Whiting Petroleum Corporation's (NYSE: WLL) production in the
fourth quarter of 2011 totaled a record 6.50 million barrels of oil
equivalent (MMBOE), of which 5.45 million barrels were crude oil/natural
gas liquids (84%) and 1.05 MMBOE was natural gas (16%). This fourth
quarter 2011 production total equates to a new record daily average
production rate of 70,685 barrels of oil equivalent (BOE), which
compared to an average daily rate of 67,900 BOE in the fourth quarter of
2010. Production of 73,240 BOE per day in December 2011 represented a 3%
increase over the 71,370 BOE per day average rate in September 2011.
Production in 2011 totaled a record 24.8 MMBOE, or an average of 67,890
BOE per day, compared to 23.6 MMBOE, or an average of 64,650 BOE per
day, in 2010. The 5% increase in production for 2011 versus 2010 was
primarily the result of organic production growth in the North Dakota
Bakken and Three Forks formations as well as the continued response from
Whiting's CO2 enhanced oil recovery (EOR) projects.
In January 2012 our production averaged more than 76,000 BOE per day as
we experienced exceptional drilling results and brought on line an
additional 11 shut-in wells in our Sanish field. We have increased our
first quarter 2012 production guidance to a range of 75,700 – 79,100 BOE
per day from the prior range of 72,500 – 74,700 BOE per day. We have
also increased our full-year 2012 production guidance to a range of
77,300 – 81,100 BOE per day, up from our prior range of 76,500 – 80,600
BOE per day. Our revised guidance for 2012 translates into an estimated
production increase of between 14% and 20% over 2011. This production
guidance does not consider the impact of the announced offering of
Whiting USA Trust II, which is projected to produce approximately 1,467
MBOE for the full-year 2012 based on the trust's projected 90% ownership
of the underlying properties.
Operating and Financial Results
The following tables summarize the fourth quarter and full-year
operating and financial results for 2011 and 2010.
|
|
Three Months Ended December 31,(1) |
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
Change
|
|
Production (MMBOE/MBOE/d)
| | | |
6.50/70.69
| | | |
6.25/67.90
| | | |
4%
|
|
Discretionary Cash Flow-MM$ (2) | | | |
328.8
| | | |
277.2
| | | |
19%
|
|
Total Revenues-MM$
| | | |
498.6
| | | |
413.5
| | | |
21%
|
|
Net Income Available to Shareholders-MM$
| | | |
62.6
| | | |
65.9
| | | |
(5%)
|
|
Per Basic Share
| | | |
$0.54
| | | |
$0.56
| | | |
(5%)
|
|
Per Diluted Share
| | | |
$0.53
| | | |
$0.56
| | | |
(5%)
|
Adjusted Net Income Available to Common Shareholders-MM$ (3) | | | |
124.5
| | | |
99.0
| | | |
26%
|
|
Per Basic Share
| | | |
$1.06
| | | |
$0.85
| | | |
25%
|
|
Per Diluted Share
|
|
|
|
$1.05
|
|
|
|
$0.84
|
|
|
|
25%
|
| | | | | | | | | | | |
| |
|
|
Twelve Months Ended December 31,(1) |
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
Change
|
|
Production (MMBOE/MBOE/d)
| | | |
24.78/67.89
| | | |
23.60/64.65
| | | |
5%
|
|
Discretionary Cash Flow-MM$ (2) | | | |
1,242.7
| | | |
949.3
| | | |
31%
|
|
Total Revenues-MM$
| | | |
1,899.6
| | | |
1,516.1
| | | |
25%
|
|
Net Income Available to Shareholders-MM$
| | | |
490.6
| | | |
272.7
| | | |
80%
|
|
Per Basic Share
| | | |
$ 4.18
| | | |
$2.57
| | | |
63%
|
|
Per Diluted Share
| | | |
$ 4.14
| | | |
$2.55
| | | |
62%
|
Adjusted Net Income Available to Common Shareholders-MM$ (3) | | | |
456.2
| | | |
304.7
| | | |
50%
|
|
Per Basic Share
| | | |
$3.89
| | | |
$2.99
| | | |
30%
|
|
Per Diluted Share
|
|
|
|
$3.85
|
|
|
|
$2.71
|
|
|
|
42%
|
| | | | | | | | | | | |
|
(1) Restated for the 2010 period to reflect the Company's
February 22, 2011 two-for-one stock split.
