EXHIBIT 99.1

LOGO

W&T OFFSHORE REPORTS ADJUSTED FOURTH QUARTER

EARNINGS PER SHARE OF $0.80 AND FULL YEAR 2007

FINANCIAL AND OPERATIONAL RESULTS

HOUSTON — February 28, 2008 — W&T Offshore, Inc. (NYSE: WTI) today announces record production and provides financial and operational results for the fourth quarter and full year 2007. Some of the highlights include:

 

   

Production increased to a record 126.5 Bcfe

 

   

Revenues increased to a record $1.1 billion and EBITDA and Adjusted EBITDA increased to a record $779 million and $820 million, respectively for the year

 

   

Fourth quarter 2007 production increased 19% from the third quarter 2007 and full year 2007 production increased 28% over 2006

 

   

W&T achieved 89% success in its exploration and development drilling program in 2007, including successfully drilling six of seven exploration wells and two of two development wells

 

   

Adjusted earnings per share for the fourth quarter 2007 was $0.80 versus $0.52 in 2006 and for the full year 2007 was $2.26 versus $2.71 in 2006

Tracy W. Krohn, Chairman and Chief Executive Officer, stated, “Integration and evaluation of the Kerr-McGee properties, our primary objectives in 2007, has resulted in the development of a very robust drilling program for 2008. Additionally, to assure that we would have ample liquidity and the financial flexibility to pursue that drilling program, as well as other attractive opportunities, we converted our short-term bank borrowings to long-term debt.


“Today, we are focused on capitalizing on the tremendous opportunities we created in 2007,” continued Mr. Krohn. “We are planning on drilling fifty wells during 2008, which is a record number for W&T. Over half of these wells are on former Kerr-McGee properties, and about two-thirds are from existing platforms or infrastructure. This large number of wells drilled on or near existing infrastructures or platforms will help W&T convert exploration successes to cash flow quickly,” Mr. Krohn added. “So far this year, we have five drilling rigs running and recently closed on the acquisition from Apache Corporation of the remaining working interest in the Ship Shoal 349 field “Mahogany” which we did not already own for a purchase price of $116 million. We believe we made the right choices in 2007 to help us achieve our corporate goals of production and reserve growth in 2008 and beyond.”

Revenues, Net Income and EPS: Net income for the fourth quarter of 2007 was $49.4 million, or $0.65 per diluted share, on revenues of $339.5 million compared to net income for the same quarter of 2006 of $38.1 million, or $0.50 per diluted share, on revenues of $264.4 million. Net income increased in the fourth quarter 2007, principally due to a higher realized price of $9.88 per thousand cubic feet equivalent (“Mcfe”), versus $7.38 per Mcfe in 2006. Operating income for the fourth quarter of 2007 reflects the impact of a $16.5 million unrealized derivative loss ($11.3 million after-tax), or $0.15 per diluted share, while operating income for the fourth quarter of 2006 includes an unrealized loss of $1.7 million ($1.1 million after-tax), or $0.02 per diluted share. Without the effect of these unrealized derivative losses, net income for the fourth quarter 2007 would have been $60.7 million, or $0.80 per diluted share, and net income for the corresponding quarter of 2006 would have been $39.2 million, or $0.52 per diluted share. See “Non-GAAP Information” later in this release.

Net income for the year ended December 31, 2007 was $144.3 million, or $1.90 per diluted share, or $2.26 per diluted share without the effect of unrealized derivative losses and the loss on extinguishment of debt, on revenues of $1,113.7 million. This compares to net income of $199.1 million or $2.84 per diluted share, or $2.71 per diluted share

 

2


without the effect of unrealized derivative gains, on revenues of $800.5 million for 2006. Adjusted net income declined in 2007 from 2006, due to higher lease operating expenses (“LOE”) and an increase in depreciation, depletion, amortization, and accretion (“DD&A”), partially offset by record commodity prices and higher production volumes.

Cash Flow from Operating activities and Adjusted EBITDA: EBITDA and Adjusted EBITDA are non-GAAP measures and are hereinafter defined in “Non-GAAP Information” later in this press release. Fourth quarter 2007 Adjusted EBITDA was $252.4 million compared to $207.7 million during the prior year's fourth quarter or a 22% increase. Net cash provided by operating activities for 2007 increased 20% to $688.6 million from $571.6 million in 2006. Adjusted EBITDA was $820.0 million for the year ended December 31, 2007, or a 28% increase, when compared to $641.8 million for the prior year period. Cash flow from operating activities and adjusted EBITDA were higher in 2007 due to a full year of production from the properties acquired from Kerr-McGee and a higher realized price on sales of our oil and natural gas production.

