As of December 31, 2011 (mmboe) | As of December 31, 2010 (mmboe) | % Change | After-Tax NPV 2011 (US$MM) | After-Tax NPV 2010 (US$MM) | % Change | |||||||
Proven | ||||||||||||
Offshore | 62.5 | 14.5 | 331% | $1,491.7 | $413.5 | 261% | ||||||
Onshore | 7.4 | 8.0 | -8% | 126.5 | 114.0 | 11% | ||||||
Total 1P | 69.9 | 22.5 | 211% | 1,618.2 | 527.5 | 207% | ||||||
Proven + Probable | ||||||||||||
Offshore | 80.0 | 27.1 | 195% | $1,668.0 | $583.6 | 185% | ||||||
Onshore | 22.9 | 23.9 | -4% | 230.7 | 207.0 | 12% | ||||||
Total 2P | 102.9 | 51.0 | 102% | 1,898.7 | 790.6 | 140% | ||||||
Note: Reserve figures are shown as net working interest before royalties (Thailand royalty regime is discussed in the MD&A of the Company's Annual Report dated December 31, 2011). After-tax NPV figures are defined as future net revenues discounted at 10%. Reserve numbers taken from the Company's competent person's report prepared by RPS Energy Ltd. dated as of December 31, 2011 (prepared in accordance with NI 51-101 and the COGE Handbook) which may be found on the Company's website at www.coastalenergy.com. | ||||||||||||
Consolidated Statements of Operations and Comprehensive Income (Loss) | ||||
US$000's except per share amounts | ||||
Years Ended December 31, | 2011 | 2010 | ||
(Note 29) | ||||
Revenues and Other Income | ||||
Oil sales, net of royalties (Note 18) | 318,670 | 177,207 | ||
Other income (Note 19) | (21,566) | (19,207) | ||
297,104 | 158,000 | |||
Expenses | ||||
Production | 99,263 | 53,326 | ||
Depreciation and depletion (Note 8) | 61,136 | 29,658 | ||
Impairment (Note 8) | - | 10,706 | ||
General and administrative | 31,453 | 20,253 | ||
Exploration (Note 7) | 8,374 | 72,170 | ||
Debt financing fees | 796 | 522 | ||
Finance (Note 17) | 4,825 | 2,295 | ||
Gains on disposal of property, plant and equipment | (873) | - | ||
204,974 | 188,930 | |||
Net income (loss) before income taxes and share of | ||||
Net income from Apico LLC | 92,130 | (30,930) | ||
Share of net income from Apico LLC (Note 9) | 14,527 | 7,932 | ||
Net income (loss) before income taxes | 106,657 | (22,998) | ||
Income taxes (Note 24) | ||||
Current | 135 | (7) | ||
Deferred | 57,882 | (11,768) | ||
58,017 | (11,775) | |||
Net income (loss) and comprehensive income (loss) | 48,640 | (11,223) | ||
Net income (loss) and comprehensive income (loss) attributable to: | ||||
Shareholders of Coastal Energy | 47,359 | (12,390) | ||
Non-controlling interest | 1,281 | 1,167 | ||
48,640 | (11,223) | |||
Net income (loss) per share: | ||||
Basic (Note 22) | 0.42 | (0.12) | ||
Diluted (Note 22) | 0.41 | (0.12) | ||
The accompanying notes are an integral part of these condensed interim consolidated financial statements. | ||||
Consolidated Statements of Financial Position | ||||||
US$000's | ||||||
December 31, | December 31, | January 1, | ||||
As at | 2011 | 2010 | 2010 | |||
$ | $ | $ | ||||
(Note 29) | (Note 29) | |||||
Assets | ||||||
Current Assets | ||||||
Cash | 22,995 | 3,884 | 21,229 | |||
Restricted cash (Note 4) | 28,447 | 16,369 | 3,829 | |||
Accounts receivable (Note 5) | 16,939 | 10,299 | 6,111 | |||
Derivative asset (Note 14) | 59 | 135 | 66 | |||
Inventory (Note 6) | 14,161 | 12,783 | 5,310 | |||
Prepaids and other current assets | 1,094 | 606 | 526 | |||
Total current assets | 83,695 | 44,076 | 37,071 | |||
Non-Current Assets | ||||||
Exploration and evaluation assets (Note 7) | 31,881 | 31,068 | 44,907 | |||
Property, plant and equipment (Note 8) | 355,052 | 246,248 | 189,534 | |||
Investment in and advances to Apico LLC (Note 9) | 47,698 | 47,261 | 55,225 | |||
Deposits and other assets | 405 | 289 | 300 | |||
Total non-current assets | 435,036 | 324,866 | 289,966 | |||
Total Assets | 518,731 | 368,942 | 327,037 | |||
Liabilities | ||||||
Current Liabilities | ||||||
Accounts payable and accrued liabilities (Note 10) | 59,471 | 53,550 | 31,363 | |||
Deferred revenue (Note 11) | - | - | 23,060 | |||
Current portion of long-term debt (Note 14) | 55,662 | 36,262 | 10,266 | |||
Amounts due to shareholder (Note 13) | - | - | 5,164 | |||
Obligations under finance leases (Note 16) | - | 885 | 35 | |||