(2) A
reconciliation of discretionary cash flow to net cash provided by
operating activities is included later in this news release.
(3)
A reconciliation of adjusted net income available to common shareholders
to net income available to common shareholders is included later in this
news release.
Proved Reserves at December 31, 2011
As of December 31, 2011, Whiting had estimated proved reserves of 345.2
MMBOE, of which 69% were classified as proved developed. These estimated
proved reserves had a pre-tax PV10% value of $7,404.7 million, of which
approximately 97% came from properties located in Whiting's Rocky
Mountain, Permian Basin and Mid-Continent core areas. The following
table summarizes by core area, Whiting's estimated proved reserves as of
December 31, 2011, their corresponding pre-tax PV10% values and the
fourth quarter 2011 average daily production rates:
|
|
|
| Proved Reserves (1) |
|
|
|
| Q4 2011 Average Daily Production (MBOE/d) |
Core Area | | | | Oil (MMBbl)(2) |
|
|
|
| Natural Gas (Bcf) |
|
|
|
| Total (MMBOE) |
|
|
|
| % Oil(2) |
|
|
|
| Pre-Tax PV10% Value(3) (In
MM) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Rocky Mountains
| | | |
132.2
| | | | |
162.3
| | | | |
159.2
| | | | |
83%
| | | | |
$
|
4,157.1
| | | | |
44.4
|
|
Permian Basin
| | | |
122.5
| | | | |
38.1
| | | | |
128.8
| | | | |
95%
| | | | |
$
|
2,011.6
| | | | |
13.4
|
|
Other(4) | | | |
43.1
| | | | |
84.6
| | | | |
57.2
| | | | |
75%
| | | | |
$
|
1,236.0
| | | | |
12.9
|
|
Total
| | | |
297.8
| | | | |
285.0
| | | | |
345.2
| | | | |
86%
| | | | |
$
|
7,404.7
| | | | |
70.7
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
|
|
Oil and gas reserve quantities and related discounted future net
cash flows have been derived from oil and gas prices calculated
using an average of the first-day-of-the month NYMEX price for each
month within the 12 months ended December 31, 2011, pursuant to
current SEC and FASB guidelines. The NYMEX prices used were
$96.19/Bbl and $4.12/MMBtu.
|
(2) | | | |
Oil includes natural gas liquids.
|
(3) | | | |
Pre-tax PV10% may be considered a non-GAAP financial measure as
defined by the SEC and is derived from the standardized measure of
discounted future net cash flows, which is the most directly
comparable US GAAP financial measure. Pre-tax PV10% is computed on
the same basis as the standardized measure of discounted future net
cash flows but without deducting future income taxes. As of December
31, 2011, our discounted future income taxes were $2,132.2 million
and our standardized measure of after-tax discounted future net cash
flows was $5,272.5 million. We believe pre-tax PV10% is a useful
measure for investors for evaluating the relative monetary
significance of our oil and natural gas properties. We further
believe investors may utilize our pre-tax PV10% as a basis for
comparison of the relative size and value of our proved reserves to
other companies because many factors that are unique to each
individual company impact the amount of future income taxes to be
paid. Our management uses this measure when assessing the potential
return on investment related to our oil and gas properties and
acquisitions. However, pre-tax PV10% is not a substitute for the
standardized measure of discounted future net cash flows. Our
pre-tax PV10% and the standardized measure of discounted future net
cash flows do not purport to present the fair value of our proved
oil and natural gas reserves.
|
(4) | | | |
Other consists of Mid-Continent, Michigan, and Gulf Coast.
