EXHIBIT 99.1

 

LOGO

  NEWS RELEASE
  Contacts:
  Manuel Mondragon, Vice President of Finance investorrelations@wtoffshore.com
FOR IMMEDIATE RELEASE  

713-297-8024

 

Ken Dennard / ksdennard@drg-e.com

 

Lisa Elliott / lelliott@drg-e.com

 

DRG&E / 713-529-6600

W&T OFFSHORE REPORTS FOURTH QUARTER AND FULL

YEAR 2006 FINANCIAL AND OPERATIONAL RESULTS

HOUSTON — March 8, 2007 — W&T Offshore, Inc. (NYSE: WTI) today announces record production and provides financial and operational results for the fourth quarter and full year 2006. Some of the highlights include:

 

   

Revenues, production, and reserves were all new record highs in 2006

 

   

Cash provided by operating activities increased to a record $572 million

 

   

Fourth quarter 2006 production increased 37% sequentially from the third quarter 2006 as a result of the Kerr-McGee transaction

 

   

Replaced 346% of production through acquisitions and the drill bit, ending the year with 735 Bcfe proved reserves

 

   

W&T successfully drilled 19 of 26 exploration wells for a 73% success rate

 

   

W&T achieved 79% success overall in its exploration and development drilling program in 2006, including 100% success on eight development wells

Tracy W. Krohn, Chairman and Chief Executive Officer, stated, “2006 included several records or firsts. We completed our largest transaction to date, our $1.1 billion Kerr-McGee transaction in August. We completed our first follow-on equity offering in July. Revenues, production, cash flow, and reserves were all new record highs. While our revenue was at record highs, unfortunately so were our expenses. During 2006, DD&A increased over 80%, which had an impact on earnings per share. I am pleased to note we added 109 Bcfe through the drillbit and extensions, which replaced our production of 99 Bcfe. While the Kerr-McGee acquisition has put some pressure on our earnings per share, I remain very pleased with the potential for value creation arising out of that acquisition.”

 

1


Net Income: Net income for the three months ended December 31, 2006 was $38.1 million, or $0.50 per diluted share, on revenue of $264.4 million. Net income for the fourth quarter of 2006 includes an unrealized loss of $1.1 million (after taxes) related to W&T’s commodity derivative contracts. For the fourth quarter of 2005 net income was $50.9 million, or $0.77 per diluted share, on revenues of $152.9 million. Net income declined in the fourth quarter 2006 principally due to overall higher drilling costs, increased charges for DD&A, service costs, interest expense and insurance premiums. Net income for the year ended December 31, 2006 was $199.1 million, or $2.84 per diluted share, on revenues of $800.5 million, compared to net income of $189.0 million or $2.87 per diluted share, on revenues of $585.1 million for 2005. Included in full year 2006 results are realized and unrealized commodity gains of $10.8 million and $13.4 million, respectively.

Lease Operating Expenses (“LOE”): LOE for the fourth quarter of 2006 increased to $43.2 million, or $1.20 per thousand cubic feet equivalent (“Mcfe”) from $19.5 million, or $1.43 per Mcfe in the fourth quarter of 2005. LOE for the year ended December 31, 2006 was $109.7 million, or $1.11 per Mcfe, compared to $71.8 million, or $1.01 per Mcfe in 2005. The increases in quarterly and year-to-date LOE are primarily attributable to higher costs associated with the properties acquired in the Kerr-McGee transaction completed in August 2006, increases in insurance premiums as a result of last year’s hurricanes, and an overall increase in service and supply costs at existing properties. The unit costs are being negatively affected in 2005 by the deferred production as a result of the hurricanes and positively affected in 2006 by the Kerr-McGee transaction.

 

2


Depreciation, depletion, amortization and accretion (“DD&A”): DD&A increased to $135.7 million, or $3.79 per Mcfe, in the fourth quarter of 2006 from $45.0 million, or $3.30 per Mcfe, in the same period of 2005. At the same time, property subject to DD&A increased to $2.7 billion from $1.2 billion in the prior period. DD&A for the year ended 2006 was $337.6 million or $3.40 per Mcfe, compared to DD&A of $183.8 million, or $2.59 per Mcfe, for the same period in 2005. Per unit DD&A increased in part due to increases in total depletable costs due to the Kerr-McGee merger transaction, increased capital spending, higher drilling and service costs, and higher estimated future development costs.

