DISTRIBUTION - ------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands) Three Months Ended Nine Months Ended September 30, September 30, ----------------------- Percent ---------------------- Percent 1996 1995 Change 1996 1995 Change ------------------------------------------------------------------ Revenues.......................................... $12,611 $12,355 + 2 $63,744 $66,205 - 4 Cost of Gas Sold.................................. 4,517 4,779 - 5 26,974 31,267 -14 - ------------------------------------------------------------------------------------------------------------------- Gross Margin...................................... 8,094 7,576 + 7 36,770 34,938 + 5 Operations and Maintenance Expense................ 4,833 4,674 + 3 15,660 15,166 + 3 Depreciation, Depletion and Amortization.......... 1,976 1,995 - 1 5,935 5,937 - - ------------------------------------------------------------------------------------------------------------------- Operating Profit.................................. $ 1,285 $ 907 +42 $15,175 $13,835 +10 =================================================================================================================== OPERATING DATA: Degree Days (*)................................... 948 732 +30 6,771 6,417 + 6 Volumes (Bcf): Gas Sold........................................ 2.9 2.7 + 7 17.2 17.7 - 3 Gas Transported................................. 5.3 5.5 - 4 15.3 13.2 +16 Combined........................................ 8.2 8.2 - 32.5 30.9 + 5 Margins ($ per Mcf): Gas Sold........................................ 2.06 2.03 + 1 1.73 1.67 + 4 Gas Transported................................. 0.41 0.38 + 8 0.45 0.40 +13 Combined........................................ 0.99 0.93 + 6 1.13 1.13 - Customers (end of period)......................... 93,176 91,174 + 2 93,176 91,174 + 2 =================================================================================================================== (*) A measure of weather severity calculated by subtracting the mean temperature for each day from 65 degrees Fahrenheit. More degree days equate to colder weather. Operating profit of the Alaska transmission and distribution segment (ENSTAR Natural Gas Company, a division of the Company, and Alaska Pipeline Company, a wholly owned subsidiary, (collectively referred to herein as "ENSTAR Alaska")) for the nine month period ended September 30, 1996 improved from the 1995 period primarily as a result of slightly higher volumes due to colder weather and an increased number of customers. This segment's business is seasonal with approximately 65% of its sales made in the first and fourth quarters of each year. OTHER (INCOME) EXPENSE - -------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands) Three Months Ended Nine Months Ended September 30, September 30, ------------------------- Percent ------------------------ Percent 1996 1995 Change 1996 1995 Change ------------- ----------- ----------- ------------ ----------- ---------- General and Administrative................. $ 2,244 $ 2,876 - 22 $10,177 $ 15,377 - 34 Interest Expense .......................... 10,781 13,568 - 21 33,435 41,499 - 19 Gains on Sale of Property, Plant and Equipment, net........................... (1,839) (82,028) - 98 (2,223) (82,365) - 97 Interest Income and Other.................. (262) 224 -217 (730) (188) +288 - -------------------------------------------------------------------------------------------------------------------- $10,924 $(65,360) +117 $40,659 $(25,677) +258 ==================================================================================================================== G&A expenses decreased for the nine months ended September 30, 1996 in comparison to 1995 primarily due to the absence of one-time pre-tax charges of $8 million recorded during the second quarter of 1995 to account for expenses involved in the Company's workforce reduction and consolidation and decreases in costs associated with compensation plans that are -19- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION OTHER (INCOME) EXPENSE, Continued tied directly to the price of Seagull Common Stock, partially offsett by increases in accrued incentive compensation expense. G&A expenses also decreased for the three ended September 30, 1996 in comparison to 1995 primarily due to decreases in costs associated with compensation plans that are tied directly to the price of Seagull Common Stock, partially offset by increases in accrued incentive compensation expense. The closing price of Seagull Common Stock decreased 12% for the nine months ended September 30, 1996 from $22.25 at December 31, 1995 to $19.625 on September 30, 1996, compared to a 6% increase in the 1995 period. The closing price of Seagull Common Stock