|
| | | |
|
The following is a summary of Whiting's changes in quantities of proved
oil and gas reserves for the year ended December 31, 2011:
|
|
|
| Oil (MBbl) |
|
|
|
| Natural Gas (MMcf) |
|
|
|
| Total (MBOE) |
|
Balance – December 31, 2010
| | | |
254,278
|
| | | |
303,544
|
| | | |
304,869
|
|
Extensions and discoveries
| | | |
44,684
| | | | |
23,211
| | | | |
48,552
|
|
Sales of minerals in place
| | | |
(1,211)
| | | | |
(9,759)
| | | | |
(2,837)
|
|
Purchases of minerals in place
| | | |
172
| | | | |
1,639
| | | | |
445
|
|
Production
| | | |
(20,373)
| | | | |
(26,443)
| | | | |
(24,780)
|
|
Revisions to previous estimates
| | | |
20,203
|
| | | |
(7,217)
| | | | |
19,000 (1) |
|
Balance – December 31, 2011
| | | |
297,753
| | | | |
284,975
| | | | |
345,249
|
| | | | | | | | | | | | | |
|
(1) Whiting has experienced positive reserve revisions
in each of the last three years (2009-2011). Of the 19.0 MMBOE of upward
revisions in 2011, 4.7 MMBOE were due to commodity prices and 14.3 MMBOE
were the result of reservoir analysis and well performance. The liquids
component of the net 14.3 MMBOE revision consisted of a 15.7 MMBOE
increase that was primarily related to our Postle and North Ward Estes
fields where performance of the EOR projects supported an increase in
proved reserves. The gas component of the net 14.3 MMBOE revision
consisted of a 1.4 MMBOE decrease due to production performance of two
wells in our Flat Rock field.
Whiting's proved reserves of 345.2 MMBOE represented a 13.2% increase
over the 304.9 MMBOE of proved reserves at year-end 2010. An estimated
48.6 MMBOE of proved reserves were added through exploration and
development activities. In total, Whiting replaced 274% of its 2011
production of 24.8 MMBOE at an all-in finding and development cost of
$27.09 per BOE, which includes $230.6 million in facilities and $186.9
million of land expenditures. The table at the end of this news release
summarizes Whiting's all-in finding and development costs and reserve
replacement for the three-year period ended December 31, 2011.
Most of the proved reserve additions during 2011 came from the Company's
Bakken and Three Forks development in the Williston Basin of North
Dakota and Montana. Whiting booked an estimated 45.1 MMBOE of new Bakken
and Three Forks proved reserves, bringing its total proved reserves in
the Northern Rockies to 128.6 MMBOE at year-end 2011. Of this 128.6
MMBOE, 69% were proved developed and 31% were proved undeveloped.
Probable and Possible Reserves at December 31,
2011
At year-end 2011, Whiting's probable reserves were estimated to be 105.9
MMBOE and our possible reserves were estimated to be 195.3 MMBOE, for a
total of 301.2 MMBOE. The year-end 2011 estimated pre-tax PV10% for our
probable and possible reserves was $3,059.2 million, representing a 27%
increase over the $2,415.2 million at year-end 2010.
The EOR project at our North Ward Estes field represented 115.5 MMBOE of
the 301.2 MMBOE total, or 38%. The other primary contributors to
Whiting's probable and possible reserve estimates were additional Bakken
and Three Forks reserves in the Williston Basin with 71.0 MMBOE. As with
our proved reserves, 100% of Whiting's probable and possible reserve
estimates were independently engineered by Cawley, Gillespie &
Associates, Inc. Please refer to "Disclosure Regarding Reserves and
Resources" later in this news release for information on probable and
possible reserves.