Cash Flow from Operations and Adjusted EBITDA: Net cash provided by operating activities increased 120% to $220.1 million during the fourth quarter from $100.2 million during the prior year’s fourth quarter. Fourth quarter 2006 Adjusted EBITDA was $207.7 million, compared to $121.6 million during the prior year’s fourth quarter. Net cash provided by operating activities for 2006 increased 28.7% to $571.6 million from $444.0 million in 2005. Adjusted EBITDA was $641.8 million for the year ended December 31, 2006, compared to $472.3 million for the prior year period. Cash flow was significantly higher in 2006 due to continued successful exploration efforts and due to the addition of the Kerr-McGee properties. For more complete information regarding EBITDA and Adjusted EBITDA please see “Additional Non-GAAP Information” later in this press release.

Production and Prices: Total production in the fourth quarter of 2006 was 23.0 billion cubic feet (“Bcf”) of natural gas that was sold at an average price of $6.64 per Mcf and 2.1 million barrels (“MMBbls”) of oil that was sold at an average price of $52.13 per barrel (“Bbl”). On a natural gas equivalent (“Bcfe”) basis, the Company sold 35.8 Bcfe at an average price of $7.38 per Mcfe. For the fourth quarter of 2005 the Company sold production of 9.4 Bcf of natural gas at an average price of $12.06 per Mcf and 0.7 MMBbls of oil at an average price of $55.87 per Bbl. On a Bcfe basis, the Company sold 13.6 Bcfe at an average price of $11.20 per Mcfe. The increase in volumes is primarily attributable to the additional production associated with the newly acquired Kerr-McGee properties, and new production from successful exploration drilling, while the 2005 production is lower due to production shut-in as a result of the hurricanes.

 

3


For the year ended December 31, 2006, total production was 60.4 Bcf of natural gas at an average price of $7.08 per Mcf and 6.5 MMBbls of oil at an average price of $57.70 per Bbl. On a Mcfe basis, the Company sold 99.2 Bcfe at an average price of $8.07 per Mcfe. For the year 2005, the Company sold 46.5 Bcf of natural gas at an average price of $8.27 per Mcf and 4.1 MMBbls of oil at an average price of $48.85 per Bbl. On a Mcfe basis, the Company sold 71.1 Bcfe at an average price of $8.23 per Mcfe for the same period in 2005.

Capital Expenditures and Operations Update: During the fourth quarter of 2006, the Company participated in the drilling of four exploration wells (gross) in the Gulf of Mexico, one of which was successful. For the year ended December 31, 2006, capital expenditures of $1.7 billion included $1.1 billion for the acquisition of properties from Kerr-McGee, $301.6 million for development activities, $252.0 million for exploration, $35.4 million for seismic and other leasehold costs and $4.8 million for other capital items.

Drilling Highlights: In the fourth quarter of 2006, the Company participated in the drilling of four exploration wells. Two of the wells were in deepwater and two were on the conventional shelf.

 

Successful Wells:            
Field Name/Well   

Category

    

Working Interest %

Galveston 303 #7

   Exploration / Shelf        83%
Non-commercial Wells:            
Field Name/Well   

Category

    

Working Interest %

Ship Shoal 368

   Exploration / Shelf      100%

Alaminos Canyon 529

   Exploration / Deepwater        50%

Green Canyon 732

   Exploration / Deepwater        75%

 

4


Insurance Update: As of December 31, 2006, insurance receivables were $75 million. On Tuesday, March 6, 2007, the Company completed written settlement agreements with its insurance underwriters to settle all claims related to Hurricanes Katrina and Rita and Green Canyon 82 for $105 million. After adjustments for applicable deductibles and $21 million already collected in 2006 and $4.8 million collected in February 2007, the Company will receive net proceeds of $73.3 million, currently expected for the middle of March 2007. This amount exceeds total hurricane related receivables through December 31, 2006, by $2.9 million with the excess being used to offset hurricane remediation efforts that continue into 2007.