decreased 22% in the third quarter of 1996 from $25.00 at June 30, 1996 to $19.625 on September 30, 1996 compared to a 23% increase in the 1995 period. Decreases in interest expense for the three and nine months ended September 30, 1996 over 1995 were a result of both lower average debt levels and lower average interest rates on the Credit Facilities. With the proceeds from the sale of the Pipeline Assets in September 1995, the Company repaid a portion of the balances outstanding under the Credit Facilities. The Esso Suez Acquisition net cash purchase price of approximately $74 million was financed through additional borrowings under the Credit Facilities. The average interest rates on the Credit Facilities were 6.1% and 7.2% for the nine months ended September 30, 1996 and 1995, respectively, and 5.8% and 7.1% for the three months ended September 30, 1996 and 1995, respectively. The decrease in the gain on sale of property, plant and equipment for both the three and nine month periods ended September 30, 1996 as compared to the comparable 1995 periods is primarily due to the $82 million pre-tax gain on sale of the Pipeline Assets recorded in the third quarter of 1995. INCOME TAXES The increase in income taxes for the nine months ended September 30, 1996 was primarily the net result of the increase in earnings before income taxes for the period and the absence of Internal Revenue Code Section 29 Tax Credits ("Section 29 Credits") which reduced Seagull's 1995 projected annual effective tax rate. The decrease in income taxes for the third quarter of 1996 versus the third quarter of 1995 was primarily due to the decrease in earnings before income taxes for the period partially offset by the absence of Section 29 Credits. -20- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) PRIMARY FINANCIAL INFORMATION LIQUIDITY AND CAPITAL RESOURCES - PRIMARY FINANCIAL INFORMATION On May 28, 1996, the Credit Facilities were amended to extend the maturity date two years and reduce stated interest rate margins. The Credit Facilities have a maximum commitment of $750 million. Under the new terms of the Credit Facilities, the commitments thereunder begin to decline on March 31, 1999 in equal quarterly reductions of approximately $46 million and a final reduction of approximately $56 million on December 31, 2002. The Credit Facilities bear interest, at the Company's option, at various market-sensitive rates (LIBOR, Banker's Acceptance or the prime rate of the agent bank) plus the applicable margin or a competitive bid rate. The amount of senior indebtedness available to the Company is subject to a borrowing base (the "Borrowing Base"), based upon the proved reserves of the Company's Gas and Oil Operations segment and the financial performance of the Company's other business segment. The Borrowing Base is generally determined annually but may be redetermined one additional time each year, at the option of either the Company or the banks, and upon the sale of certain assets included in the Borrowing Base. With the Esso Suez Acquisition, Seagull requested and received a $50 million increase in the Borrowing Base to $550 million on October 1, 1996. Currently, the available commitment under the Credit Facilities is subject to a $550 million Borrowing Base and is determined after consideration of outstanding borrowings under the Company's other senior debt facilities. As of November 7, 1996, borrowings outstanding under the Credit Facilities were $251 million, leaving immediately available unused commitments of approximately $151 million, net of outstanding letters of credit of $20 million, $100.0 million of borrowings outstanding under the Company's senior notes and $28 million in borrowings under other debt agreements. On September 10, 1996, Seagull consummated the Esso Suez Acquisition for a net purchase price of approximately $74 million in cash financed through additional borrowings under the Credit Facilities. ESI holds a 100% interest in the East Zeit oil producing concession in the offshore Gulf of Suez, and the EEL Assets consist of the entire working interest in the South Hurghada concession located onshore on the coast of the Gulf of Suez approximately 250 miles south of Cairo. On September 10, 1996, the ESI concession area contained approximately 17 million net barrels of proved oil reserves. The 63,000-acre South Hurghada concession contains a number of currently drillable exploratory prospects, plus two existing oil discoveries. In addition to the facilities discussed above, the Company has money market facilities with two major U. S. banks with a combined maximum commitment of $70 million. These lines of credit bear interest at rates made available by the banks at their discretion and may be canceled at either the Company's or the banks' discretion. The lines are subject to annual renewal. -21- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) RESULTS OF OPERATIONS - SUPPLEMENTAL FINANCIAL INFORMATION CONSOLIDATED HIGHLIGHTS (1) ------------------------------------------------------------------------------------------------------------------ (Dollars in Thousands Except Per Share Amounts) Three Months Ended Nine Months Ended September 30, September 30, -------------------------- Percent ------------------------- Percent 1996 1995 Change 1996 1995 Change ------------------------------------------------------------------------------- Revenues: Gas and oil operations (2)........ $ 98,175 $73,026 + 34 $296,319 $230,198 + 29 Alaska transmission and distribution.................. 12,611 12,355 + 2 63,744 66,205 - 4 ------------------------------------------------------------------------------------------------------------------ $110,786 $85,381 + 30 $360,063 $296,403 + 21 ================================================================================================================== Operating Profit (Loss): Gas and oil operations (2)........ $ 22,474 $ 1,219 +1,744 $ 70,501 $(46,410) +252 Alaska transmission and distribution.................. 1,285 907 + 42 15,175 13,835 + 10 ------------------------------------------------------------------------------------------------------------------ $ 23,759 $ 2,126 +1,018 $ 85,676 $(32,575) +363 ================================================================================================================== Net Earnings (Loss)................. $ 7,458 $43,692 - 83 $ 22,836 $ (9,137) +350 Earnings (Loss) Per Share........... $ 0.12 $ 0.70 - 83 $ 0.36 $ (0.15) +340 Net Cash Provided by Operating Activities Before Changes in Operating Assets and Liabilities..................... $ 53,354 $19,748 + 170 $162,101 $ 82,279 + 97 Net Cash Provided by Operating Activities...................... $ 58,934 $17,493 + 237 $183,015 $ 85,982 +113 Weighted Average Number of Common Shares Outstanding (in thousands)...................... 63,934 62,752 + 2 63,828 62,071 + 3 ================================================================================================================== (1) The Supplemental Financial Information does not include estimated transaction costs of the Merger of approximately $8-10 million (before tax). The estimated transaction costs will be expensed in the fourth quarter of 1996, the period in which the Merger was consummated. (2) The Company restated its results of operations for the three and nine months ended September 30, 1995, to combine the former Exploration and Production segment and Pipeline and Marketing segment into Gas and Oil Operations. Substantially all of the Company's gas processing and gas gathering assets were sold in September 1995. These assets disposed of contributed $5.2 million and $17.6 million in revenues and $2.1 million and $6.2 million in operating profit for the three and nine months ended September 30, 1995, respectively. The increase in net earnings for the nine months ended September 30, 1996 was due to the increase in operating profit and decreases in G&A expense and interest expense, which were partially offset by the absence of the pre-tax gain on sale of the Pipeline Assets of $82 million and an increase in income taxes. Net earnings for the three months ended September 30, 1996 decreased from the third quarter of 1995 primarily due to the absence of the pre-tax gain on the sale of the Pipeline Assets, but benefited from an increase in operating profit and a decrease in income tax expense. The increase in operating profit for the three and nine months ended September 30, 1996 was primarily due to the Gas and Oil Operations segment's increases in natural gas prices and international production. Revenues and operating profit are discussed in the respective segment sections. -22- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) SUPPLEMENTAL FINANCIAL INFORMATION GAS AND OIL OPERATIONS (*) - -------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands Except Per Unit Amounts) Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ------------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- Revenues: Gas ..................................... $71,196 $48,745 + 46 $216,482 $158,679 + 36 Oil and NGL.............................. 20,259 12,342 + 64 54,705 34,834 + 57 Other.................................... 6,720 11,939 - 44 25,132 36,685 - 31 - ------------------------------------------------------------------------------------------------------------------- Total Revenues........................... 98,175 73,026 + 34 296,319 230,198 + 29 Direct Operating Expense.................... 