The following tables summarize Whiting's estimated probable and possible
reserves as of December 31, 2011 by core area and the corresponding
pre-tax PV10% values.
|
| Probable Reserves (1) |
Core Area |
|
| | Oil (MMBbl)(2) |
|
|
| Natural Gas (Bcf) |
|
|
| Total (MMBOE) |
|
|
| % |
|
|
| Pre-Tax PV10% Value(3) |
| | | | | | | | | | | | Oil(2) | | | | (In MM) |
| | | | | | | | | | | | | | | | | | | | |
|
|
Rocky Mountains
| | | |
24.7
| | | |
133.5
| | | |
46.9
| | | |
53%
| | | |
$
|
374.9
|
|
Permian Basin
| | | |
36.9
| | | |
53.0
| | | |
45.8
| | | |
81%
| | | |
$
|
576.6
|
|
Other(4) | | | |
9.2
|
|
|
|
24.4
|
|
|
|
13.2
|
|
|
|
69%
|
|
|
|
$
|
83.9
|
|
Total
| | | |
70.8
|
|
|
|
210.9
|
|
|
|
105.9
|
|
|
|
67%
|
|
|
|
$
|
1,035.4
|
| |
|
|
| Possible Reserves (1) |
Core Area | | | | Oil (MMBbl)(2) | | | | Natural Gas (Bcf) | | | | Total (MMBOE) | | | | % | | | | | Pre-Tax PV10% Value(3) |
| | | | | | | | | | | | Oil(2) | | | | | (In MM) |
| | | | | | | | | | | | | | | | | | | | |
|
|
Rocky Mountains
| | | |
59.2
| | | |
150.0
| | | |
84.3
| | | |
70%
| | | |
$
|
1,086.9
|
|
Permian Basin
| | | |
101.9
| | | |
8.9
| | | |
103.3
| | | |
99%
| | | |
$
|
861.0
|
|
Other(4) | | | |
3.0
| | | |
28.3
| | | |
7.7
| | | |
39%
| | | |
$
|
75.9
|
|
Total
| | | |
164.1
|
|
|
|
187.2
|
|
|
|
195.3
|
|
|
|
84%
|
|
|
|
$
|
2,023.8
|
| | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
|
|
Oil and gas reserve quantities and related discounted future net
cash flows have been derived from oil and gas prices calculated
using an average of the first-day-of-the month NYMEX price for each
month within the 12 months ended December 31, 2011, pursuant to SEC
and FASB guidelines. The NYMEX prices used were $96.19/Bbl and
$4.12/MMBtu.
|
(2) | | | |
Oil includes natural gas liquids.
|
(3) | | | |
Pre-tax PV10% amounts above represent the present value of estimated
future revenues to be generated from the production of probable or
possible reserves, calculated net of estimated lease operating
expenses, production taxes and future development costs, using costs
as of the date of estimation without future escalation and using
12-month average prices, without giving effect to non-property
related expenses such as general and administrative expenses, debt
service and depreciation, depletion and amortization, or future
income taxes and discounted using an annual discount rate of 10%.
With respect to pre-tax PV10% amounts for probable or possible
reserves, there do not exist any directly comparable US GAAP
measures, and such amounts do not purport to present the fair value
of our probable and possible reserves.
|
(4) | | | |
Other consists of Mid-Continent, Michigan, and Gulf Coast.
|
| | | |
|
Resource Potential at December 31, 2011
Whiting has internally estimated its unrisked total resource potential
to be 479 MMBOE at year-end 2011, representing a 28% increase from the
374 MMBOE estimate at year-end 2010. The largest contributor to this 479
MMBOE total was continued Bakken and Three Forks exploration in North
Dakota and Montana with 180 MMBOE. The year-end 2011 estimated PV10% for
our resource potential was $4,734 million, representing a 12% increase
over the $4,238 million at year-end 2010. Please refer to "Disclosure
Regarding Reserves and Resources" later in this news release for
information on resource potential.