The Company estimates spending between $15 million to $20 million for hurricane remediation in 2007. The timing of future repairs will be affected by equipment availability, design and remediation planning and permitting. This estimate will be updated as the remediation progresses. Future Lease Operating Expense (LOE) guidance will include normal recurring LOE and LOE related to hurricane remediation.

Reserves: In 2006, W&T replaced 346% of its production. As of December 31, 2006, proved reserves were 735.2 Bcfe compared to proved reserves of 491.5 Bcfe as of December 31, 2005. Year-end 2006 proved reserves consist of 401.2 Bcf of natural gas (55% of proved reserves) and 55.7 million barrels, or 334.0 Bcfe of oil and liquids (45% of proved reserves). The present value of the proved reserves discounted at 10%, including estimated asset retirement obligations, and without deducting any future income taxes, is $2.3 billion based on year-end prices of $5.635 per MMBtu ($5.40 per Mcf) of natural gas and $52.79 per Bbl of oil. The Company’s estimate of proved reserves are based on a reserve report prepared by Netherland, Sewell & Associates, Inc., the Company’s independent petroleum consultant.

 

5


The Company’s proved reserves are summarized in the table below.

 

     As of December 31, 2006

Classification of Reserves (1)

   Oil and
Liquids
(MMBbls)
   Gas
(Bcf)
   Total
(Bcfe)
   % of
Total
Proved
   

PV-10(3)

(in millions)

Proved developed producing

   11.5    156.4    225.3    31 %   $ 741.3

Proved developed non-producing (2)

   19.8    134.6    253.6    34 %     974.9
                           

Total proved developed

   31.3    290.9    478.9    65 %     1,716.2

Proved undeveloped

   24.3    110.3    256.3    35 %     620.2
                           

Total proved

   55.7    401.2    735.2    100 %   $ 2,336.4
                           

(1) Totals may not add due to rounding.
(2) Includes 20.2 Bcfe of reserves with a PV-10 of $115.1 million that were shut-in at December 31, 2006 because of Hurricanes Katrina and Rita. The Company expects all of these reserves to be reclassified to producing in 2007. Also includes 5.7 Bcfe of reserves with a PV-10 of $7.5 million that were shut-in at December 31, 2006 because of damage to the High Island Pipeline System which occurred in December, 2006. The damage to the High Island Pipeline System was repaired in January, 2007.
(3) The PV-10, as calculated by the independent petroleum consultant, has been adjusted by the Company to include estimated asset retirement obligations.

2006 Reserve Reconciliation:

 

     Oil and Liquids
(MBbls)
    Natural Gas
(MMcf)
    Total Oil and
Natural Gas
(MMcfe) (1)
 

Proved reserves as of December 31, 2005

   45,937     215,920     491,544  

Revisions of previous estimates

   (1,242 )   (5,692 )   (13,149 )

Extensions, discoveries and other additions

   7,255     65,759     109,289  

Purchase of minerals in place

   10,165     185,697     246,686  

Production

   (6,456 )   (60,447 )   (99,181 )
                  

Proved reserves as of December 31, 2006

   55,659     401,237     735,189  
                  

(1) One billion cubic feet equivalent (Bcfe), one million cubic feet equivalent (MMcfe) and one thousand cubic feet equivalent (Mcfe) are determined using the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids (totals may not add due to rounding).

 

6


Outlook: The following information does not include the potential impact of any future acquisitions or divestitures that may be completed after the date of this news release. The guidance for 2007 represents the Company’s best estimate of likely future results, and is affected by the factors described below in “Forward-Looking Statements.”

Guidance for the first quarter and full year 2007 is shown in the table below. We are reducing the low end of first quarter guidance due to several project startup delays resulting from weather conditions, equipment availability, the unanticipated damage to the High Island Pipeline System (HIPS) that occurred December 2006. Guidance for full year 2007 is not being changed.