Production and Prices: We sold 21.2 billion cubic feet (“Bcf”) of natural gas at an average price of $7.28 per thousand cubic feet (“Mcf”) in the fourth quarter of 2007. We also sold 2.2 million barrels (“MMBbls”) of oil and natural gas liquids at an average price of $84.62 per barrel (“Bbl”) during the same time period. On a natural gas equivalent (“Bcfe”) basis, we sold 34.3 Bcfe at an average price of $9.88 per Mcfe. For the fourth quarter of 2006 we sold 23.0 Bcf of natural gas at an average price of $6.64 per Mcf and 2.1 MMBbls of oil and natural gas liquids at an average price of $52.13 per Bbl. On a Bcfe basis, we sold 35.8 Bcfe at an average price of $7.38 per Mcfe. Volumes were lower due to the natural production decline even though this was partially offset by an increase from our exploitation efforts.

We sold 76.7 Bcf of natural gas at an average price of $7.20 per Mcf for the year ended December 31, 2007 and 8.3 MMBbls of oil and natural gas liquids at an average price of $67.58 per Bbl during the same time period. On a Mcfe basis, the Company sold 126.5 Bcfe at an average price of $8.80 per Mcfe. For the year 2006, the Company sold 60.4

 

3


Bcf of natural gas at an average price of $7.08 per Mcf and 6.5 MMBbls of oil and natural gas liquids 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 same period in 2006. Our 2007 volumes are a new production record.

Lease Operating Expenses: LOE for the fourth quarter of 2007 increased to $65.6 million, or $1.91 per Mcfe, from $45.3 million, or $1.26 per Mcfe, in the fourth quarter of 2006. LOE for the year ended December 31, 2007 was $234.8 million, or $1.86 per Mcfe, compared to $114.0 million, or $1.15 per Mcfe, in 2006. The increases in quarterly and year-to-date LOE are primarily attributable to higher operating costs, hurricane remediation not covered by insurance, workover expenditures and an increase in insurance premiums as a result of hurricanes Katrina and Rita in 2005.

Depreciation, depletion, amortization and accretion: DD&A increased to $159.6 million, or $4.65 per Mcfe, in the fourth quarter of 2007 from $135.7 million, or $3.79 per Mcfe, in the same period of 2006. DD&A for the year ended 2007 was $532.9 million, or $4.21 per Mcfe, compared to DD&A of $337.6 million, or $3.40 per Mcfe, for the same period in 2006. DD&A increased due to capital expenditures, increased future development costs, higher estimated asset retirement obligations, increased volumes produced in 2007 and a 13% reduction in proved reserves for the year ended December 31, 2007.

Capital Expenditures and Operations Update: For the year ended December 31, 2007, capital expenditures were $361 million, including $171 million for development activities, $129 million for exploration, $40 million for seismic and $21 million for other capital items. This compares to capital expenditures in 2006 of $589 million.

 

4


Drilling Highlights: In the fourth quarter of 2007, the Company participated in the drilling of four exploration wells. One of the wells was in deepwater and three were on the conventional shelf.

 

Successful Wells:

         

Field Name/Well

  

Category

   Working Interest %

Green Canyon 82 #4

                               Exploration/Deepwater    100%

Ship Shoal 300 A-1ST

                               Exploration/Shelf      76%

Ship Shoal 300 A-3ST

                               Exploration/Shelf      76%

Non-commercial Well:

         

Field Name/Well

  

Category

   Working Interest %

Main Pass 162 A-3

                               Exploration/Shelf      67%

After the Close of the Quarter

     

Successful Wells:

         

Field Name/Well

  