25,271 24,090 + 5 75,637 74,105 + 2 General Operating Expense................... 5,219 4,293 + 22 13,546 14,972 - 10 Exploration Charges......................... 10,654 9,701 + 10 30,839 30,240 + 2 Depreciation, Depletion and Amortization.... 34,557 33,723 + 2 105,796 108,449 - 2 Impairment of Long-Lived Assets............. - - - - 48,842 -100 - ------------------------------------------------------------------------------------------------------------------- Operating Profit (Loss)..................... $22,474 $ 1,219 +1,744 $ 70,501 $(46,410) +252 =================================================================================================================== (*) The Company restated its results of operations for the three and nine months ended September 30, 1995, to combine the former Exploration and Production segment and Pipeline and Marketing segment into Gas and Oil Operations. Substantially all of the Company's gas processing and gas gathering assets were sold in September 1995. The Pipeline Assets contributed $5.2 million and $17.6 million in revenues and $2.1 million and $6.2 million in operating profit for the three and nine months ended September 30, 1995, respectively. The increase in operating profit of the Gas and Oil Operations segment for the three and nine months ended September 30, 1996 as compared to the 1995 periods was primarily due to a 34% and 29% increase, respectively, in revenues due to increases in domestic natural gas prices and international production. In addition, the nine month period of 1996 benefited from the absence of a $48.8 million pre-tax non-cash charge for impairment of long-lived assets recorded during 1995. EXPLORATION AND PRODUCTION REVENUE BY AREA - -------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands) Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ----------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- Gas Revenues: Domestic................................. $61,370 $40,998 + 50 $185,298 $133,967 + 38 Canada................................... 5,547 5,173 + 7 18,192 15,811 + 15 Cote d'Ivoire............................ 581 - NA 1,996 - NA Indonesia................................ 3,698 2,574 + 44 10,996 8,901 + 24 - ------------------------------------------------------------------------------------------------------------------- $71,196 $48,745 + 46 $216,482 $158,679 + 36 =================================================================================================================== Oil and NGL Revenues: Domestic................................. $ 7,290 $ 5,100 + 43 $ 21,505 $ 16,549 + 30 Canada................................... 1,443 1,318 + 9 4,113 3,973 + 4 Egypt.................................... 5,223 - NA 10,182 - NA Cote d'Ivoire............................ 2,273 1,574 + 44 7,334 2,256 +225 Russia................................... 3,529 4,121 - 14 10,595 11,374 - 7 Indonesia................................ 501 229 +119 976 682 + 43 - ------------------------------------------------------------------------------------------------------------------- $20,259 $12,342 + 64 $ 54,705 $ 34,834 + 57 =================================================================================================================== -23- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) SUPPLEMENTAL FINANCIAL INFORMATION GAS AND OIL OPERATIONS, Continued EXPLORATION AND PRODUCTION REVENUE DATA - -------------------------------------------------------------------------------------------------------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ----------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- DOMESTIC: Natural Gas Sales: Net Daily Production (MMcf)............... 312.6 284.3 +10 323.3 312.8 + 3 Average Sales Price ($ per Mcf)........... 2.13 1.57 +36 2.09 1.57 + 33 Oil and NGL Sales: Net Daily Production (Bbl)................ 4,163 3,622 +15 4,351 3,772 + 15 Average Sales Price ($ per Bbl)........... 19.04 15.30 +24 18.04 16.07 + 12 - ------------------------------------------------------------------------------------------------------------------- CANADA: Natural Gas Sales: Net Daily Production (MMcf)............... 57.5 58.3 - 1 56.1 59.2 - 5 Average Sales Price ($ per Mcf)........... 1.05 0.96 + 9 1.18 0.98 + 20 Oil and NGL Sales: Net Daily Production (Bbl)................ 1,011 1,372 -26 991 1,158 - 14 Average Sales Price ($ per Bbl)........... 15.51 10.45 +48 15.16 12.57 + 21 - ------------------------------------------------------------------------------------------------------------------- EGYPT: Oil and NGL Sales: Net Daily Production (Bbl)................ 2,680 - NA 1,851 - NA Average Sales Price ($ per Bbl)........... 21.19 - NA 20.07 - NA - ------------------------------------------------------------------------------------------------------------------- COTE D'IVOIRE: Natural Gas Sales: Net Daily Production (MMcf)............... 