2007 Production and Cost Guidance:

 

Estimated Production    Prior First
Quarter
2007
   Revised First
Quarter
2007
   Full-Year
2007

Crude oil (MMBbls)

   2.06 – 2.17    1.86 – 2.17    9.6 – 10.5

Natural gas (Bcf)

   21.66 – 22.80    20.75 – 22.80    92.2 – 101.2

Total (Bcfe)

   34.00 – 35.80    32.10 – 35.80    149.7 –164.3

 

Operating Expenses

($ in millions, except as noted)

   First Quarter
2007
   Full-Year
2007

Lease operating expenses

   $39.8 – $47.6    $166.9 – $199.4

Lease operating expenses – Hurricane-related

   $3.5 – $7.0    $15.0 – $20.0

Gathering, transportation & production taxes

   $6.2 – $7.4    $24.9 – $29.7

General and administrative

   $12.3 – $14.5    $50.0 – $55.0

Income tax rate, % deferred

   35.0%, 80%    35.0%, 80%

Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Thursday, March 8, 2007 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate, dial (303) 262-2131 a few minutes before the call begins. The call will also be broadcast live over the Internet from the Company’s website at www.wtoffshore.com. A replay of the conference call will be available approximately two hours after the end of the call until Thursday, March 15, 2007, and may be accessed by calling (303) 590-3000 and using the pass code 11085913.

 

7


About W&T Offshore

Founded in 1983, W&T Offshore is an independent oil and natural gas company focused primarily in the Gulf of Mexico, including exploration in the deepwater and deep shelf regions, where it has developed significant technical expertise. W&T has grown through acquisition, exploitation and exploration and now holds working interests in over 200 fields in federal and state waters and a majority of its daily production is derived from wells it operates. For more information on W&T Offshore, please visit its Web site at www.wtoffshore.com

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements reflect our current views with respect to future events, based on what we believe are reasonable assumptions. No assurance can be given, however, that these events will occur. These statements are subject to risks and uncertainties that could cause actual results to differ materially including, among other things, market conditions, oil and gas price volatility, uncertainties inherent in oil and gas production operations and estimating reserves, unexpected future capital expenditures, competition, the success of our risk management activities, governmental regulations, uncertainties and other factors discussed in our Annual Report on 10-K for the year ended December 31, 2005 (www.sec.gov).

 

8


W&T OFFSHORE, INC.

Consolidated Statements of Income

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
  

Year Ended

December 31,

     2006     2005    2006     2005

Revenues:

         

Oil and natural gas

   $ 264,388     $ 152,820    $ 800,348     $ 584,564

Other

     (4 )     40      118       572
                             

Total revenues

     264,384       152,860      800,466       585,136

Expenses:

         

Lease operating

     43,161       19,505      109,652       71,758

Gathering, transportation costs and production taxes

     6,003       2,516      17,697       12,702

Depreciation, depletion, and amortization

     131,079       42,804      325,131       174,771

Asset retirement obligation accretion

     4,656       2,233      12,496       9,062

General and administrative

     11,742       9,231      42,119       28,418

Commodity derivative gain

     (2,451 )     —        (24,244 )     —  
                             

Total operating expenses

     194,190       76,289      482,851       296,711
                             

Income from operations

     70,194       76,571      317,615       288,425

Interest expense:

         

Incurred

     19,904       279      30,418       1,145

Capitalized

     (9,100 )     —        (13,238 )     —  

Other income

     414       1,412      5,919       2,746
                             

Income before income taxes

     59,804       77,704      306,354       290,026

Income taxes

     21,697       26,847      107,250       101,003
                             

Net income

   $ 38,107     $ 50,857    $ 199,104     $ 189,023
                             

Earnings per common share:

         

Basic

   $ 0.50     $ 0.77    $ 2.84     $ 2.91

Diluted

   $ 0.50     $ 0.77    $ 2.84     $ 2.87

Weighted average shares outstanding:

         

Basic

     75,748       65,971      70,177       64,982

Diluted

     75,812       65,980      70,217       65,971

Consolidated Cash Flow Information

         

Net cash provided by operating activities

   $ 220,121     $ 100,149    $ 571,589     $ 444,043

Capital expenditures

   $ 202,741     $ 94,144    $ 1,658,541     $ 323,743

Other Financial Information

         

Adjusted EBITDA

   $ 207,677     $ 121,608    $ 641,766     $ 472,258

 

9


W&T OFFSHORE, INC.