Category

   Working Interest %

South Timbalier 217 A-3

                               Exploration/Shelf      50%

Ship Shoal 315 A-3ST

                               Exploration/Shelf    100%

Ship Shoal 300 A-2ST

                               Exploration/Shelf    100%

Ship Shoal 314 A-4ST

                               Exploration/Shelf    100%

Reserves: In 2007, W&T replaced 24% of its production through the drill-bit including extensions and revisions. As of December 31, 2007, total proved reserves were 638.8 Bcfe compared to proved reserves of 735.2 Bcfe as of December 31, 2006. Year-end 2007 proved reserves are comprised of 52% natural gas and 48% oil and natural gas liquids. The present value of our total proved reserves discounted at 10%, including estimated asset retirement obligations discounted to present value based on a 10% annual discount rate, and without deducting any future income taxes, is $3.1 billion based on year-end prices of $6.88 per Mcf of natural gas and $87.22 per Bbl of oil and natural gas liquids adjusted for basis differentials. The Company’s estimate of proved reserves is 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, 2007

Classification of Reserves

   Oil
(MMBbls)
   Gas
(Bcf)
   Total
(Bcfe)
   % of Total
Proved
    PV-10 (1)
(In millions)

Proved developed producing

   13.5    143.5    224.1    35 %   $ 964.2

Proved developed non-producing

   13.2    91.8    171.2    27 %     1,001.8
                           

Total proved developed

   26.7    235.3    395.3    62 %     1,966.0

Proved undeveloped

   24.3    97.5    243.5    38 %     1,089.3
                           

Total proved

   51.0    332.8    638.8    100 %   $ 3,055.3
                           

 

(1) The PV-10 value is a non-GAAP measure and is hereinafter defined in the “Non-GAAP Information” later in this press release

2007 Reserve Reconciliation:

 

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

Proved reserves as of December 31, 2006

   55,659     401,237     735,189  

Revisions of previous estimates (2)

   579     (22,176 )   (18,702 )

Discoveries and extensions (3)

   2,910     30,979     48,441  

Purchases (sales) of minerals in place

   150     (494 )   404  

Production

   (8,301 )   (76,727 )   (126,533 )
                  

Proved reserves as of December 31, 2007

   50,997     332,819     638,799  
                  

 

(1) One million cubic feet equivalent (MMcfe) is 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) Revisions of previous estimates result from changes in commodity prices and changes in the performance of our properties. Positive revisions due to price changes were 19.8 Bcfe and negative revisions due to performance were 38.5 Bcfe.
(3) Approximately 68% of these volumes are attributable to extensions and discoveries resulting from five of six successful exploratory wells in 2007 and the deepening of the previously drilled No. 3 well at Green Canyon 82 “Healey.” Approximately 37% of the oil and natural gas equivalent volumes of such extensions and discoveries were attributable to four new exploratory wells on the conventional shelf, 4% of such volumes were attributable to one new exploratory well on the deep shelf and 27% of such volumes were attributable to the Green Canyon 82 No. 3 well.

 


Outlook: The guidance for first quarter and full year 2008 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 2008 is shown in the table below.

2008 Production and Cost Guidance:

 

Estimated Production

   First Quarter
2008
   Full-Year
2008

Crude oil (MMBbls)

   2.0 – 2.1    7.4 – 9.4

Natural gas (Bcf)

   17.5 – 18.4    65.9 – 83.8

Total (Bcfe)

   29.2 – 30.7    110.0 –140.0

 

Operating Expenses ($ in millions, except as noted)

   First Quarter
2008
   Full-Year
2008

Lease operating expenses

   $50 – $60    $204 – $243

Gathering, transportation & production taxes

   $7 – $8    $27 – $33

General and administrative

   $11 – $13    $45 – $52

Income tax rate, % deferred

   34%, 50%    34%, 60%

Conference Call Information: W&T will hold a conference call to discuss financial and operational results on Thursday, February 28, 2008 at 10:30 a.m. Eastern Time / 9:30 a.m. Central Time. To participate, dial (303) 275-2170 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 6, 2008, and may be accessed by calling (303) 590-3000 and using the pass code 11109032.

 

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, 2006 (www.sec.gov).