The following table summarizes Whiting's estimated resource potential as
of December 31, 2011 by core area and the corresponding pre-tax PV10%.
|
|
|
|
|
| Resource Potential (1) |
Core Area | | | | Oil (MMBbl)(2) |
|
|
| Natural Gas (Bcf) |
|
|
| Total (MMBOE) |
|
|
| % |
|
|
| Pre-Tax PV10% Value(3) |
| | | | | | | | | | | | Oil(2) | | | | (In MM) |
| | | | | | | | | | | | | | | | | | | | |
|
|
Rocky Mountains
| | | |
297.4
| | | |
506.7
| | | |
381.9
| | | |
78%
| | | |
$
|
3,944.9
|
|
Permian Basin
| | | |
59.9
| | | |
86.1
| | | |
74.2
| | | |
81%
| | | |
$
|
706.8
|
|
Other
| | | |
7.4
|
|
|
|
91.8
|
|
|
|
22.6
|
|
|
|
32%
|
|
|
|
$
|
82.2
|
|
Total
| | | |
364.7
|
|
|
|
684.6
|
|
|
|
478.7
|
|
|
|
76%
|
|
|
|
$
|
4,733.9
|
| | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
|
|
Oil and gas reserve quantities and related discounted future net
cash flows have been derived from oil and gas prices calculated
using an average of the first-day-of-the month NYMEX price for each
month within the 12 months ended December 31, 2011, pursuant to SEC
and FASB guidelines. The NYMEX prices used were $96.19/Bbl and
$4.12/MMBtu.
|
(2) | | | |
Oil includes natural gas liquids.
|
(3) | | | |
Pre-tax PV10% amounts above represent the present value of estimated
future revenues to be generated from the production of resource
potential reserves, calculated net of estimated lease operating
expenses, production taxes and future development costs, using costs
as of the date of estimation without future escalation and using
12-month average prices, without giving effect to non-property
related expenses such as general and administrative expenses, debt
service and depreciation, depletion and amortization, or future
income taxes and discounted using an annual discount rate of 10%.
With respect to pre-tax PV10% values of resource potential reserves,
there do not exist any directly comparable US GAAP measures and such
amounts do not purport to present the fair value of our resource
potential reserves.
|
(4) | | | |
Other consists of Mid-Continent, Michigan, and Gulf Coast.
|
| | | |
|
Total Drilling Locations at December 31, 2011
Based on independent engineering, Whiting has a total of 2,264 proved,
probable and possible gross drilling locations. Of these, 31% are
located in its core Northern Rockies Region, which includes Whiting's
Bakken/Three Forks projects in the Williston Basin. In addition, the
Company estimates it has 3,741 gross resource locations across its
company-wide acreage position. Of these, 49% are located in Whiting's
core Northern Rockies Region, which includes its Bakken/Three Forks
projects in the Williston Basin.
The following tables summarize our potential gross and net drilling
locations by core region from our proved, probable and possible reserves
and our resource potential:
| Total 3P Drilling Locations |
|
|
|
| Gross |
|
|
| Net |
| Northern Rockies | | | |
707
| | | |
334
|
| Central Rockies | | | |
421
| | | |
283
|
| Permian Basin | | | |
838
| | | |
338
|
Mid-Continent | | | |
210
| | | |
189
|
| Gulf Coast | | | |
72
| | | |
58
|
| Michigan | | | |
16
| | | |
13
|
| Total | | | |
2,264
| | | |
1,215
|
| | | | | | | |
|
| Total Resource Drilling Locations |
|
|
|
| Gross |
|
|
| Net |
| Northern Rockies | | | |
1,839
| | | |
640
|
| Central Rockies | | | |
1,416
| | | |
889
|
| Permian Basin | | | |
417
| | | |
307
|
| Mid-Continent | | | |
6
| | | |
1
|
| Gulf Coast | | | |
34
| | | |
31
|
| Michigan | | | |
29
| | | |
22
|
| Total | | | |
3,741
| | | |
1,890
|
| | | | | | | |
|
James J. Volker, Whiting's Chairman and CEO, commented, "2011 was a
year of discoveries for Whiting Petroleum.We de-risked a
substantial portion of our acreage at Lewis & Clark/Pronghorn and
generated excellent initial drilling results at Hidden Bench/Tarpon.Our
2011 drilling program sets the table for what we believe will be a
strong year for production and reserves growth in 2012.Based on
independent engineering at December 31, 2011, we had 2,264 gross
locations from our 3P reserves.Based on internal estimates at
year-end 2011, we had an additional 3,741 gross locations estimated from
our resource potential."