3.5 - NA 4.2 - NA Average Sales Price ($ per Mcf)........... 1.79 - NA 1.74 - NA Oil and NGL Sales: Net Daily Production (Bbl)................ 1,258 1,118 +13 1,421 543 +162 Average Sales Price ($ per Bbl)........... 19.64 15.30 +28 18.83 15.22 + 24 - ------------------------------------------------------------------------------------------------------------------- RUSSIA: Oil and NGL Sales: Net Daily Production (Bbl)................ 3,102 3,216 - 4 2,898 2,792 + 4 Average Sales Price ($ per Bbl)........... 12.37 13.93 -11 13.34 14.92 - 11 =================================================================================================================== In addition to the factors affecting revenues discussed in the Primary Financial Information section of Management's Discussion and Analysis of Financial Condition and Results of Operations, oil and NGL revenues increased for the three and nine months ended September 30, 1996 compared to 1995 as production in Cote d'Ivoire and Egypt began in April 1995 and November 1995, respectively. Indonesian liquid natural gas ("LNG") liftings for the nine months ended September 30, 1996 and 1995 totaled 358 and 314, respectively. Indonesian LNG liftings for the three months ended September 30, 1996 and 1995 totaled 116 and 96, respectively. The Company has not been advised as to specific price or production changes which would affect Indonesian oil and gas revenues. -24- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) SUPPLEMENTAL FINANCIAL INFORMATION GAS AND OIL OPERATIONS, Continued EXPLORATION AND PRODUCTION LIFTING COSTS (*) - -------------------------------------------------------------------------------------------------------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ----------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- $ PER MCFE: Domestic................................. 0.45 0.44 + 2 0.46 0.44 + 5 Canada................................... 0.52 0.52 - 0.52 0.45 +16 Egypt.................................... 0.62 - NA 0.59 - NA Cote d'Ivoire............................ 0.58 0.53 + 9 0.59 0.54 + 9 Russia................................... 1.27 0.92 +38 1.24 0.95 +31 - -------------------------------------------------------------------------------------------------------------------- 0.51 0.48 + 6 0.51 0.46 +11 ==================================================================================================================== $ PER BOE: Domestic................................. 2.72 2.64 + 2 2.79 2.63 + 5 Canada................................... 3.12 3.12 - 3.12 2.73 +16 Egypt.................................... 3.70 - NA 3.54 - NA Cote d'Ivoire............................ 3.48 3.20 + 9 3.53 3.25 + 9 Russia................................... 7.60 5.51 +38 7.45 5.72 +31 - -------------------------------------------------------------------------------------------------------------------- 3.03 2.87 + 6 3.05 2.78 +11 ==================================================================================================================== (*) Lifting costs represent costs incurred to operate and maintain wells and related equipment and facilities. These costs include, among other things, repairs and maintenance, labor, materials, supplies, property taxes, insurance, severance taxes and transportation costs. In addition to the factors affecting direct operating expenses discussed in the Primary Financial Information section of Management's Discussion and Analysis of Financial Condition and Results of Operations, direct operating expenses also increased for the three and nine months ended September 1996 over 1995 due to the loss of the 1995 Russian export tariff exemption and an increase in excise tax rate. Because the Company has not received its export tariff exemption for 1996, it does not have priority access to export pipelines and must compete with Russian production associations for limited pipeline capacity to export markets. The first quarter of 1996 was the first period during which the Company did not export all of its Russian production. The Company cannot predict what percentage of its future production will be sold on the Russian domestic market. Exploration charges increased slightly for the three and nine months ended September 30, 1996 due to increases in domestic seismic costs, partially offset by decreases in dry hole costs over the comparable prior year periods. Dry hole costs decreased to $14.1 million from $16.4 million for the nine months ended September 30, 1996 and 1995, respectively, and to $4.8 million from $6.7 million for the three months ended September 30, 1996 and 1995, respectively. -25- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) SUPPLEMENTAL FINANCIAL INFORMATION GAS AND OIL OPERATIONS, Continued EXPLORATION AND PRODUCTION DEPRECIATION, DEPLETION AND AMORTIZATION RATE - -------------------------------------------------------------------------------------------------------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------------ Percent ----------------------- Percent 1996 1995 Change 1996 1995 Change --------------------------------------------------------------------- $ PER MCFE: Domestic................................. 