 

8


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
      2007     2006     2007     2006  
     (In thousands, except per share data)  

Revenues

   $ 339,456     $ 264,384     $ 1,113,749     $ 800,466  
                                

Operating costs and expenses:

        

Lease operating expenses (1)

     65,604       45,289       234,758       113,993  

Gathering, transportation costs and production taxes

     6,821       6,003       21,447       17,697  

Depreciation, depletion and amortization

     154,022       131,079       510,903       325,131  

Asset retirement obligation accretion

     5,530       4,656       22,007       12,496  

General and administrative expenses (1)

     9,613       9,614       38,853       37,778  

Derivative loss (gain)

     21,450       (2,451 )     36,532       (24,244 )
                                

Total costs and expenses

     263,040       194,190       864,500       482,851  
                                

Operating income

     76,416       70,194       249,249       317,615  

Interest expense:

        

Incurred

     14,414       19,904       62,188       30,418  

Capitalized

     (5,983 )     (9,100 )     (25,100 )     (13,238 )

Loss on extinguishment of debt

     —         —         2,806       —    

Other income

     3,896       414       6,404       5,919  
                                

Income before income taxes

     71,881       59,804       215,759       306,354  

Income taxes

     22,471       21,697       71,459       107,250  
                                

Net income

   $ 49,410     $ 38,107     $ 144,300     $ 199,104  
                                

Earnings per common share:

        

Basic

   $ 0.65     $ 0.50     $ 1.90     $ 2.84  

Diluted

     0.65       0.50       1.90       2.84  

Weighted average shares outstanding:

        

Basic

     75,788       75,748       75,787       70,177  

Diluted

     76,012       75,812       75,939       70,217  

Consolidated Cash Flow Information

        

Net cash provided by operating activities

   $ 215,929     $ 220,121     $ 688,597     $ 571,589  

Capital expenditures-oil and gas properties

     83,937       201,652       361,235       1,650,747  

Other Financial Information

        

Adjusted EBITDA

   $ 252,439     $ 207,677     $ 819,990     $ 641,766  

 

(1) Certain industry related reimbursements for overhead expenses from joint interest owners have been reclassified from lease operating expenses to general and administrative expenses in order to better match the underlying reimbursement with the actual cost recorded. The 2006 amounts have been reclassified to conform with the 2007 presentation. The effect of these reclassifications had no impact on operating income or net income.

 

9


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Operating Data

(Unaudited)

 

     Three Months Ended
December 31,
   Year Ended
December 31,
     2007    2006    2007    2006

Net sales:

           

Natural gas (MMcf)

     21,229      22,957      76,727      60,447

Oil (MBbls)

     2,185      2,149      8,301      6,456

Total natural gas and oil (MMcfe) (1)

     34,340      35,848      126,533      99,181

Average daily equivalent sales (MMcfe/d)

     373.3      389.7      346.7      271.7

Average realized sales prices (Unhedged):

           

Natural gas ($/Mcf)

   $ 7.28    $ 6.64    $ 7.20    $ 7.08

Oil ($/Bbl)

     84.62      52.13      67.58      57.70

Natural gas equivalent ($/Mcfe)

     9.88      7.38      8.80      8.07

Average realized sales prices (Hedged): (2)

           

Natural gas ($/Mcf)

   $ 7.31    $ 6.72    $ 7.28    $ 7.23

Oil ($/Bbl)

     82.04      53.24      67.01      57.97

Natural gas equivalent ($/Mcfe)

     9.74      7.49      8.81      8.18

Average per Mcfe ($/Mcfe):

           

Lease operating expenses (3)

   $ 1.91    $ 1.26    $ 1.86    $ 1.15

Gathering and transportation costs and production taxes

     0.20      0.17      0.17      0.18

Depreciation, depletion, amortization and accretion

     4.65      3.79      4.21      3.40

General and administrative expenses (3)

     0.28      0.27      0.31      0.38

Net cash provided by operating activities

     6.29      6.14      5.44      5.76

Adjusted EBITDA

     7.35      5.79      6.48      6.47

 

(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) Data for 2007 and 2006 includes the effects of our commodity derivative contracts that do not qualify for hedge accounting.
(3) Certain industry related reimbursements for overhead expenses from joint interest owners have been reclassified from lease operating expenses to general and administrative expenses in order to better match the underlying reimbursement with the actual cost recorded. The 2006 amounts have been reclassified to conform with the 2007 presentation.