Current portion of derivative liabilities (Note 14) | 14,557 | 10,141 | - | |||
Derivative liability - Warrants (Note 12) | 2,853 | 2,191 | 3,371 | |||
Total current liabilities | 132,543 | 103,029 | 73,259 | |||
Non-Current Liabilities | ||||||
Long-term debt (Note 14) | 22,156 | 35,081 | 24,284 | |||
Obligations under finance leases (Note 16) | - | 579 | 1,439 | |||
Non-current portion of derivative liabilities (Note 14) | 1,274 | 6,609 | - | |||
Deferred tax liabilities | 69,767 | 11,885 | 23,653 | |||
Decommissioning liabilities (Note 15) | 42,124 | 17,655 | 4,071 | |||
Total Non-Current Liabilities | 135,321 | 71,809 | 53,447 | |||
Shareholders' Equity (Note 22) | ||||||
Common shares | 211,554 | 201,303 | 198,121 | |||
Contributed surplus | 16,401 | 15,971 | 13,932 | |||
Retained earnings (accumulated deficit) | 17,630 | (29,729) | (17,339) | |||
Total Shareholders' Equity | 245,585 | 187,545 | 194,714 | |||
Non-controlling interest | 5,282 | 6,559 | 5,617 | |||
Total equity | 250,867 | 194,104 | 200,331 | |||
Total liabilities and equity | 518,731 | 368,942 | 327,037 | |||
Commitments and contingencies (Note 23) | ||||||
The accompanying notes are an integral part of these condensed interim consolidated financial statements. | ||||||
Consolidated Statements of Cash Flow | ||||
US$000's | ||||
Years Ended December 31, | 2011 | 2010 | ||
(Note 29) | ||||
Operating activities | ||||
Net income (loss) | 48,640 | (11,223) | ||
Adjustments: | ||||
Share of net income from Apico LLC | (14,527) | (7,932) | ||
Unrealized (gain) loss on derivative instruments | (843) | 16,681 | ||
Depletion and depreciation | 61,136 | 29,658 | ||
Impairment | - | 10,706 | ||
Finance expense | 4,825 | 2,295 | ||
Amortisation of debt financing fees | 786 | 132 | ||
Stock-based compensation | 15,185 | 7,827 | ||
Deferred income taxes | 57,882 | (11,768) | ||
Unrealized foreign exchange loss (gain) | 388 | (639) | ||
Exploration expense | 8,374 | 72,170 | ||
Gains on disposal of property, plant and equipment | (873) | - | ||
Income taxes paid | (86) | - | ||
Interest received | 6 | 5 | ||
Interest paid | (4,022) | (3,203) | ||
Earnings distributions from Apico LLC | 15,536 | 15,896 | ||
Change in non-cash working capital (Note 25) | (3,559) | (25,629) | ||
Cash flow provided by operating activities | 188,848 | 94,976 | ||
Financing Activities | ||||
Issuance of common shares, net of issuance costs | 7,907 | 2,409 | ||
Borrowings under long-term debt | 6,275 | 73,725 | ||
Repayment of long-term debt | - | (34,550) | ||
Loan arrangement fees | (594) | (2,514) | ||
Repayment of amounts due to shareholder | - | (5,164) | ||
Payments to non-controlling interest | (2,558) | (225) | ||
Other | (506) | - | ||
Cash flow provided by financing activities | 10,524 | 33,681 | ||
Investing Activities | ||||
Increase in restricted cash | (12,078) | (12,540) | ||
Purchase of property, plant and equipment | (165,099) | (133,375) | ||
Advances to Apico LLC | (1,446) | - | ||
Proceeds from disposal of property, plant and equipment | 250 | - | ||
Deposits and other assets | (116) | - | ||
Cash flow used in investing activities | (178,489) | (145,915) | ||
Effect of exchange rate changes on cash | (1,772) | (87) | ||
Increase (decrease) in cash | 19,111 | (17,345) | ||
Cash - Beginning of year | 3,884 | 21,229 | ||
Cash - End of year | 22,995 | 3,884 | ||
The accompanying notes are an integral part of these condensed interim consolidated financial statements. | ||||
The TSX Venture Exchange does not accept responsibility for the adequacy or accuracy of this release.
This news release is not for dissemination in the United States or through United States newswire services.
CONTACT: Enquiries:
Coastal Energy Company
Email: investor@CoastalEnergy.com
+1 (713) 877-6793
Strand Hanson Limited (Nominated Adviser)
Rory Murphy / Paul Cocker / Scott McGregor
+44 (0) 20 7409 3494
Macquarie Capital (Europe) Limited (Broker)
Paul Connolly / Jeffrey Auld
+44 (0) 20 3037 2000
FirstEnergy Capital LLP (Broker)
Hugh Sanderson / Travis Inlow
+44 (0) 20 7448 0200
Buchanan
Tim Thompson / Ben Romney
+44 (0) 20 7466 5000