Operating Data

(Unaudited)

 

     Three Months Ended
December 31,
   Year Ended
December 31,
     2006    2005    2006    2005

Net sales:

           

Natural gas (MMcf)

     22,957      9,399      60,447      46,548

Oil (MBbls)

     2,149      706      6,456      4,085

Total natural gas and oil (MMcfe) (1)

     35,848      13,639      99,181      71,060

Average daily equivalent sales (MMcfe/d)

     389.7      148.2      271.7      194.7

Average realized sales prices: (2)

           

Natural gas ($/Mcf)

   $ 6.64    $ 12.06    $ 7.08    $ 8.27

Oil ($/Bbl)

     52.13      55.87      57.70      48.85

Natural gas equivalent ($/Mcfe)

     7.38      11.20      8.07      8.23

Average per Mcfe data ($/Mcfe):

           

Lease operating expenses

   $ 1.20    $ 1.43    $ 1.11    $ 1.01

Gathering, transportation cost and production taxes

     0.17      0.18      0.18      0.18

Depreciation, depletion, amortization and accretion

     3.79      3.30      3.40      2.59

General and administrative

     0.33      0.68      0.42      0.40

Net cash provided by operating activities

     6.14      7.34      5.76      6.25

Adjusted EBITDA

     5.79      8.92      6.47      6.65

(1) One billion cubic feet equivalent (Bcfe), one million cubic feet equivalent (MMcfe) and one thousand cubic feet equivalent (Mcfe) are determined using the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids (totals may not add due to rounding).

 

(2) Average realized prices exclude the effects of our derivative contracts that do not qualify for hedge accounting. Had we included the effect of these derivatives, our average realized sales prices for natural gas and oil would have been $7.23 per Mcf and $57.97 per barrel, respectively, for 2006. On a natural gas equivalent basis, our average realized sales price would have been $8.18 per Mcfe for 2006. We did not have any derivative contracts in place during the other periods presented.

 

10


W&T OFFSHORE, INC.

Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     December 31,
     2006     2005
Assets     

Current assets:

    

Cash and cash equivalents

   $ 39,235     $ 187,698

Receivables

     239,899       83,623

Prepaid expenses and other assets

     49,559       12,503
              

Total current assets

     328,693       283,824

Property and equipment—at cost

     3,308,101       1,486,865

Less accumulated depreciation, depletion and amortization

     1,042,315       717,583
              

Net property and equipment

     2,265,786       769,282

Other assets

     15,206       11,414
              

Total assets

   $ 2,609,685     $ 1,064,520
              
Liabilities and Shareholders’ Equity     

Current liabilities:

    

Current maturities of long-term debt

   $ 271,380     $ —  

Accounts payable

     247,324       143,049

Asset retirement obligations

     41,718       39,653

Accrued liabilities and other

     83,654       48,990
              

Total current liabilities

     644,076       231,692

Long-term debt, less current maturities

     413,617       40,000

Asset retirement obligations, less current portion

     272,350       112,621

Deferred income taxes

     232,835       134,395

Other liabilities

     3,890       2,429

Shareholders’ equity:

    

Common stock

     1       1

Additional paid-in capital

     361,855       52,332

Retained earnings

     681,634       491,050

Accumulated other comprehensive loss

     (573 )     —  
              

Total shareholders’ equity

     1,042,917       543,383
              

Total liabilities and shareholders’ equity

   $ 2,609,685     $ 1,064,520
              

 

11


W&T OFFSHORE, INC.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three Months Ended
December 31,
   

Year Ended

December 31,

 
     2006     2005     2006     2005  

Operating activities:

        

Net income

   $ 38,107     $ 50,857     $ 199,104     $ 189,023  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation, depletion, amortization and accretion

     135,735       45,037       337,627       183,833  

Amortization of debt issuance costs

     320       80       1,417       342  

Accretion of discount on long-term debt

     4,624       —         6,765       —    

Share-based compensation

     367       29       2,544       419  

Unrealized commodity derivative (gain) loss

     1,748       —         (13,476 )     —    

Deferred income taxes

     40,668       9,785       106,645       42,302  

Other

     511       11       511       11  

Changes in operating assets and liabilities

     (1,959 )     (5,650 )     (69,548 )     28,113  
                                

Net cash provided by operating activities

     220,121       100,149       571,589       444,043  

Investing activities:

        

Acquisition of Kerr-McGee properties

     —         —         (1,061,769 )     —    

Investment in oil and gas property and equipment

     (201,652 )     (93,743 )     (588,978 )     (322,984 )