 

10


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

 

     December 31,  
     2007     2006  
    

(In thousands, except

share data)

 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 314,050     $ 39,235  

Receivables

     172,128       239,899  

Prepaid expenses and other assets

     43,645       49,559  
                

Total current assets

     529,823       328,693  

Property and equipment – at cost:

    

Oil and gas properties and equipment (full cost method, of which $278,947 at December 31, 2007 and $308,231 at December 31, 2006 were excluded from amortization)

     3,805,208       3,297,153  

Furniture, fixtures and other

     10,267       10,948  
                

Total property and equipment

     3,815,475       3,308,101  

Less accumulated depreciation, depletion and amortization

     1,552,744       1,042,315  
                

Net property and equipment

     2,262,731       2,265,786  

Restricted deposits for asset retirement obligations and other assets

     29,780       15,206  
                

Total assets

   $ 2,822,334     $ 2,609,685  
                

Liabilities and Shareholders’ Equity

    

Current liabilities:

    

Current maturities of long-term debt

   $ 3,000     $ 271,380  

Accounts payable

     170,103       247,324  

Undistributed oil and gas proceeds

     47,911       46,933  

Asset retirement obligations

     19,749       41,718  

Accrued liabilities

     65,328       28,825  

Current income taxes payable

     12,975       —    

Deferred income taxes – current portion

     —         7,896  
                

Total current liabilities

     319,066       644,076  

Long-term debt, less current maturities – net of discount

     651,764       413,617  

Asset retirement obligations, less current portion

     438,932       272,350  

Deferred income taxes

     255,097       232,835  

Other liabilities

     6,135       3,890  

Commitments and contingencies

    

Shareholders’ equity:

    

Common stock, $0.00001 par value; 118,330,000 shares authorized; issued and outstanding 76,175,159 and 75,900,082 shares at December 31, 2007 and December 31, 2006, respectively

     1       1  

Additional paid-in capital

     365,667       361,855  

Retained earnings

     786,803       681,634  

Accumulated other comprehensive loss

     (1,131 )     (573 )
                

Total shareholders’ equity

     1,151,340       1,042,917  
                

Total liabilities and shareholders’ equity

   $ 2,822,334     $ 2,609,685  
                

 

11


W&T OFFSHORE, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2007     2006     2007     2006  
     (In thousands)  

Operating activities:

        

Net income

   $ 49,410     $ 38,107     $ 144,300     $ 199,104  

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

        

Depreciation, depletion, amortization and accretion

     159,552       135,735       532,910       337,627  

Amortization of debt issuance costs and discount on indebtedness

     632       4,944       6,472       8,182  

Loss on extinguishment of debt

     —         —         2,806       —    

Share-based compensation related to restricted stock issuances

     918       367       3,409       2,544  

Unrealized derivative loss (gain)

     16,471       1,748       37,831       (13,476 )

Deferred income taxes

     8,659       40,668       8,751       106,645  

Other

     260       511       1,006       511  

Changes in operating assets and liabilities

     (19,973 )     (1,959 )     (48,888 )     (69,548 )
                                

Net cash provided by operating activities

     215,929       220,121       688,597       571,589  
                                

Investing activities:

        

Acquisition of Kerr-McGee properties

     —         —         —         (1,061,769 )

Investment in oil and gas properties and equipment, net

     (85,738 )     (201,652 )     (359,376 )     (588,978 )

Purchases of furniture, fixtures and other, net

     (363 )     1,829       (711 )     (5,156 )
                                

Net cash used in investing activities

     (86,101 )     (199,823 )     (360,087 )     (1,655,903 )

Financing activities:

        

Issuance of Senior Notes

     —         —         450,000       —    

Borrowings of other long-term debt

     —         304,000       458,000       1,123,732  

Repayments of long-term debt

     (750 )     (294,500 )     (946,500 )     (485,500 )

Proceeds from equity offering, net of costs

     —         —         —         306,979  

Dividends to shareholders

     (2,287 )     (2,278 )     (9,137 )     (8,225 )

Debt issuance costs and other

     (548 )     (356 )     (6,058 )     (1,135 )
                                

Net cash provided by (used in) financing activities

     (3,585 )     6,866       (53,695 )     935,851  
                                

Increase (decrease) in cash and cash equivalents

     126,243       27,164       274,815       (148,463 )

Cash and cash equivalents, beginning of period

     187,807       12,071       39,235       187,698  
                                

Cash and cash equivalents, end of period

   $ 314,050     $ 39,235     $ 314,050     $ 39,235  
                                

 

12


W&T OFFSHORE, INC. AND SUBSIDIARIES

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," "Adjusted EBITDA," and “PV-10.” 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) loss and the loss on extinguishment of debt 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 current periods to prior periods.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2007     2006     2007     2006  
     (In thousands, except per share amounts)  
     (Unaudited)  