0.87 0.94 - 7 0.87 0.97 -10 Canada................................... 0.72 0.78 - 8 0.73 0.74 - 1 Egypt.................................... 0.67 - NA 0.84 - NA Cote d'Ivoire............................ 0.91 1.64 -45 0.92 1.54 -40 Russia................................... 0.40 0.34 +18 0.42 0.32 +31 =================================================================================================================== 0.83 0.90 - 8 0.84 0.92 - 9 =================================================================================================================== $ PER BOE: Domestic................................. 5.23 5.67 - 7 5.23 5.66 -10 Canada................................... 4.31 4.70 - 8 4.40 4.46 - 1 Egypt.................................... 4.03 - NA 5.04 - NA Cote d'Ivoire............................ 5.48 9.81 -45 5.54 9.24 -40 Russia................................... 2.40 2.02 +18 2.51 1.92 +31 =================================================================================================================== 4.97 5.42 - 8 5.05 5.52 - 9 =================================================================================================================== Effective March 31, 1995, the Combined Company adopted SFAS No. 121 and recognized a non-cash pre-tax charge against earnings during the 1995 first quarter of $48.8 million. LIQUIDITY AND CAPITAL RESOURCES - SUPPLEMENTAL FINANCIAL INFORMATION CAPITAL EXPENDITURES AND ACQUISITIONS - ------------------------------------------------------------------------------------------------------------------- (Dollars in Thousands) Three months ended Nine months ended September 30, September 30, ----------------------- Percent --------------------- Percent 1996 1995 Change 1996 1995 Change -------------------------------------------------------------------- Capital Expenditures: Exploration and Production: Lease acquisitions..................... $ 4,420 $ 3,602 + 23 $ 9,767 $ 8,041 +21 Exploration costs...................... 18,535 8,479 +119 48,790 31,180 +56 Development costs...................... 33,118 20,746 + 60 68,137 48,443 +41 ------------------------------------------------------------------------------------------------------------------ 56,073 32,827 + 71 126,694 87,664 +45 Alaska Transmission and Distribution..... 3,458 2,178 + 59 6,805 4,992 +36 Other.................................... 1,147 518 +121 2,447 1,539 +59 ------------------------------------------------------------------------------------------------------------------ Total Capital Expenditures............... $60,678 $35,523 + 71 $135,946 $94,195 +44 ================================================================================================================== Acquisitions............................... $74,484 - NA $100,153 - NA ================================================================================================================== Current plans for 1996 call for capital expenditures of approximately $209 million, including about $196 million in exploration and production, of which about $74 million is exploration. -26- Item 2. SEAGULL ENERGY CORPORATION AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Unaudited) SUPPLEMENTAL FINANCIAL INFORMATION LIQUIDITY AND CAPITAL RESOURCES, Continued For additional discussion of Seagull's liquidity and capital resources, see "Liquidity and Capital Resources" in the Primary Financial Information section of Management's Discussion and Analysis of Financial Condition and Results of Operations. On July 16, 1996, the credit agreement dated May 19, 1995 (the "Global Credit Agreement") was amended to extend the maturity date one year and increase the maximum commitment. The Global Credit Agreement has a maximum commitment of $41.6 million. In addition, the bank has agreed to extend letters of credit not exceeding the lesser of (i) $20 million or (ii) the Aggregate Commitments (as defined in the Global Credit Agreement) minus the aggregate principal amount of all loans then outstanding under the Global Credit Agreement. As of September 30, 1996 and December 31, 1995, under this agreement, there were no loans outstanding and approximately $18 million in letters of credit had been issued. These letters of