Proceeds from sales of oil and gas properties and equipment

     —         770       —         2,547  

(Purchases) sales of furniture, fixtures and other, net

     1,880       (401 )     (4,825 )     (759 )

Other

     (51 )     1,732       (331 )     (277 )
                                

Net cash used in investing activities

     (199,823 )     (91,642 )     (1,655,903 )     (321,473 )

Financing activities:

        

Borrowings of long-term debt

     304,000       40,000       1,123,732       42,550  

Repayments of borrowings of long-term debt

     (294,500 )     —         (485,500 )     (37,550 )

Proceeds from equity offering, net of costs

     (1 )     —         306,979       —    

Dividends to shareholders

     (2,278 )     (1,319 )     (8,225 )     (3,958 )

Debt issuance costs

     (355 )     —         (1,135 )     (889 )
                                

Net cash provided by financing activities

     6,866       38,681       935,851       153  
                                

(Decrease) increase in cash and cash equivalents

     27,164       47,188       (148,463 )     122,723  

Cash and cash equivalents, beginning of period

     12,071       140,510       187,698       64,975  
                                

Cash and cash equivalents, end of period

   $ 39,235     $ 187,698     $ 39,235     $ 187,698  
                                

 

12


W&T OFFSHORE, INC.

Additional Non-GAAP Information

Certain financial information included in our financial results are not measures of financial performance recognized by accounting principles generally accepted in the United States, or GAAP. These non-GAAP financial measures are “Adjusted Net Income”, “EBITDA”, and “Adjusted EBITDA”. Our management uses these non-GAAP measures in its analysis of our performance. These disclosures may not be viewed as a substitute for results determined in accordance with GAAP and are not necessarily comparable to non-GAAP performance measures which may be reported by other companies.

Reconciliation of Net Income to Adjusted Net Income

“Adjusted Net Income” does not include the unrealized derivative gain and associated tax effects. Adjusted Net Income is presented because the timing and amount of these items cannot be reasonably estimated and affect the comparability of operating results from period to period, and period to prior periods.

 

     Three Months Ended
December 31,
   Year Ended
December 31,
     2006     2005    2006     2005
     (In thousands, except per share amounts)
     (Unaudited)

Net income

   $ 38,107     $ 50,857    $ 199,104     $ 189,023

Unrealized commodity derivative loss (gain)

     1,748       —        (13,476 )     —  

Income tax adjustment for above item

     (611 )     —        4,717       —  
                             

Earnings stated without effect of the above items

   $ 39,243     $ 50,857    $ 190,345     $ 189,023
                             

Earnings per share-diluted without the effect of the above items

   $ 0.52     $ 0.77    $ 2.71     $ 2.87
                             

Reconciliation of Net Income to EBITDA

EBITDA is defined as net income plus income tax expense, net interest (income) expense, depreciation, depletion, amortization and accretion and non-cash expenses associated with unrealized changes in the fair market value of open derivative contracts. Although not prescribed under GAAP, we believe the presentation of EBITDA is relevant and useful because it helps our investors understand our operating performance and makes it easier to compare our results with those of other companies that have different financing, capital or tax structures. EBITDA should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. EBITDA, as we calculate it, may not be comparable to EBITDA measures reported by other companies. In addition, EBITDA does not represent funds available for discretionary use. “Adjusted EBITDA” excludes certain non-cash items that management believes affect the comparability of operating results, including the unrealized gain or loss related to open derivative contracts.

The following table presents a reconciliation of our consolidated net income to consolidated EBITDA.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2006    2005     2006     2005  
     (In thousands)  
     (Unaudited)  

Net income

   $ 38,107    $ 50,857     $ 199,104     $ 189,023  

Income tax expense

     21,697      26,847       107,250       101,003  

Net interest (income) expense

     10,390      (1,133 )     11,261       (1,601 )

Depreciation, depletion, amortization and accretion

     135,735      45,037       337,627       183,833  
                               

EBITDA

     205,929      121,608       655,242       472,258  

Adjustments:

         

Non-cash change in unrealized commodity derivatives (before tax)

     1,748      —         (13,476 )     —    
                               

Adjusted EBITDA

   $ 207,677    $ 121,608     $ 641,766     $ 472,258  
                               

 

13