Net Income

   $ 49,410     $ 38,107     $ 144,300     $ 199,104  

Loss on extinguishment of debt

     —         —         2,806       —    

Unrealized derivative loss (gain)

     16,471       1,748       37,831       (13,476 )

Income tax adjustment for above items

     (5,149 )     (611 )     (13,459 )     4,717  
                                

Adjusted net income

   $ 60,732     $ 39,243     $ 171,478     $ 190,345  
                                

Adjusted earnings per share-diluted

   $ 0.80     $ 0.52     $ 2.26     $ 2.71  
                                

Reconciliation of Net Income to Adjusted EBITDA

We define EBITDA as net income plus income tax expense, net interest expense (income), and depreciation, depletion, amortization and accretion. We believe the presentation of EBITDA and Adjusted EBITDA provide useful information regarding our ability to service debt and to fund capital expenditures and help our investors understand our operating performance and make it easier to compare our results with those of other companies that have different financing, capital and tax structures. Adjusted EBITDA excludes the loss on extinguishment of debt and the unrealized gain or loss related to our open derivative contracts. Although not prescribed under generally accepted accounting principles, we believe the presentation of EBITDA and Adjusted EBITDA are relevant and useful because they help our investors understand our operating performance and make it easier to compare our results with those of other companies that have different financing, capital and tax structures. EBITDA and Adjusted 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 and Adjusted EBITDA, as we calculate them, may not be comparable to EBITDA and Adjusted EBITDA measures reported by other companies. In addition, EBITDA and Adjusted EBITDA do not represent funds available for discretionary use.

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

 

     Three Months Ended
December 31,
   Year Ended
December 31,
 
     2007    2006    2007    2006  
     (In thousands)  
     (Unaudited)  

Net Income

   $ 49,410    $ 38,107    $ 144,300    $ 199,104  

Income taxes

     22,471      21,697      71,459      107,250  

Net interest expense

     4,535      10,390      30,684      11,261  

Depreciation, depletion, amortization and accretion

     159,552      135,735      532,910      337,627  
                             

EBITDA

     235,968      205,929      779,353      655,242  

Adjustments:

           

Loss on extinguishment of debt

     —        —        2,806      —    

Unrealized derivative loss (gain)

     16,471      1,748      37,831      (13,476 )
                             

Adjusted EBITDA

   $ 252,439    $ 207,677    $ 819,990    $ 641,766  
                             

 

13


Reconciliation of PV-10 to Standardized Measure of Discounted Future Net Cash Flows

The PV-10, as calculated by our independent petroleum consultant, has been adjusted by the Company to include estimated asset retirement obligations discounted to their present values based on a 10% annual discount rate and using the same estimated useful lives as those used in our calculation of asset retirement obligations under Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations. PV-10 is a non-GAAP financial measure; therefore, the following table reconciles our calculation of PV-10 to the standardized measure of discounted future net cash flows, which is the most directly comparable GAAP financial measure. Management believes that the presentation of the non-GAAP financial measure of PV-10 provides useful information to investors because it is widely used by professional analysts and sophisticated investors in evaluating oil and natural gas companies. Management believes that PV-10 is relevant and useful for evaluating the relative monetary significance of oil and natural gas properties. Further, professional analysts and sophisticated investors may utilize the measure as a basis for comparison of the relative size and value of our reserves to other companies’ reserves. Management also uses this pre-tax measure when assessing the potential return on investment related to oil and natural gas properties and in evaluating acquisition opportunities. Because there are many unique factors that can impact an individual company when estimating the amount of future income taxes to be paid, we believe the use of a pre-tax measure is valuable for evaluating us. PV-10 is not a measure of financial or operating performance under GAAP, nor is it intended to represent the current market value of our estimated oil and natural gas reserves. PV-10 should not be considered in isolation or as a substitute for the standardized measure of discounted future net cash flows as defined under GAAP.

The following table represents a reconciliation of our PV-10 to Standard Measure of discounted future net cash flows.

 

     At
December 31,
 
     2007  
     (Unaudited)  
     (In millions)  

Present value of estimated future net revenues (PV-10)

   $ 3,055.3  

Future income taxes, discounted at 10%

     (943.0 )
        

Standardized measure of discounted future net cash flows

   $ 2,112.3  
        

 

14