credit are primarily associated with the Redeemable Bearer Shares. Subsequent to the Merger, the Global Credit Agreement has been canceled and the letters of credit reissued under the Credit Facilities. -27- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES PART II. OTHER INFORMATION Item 4. Submission of Matters to a Vote of Security Holders At a Special Meeting of Shareholders of the Company held on October 3, 1996, the shareholders voted to approve the issuance of up to 27,580,486 shares of common stock pursuant to the Merger and elect three new directors. Broker For Against Abstained Non-Vote -------------- ------------- -------------- ---------------- Approval of the Issuance of Shares of Common Stock Pursuant to the Merger........................ 26,086,919 2,178,915 68,357 83,160 Election of R.A. Walker as a Director of the Company (to serve until the 1997 Annual Meeting of Shareholders)................................. 25,617,313 2,800,038 - - Election of Sidney R. Petersen as a Director of the Company (to serve until the 1998 Annual Meeting of Shareholders).............................. 25,617,379 2,799,972 - - Election of Robert F. Vagt as a Director of the Company (to serve until the 1999 Annual Meeting of Shareholders).............................. 25,568,179 2,849,172 - - Subsequent to the Special Meeting of Shareholders, the class designations of various directors were modified by a unanimous action of the Board of Directors. Accordingly, the Board of Directors is classified as follows: Class I (term expires at the 1999 Annual Meeting of Shareholders): John W. Elias Peter J. Fluor Sam F. Segnar Robert F. Vagt Class II (term expires at the 1997 Annual Meeting of Shareholders): J. Evans Attwell Richard J. Burgess Barry J. Galt Dee S. Osborne Sidney R. Petersen Class III (term expires at the 1998 Annual Meeting of Shareholders): Thomas H. Cruikshank William R. Grant Dean P. Guerin Richard M. Morrow R. A. Walker -28- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES Item 6. Exhibits and Reports on Form 8-K (a) Exhibits: *#10.1 Seagull Energy Corporation Executive Supplemental Retirement Plan, as amended. *#10.2 Executive Supplemental Retirement Plan Membership Agreement between the Company and Barry J. Galt dated as of February 3, 1986, as amended. *#10.3 Seagull Thrift Plan, as amended and restated effective September 1, 1996. * 27.1 Financial Data Schedule. - -------------- * Filed herewith. # Identifies management contracts and compensatory plans or arrangements. (b) Reports on Form 8-K: The Company filed a current report on Form 8-K dated July 22, 1996 with respect to Seagull's acquisition of all the outstanding common stock of Esso Suez Inc. and certain assets of Esso Egypt Limited. The items reported in such current report were Item 5 (Other Events) and Item 7 (Financial Statements and Exhibits). The following financial statements were included in this report: (a) Financial statements of business acquired. The financial statements of Esso Suez Inc. For the years ended December 31, 1995, 1994 and 1993 and the six months ended June 30, 1996 and 1995. The Company filed a current report on Form 8-K dated September 10, 1996 with respect to Seagull's acquisition of all the outstanding common stock of Esso Suez Inc. and certain assets of Esso Egypt Limited. The items reported in such current report were Item 2 (Acquisition or Disposition of Assets) and Item 7 (Financial Statements and Exhibits). The following financial statements were included in this report: (a) Financial statements of business acquired. The financial statements of Esso Suez Inc. For the years ended December 31, 1995, 1994 and 1993 and the six months ended June 30, 1996 and 1995 (incorporated by reference to Exhibit 99.1 of the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on August 28, 1996). -29- SEAGULL ENERGY CORPORATION AND SUBSIDIARIES SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. SEAGULL ENERGY CORPORATION By: /s/ William L. Transier William L. Transier, Senior Vice President and Chief Financial Officer (Principal Financial Officer) Date: November 13, 1996 By: /s/ Gordon L. McConnell Gordon L. McConnell, Vice President and Controller (Principal Accounting Officer) Date: November 13, 1996 -30- EXHIBIT INDEX EXHIBIT PAGE NUMBER DESCRIPTION NUMBER *#10.1 Seagull Energy Corporation Executive Supplemental Retirement Plan, as amended. *#10.2 Executive Supplemental Retirement Plan Membership Agreement between the Company and Barry J. Galt dated as of February 3, 1986, as amended. *#10.3 Seagull Thrift Plan, as amended and restated effective September 1, 1996. * 27.1 Financial Data Schedule. - -------------- * Filed herewith. # Identifies management contracts and compensatory plans or arrangements.