Mr. Volker continued, "In 2012, we will focus on bringing a number of
our prospects into development mode.These prospects include
Hidden Bench/Tarpon and Missouri Breaks.We also plan further
development of our resource play at Lewis & Clark/Pronghorn. With these
key projects, we are optimistic about Whiting's operational results in
2012.We will continue to focus on oil in the foreseeable future.Currently, crude oil trades at more than 40 times the price of
natural gas, which compares to their 6 to 1 heating equivalency ratio.At year-end 2011, 86% of our proved reserves and 84% of our
production consisted of oil and natural gas liquids.We expect
that percentage to continue to increase over the next several years."
2012 Capital Budget
Our 2012 capital budget is $1,600 million, which we expect to fund
substantially with net cash provided by our operating activities.
Whiting expects to invest $1,236 million of the 2012 capital budget in
exploration and development activity, $136 million for land, and $228
million for facilities. Based on this level of capital spending, we
forecast production of 28.3 MMBOE - 29.7 MMBOE for 2012, an increase of
14% - 20% over our 2011 production of 24.8 MMBOE.
Our 2012 capital budget is currently allocated among our major
development areas as indicated in the table below:
|
| |
|
|
| 2012 CAPEX (MM) |
|
|
| Gross Wells |
|
|
| Net Wells |
|
|
| % of Total |
| Northern Rockies | | | |
$
|
851
| | | |
218
| | | |
124
| | | |
53%
|
| EOR | | | | |
177
| | | |
NA(2) | | | |
NA(2) | | | |
11%
|
| Permian | | | | |
60
| | | |
13
| | | |
13
| | | |
4%
|
| Central Rockies | | | | |
50
| | | |
11
| | | |
11
| | | |
3%
|
| Non-Operated | | | | |
42
| | | | | | | | | | | |
3%
|
| Land | | | | |
136
| | | | | | | | | | | |
9%
|
| Exploration Expense (1) | | | | |
56
| | | | | | | | | | | |
3%
|
| Facilities | | | |
|
228
|
|
|
|
|
|
|
|
|
|
|
|
14%
|
| Total Budget | | | | $ | 1,600 |
|
|
| 242 |
|
|
| 148 |
|
|
| 100% |
| | | | | | | | | | | | | | | |
|
(1) |
|
|
Comprised primarily of exploration salaries, seismic activities and
delay rentals.
|
(2) | | |
These multi-year CO2 projects involve many re-entries,
workovers and conversions. Therefore, they are budgeted on a project
basis not a well basis.
|
| | |
|
The following table breaks out our 2012 capital budget by category:
|
|
|
| 2012 CAPEX (MM) |
|
|
| % of Total |
| Development Drilling | | | |
$
|
892
| | | |
56%
|
| Facilities | | | | |
229
| | | |
14%
|
| Exploration Drilling | | | | |
144
| | | |
9%
|
| Land | | | | |
136
| | | |
9%
|
| CO2 Purchases | | | | |
83
| | | |
5%
|
| Workovers | | | | |
49
| | | |
3%
|
| Seismic | | | | |
16
| | | |
1%
|
| Other (1) | | | |
|
51
| | | |
3%
|
| Total | | | | $ | 1,600 | | | | 100% |
| | | | | | | | |
|
(1) Includes $40 million of exploration expense primarily for
exploration salaries and delay rentals.
Operations Update
Williston Basin Overview
Whiting is one of the largest oil and gas producers in North Dakota. We
ranked first in total production per well during the first six months
based on information from IHS Energy, Inc. and the NDIC, with an average
first six months production of 91,000 BOE. This average was 6,000 BOE
higher than the second ranked Bakken operator and 30,000 BOE better than
the average of the next 25 operators. We have achieved these rankings
while having some of the lowest completed well costs in our Bakken peer
group. We are currently drilling and completing wells in the Sanish
field for approximately $6.0 million. Outside of Sanish, in other North
Dakota areas, our completed well costs are currently running between
$6.0 and $8.0 million and declining as we move into development mode. In
addition, our average lease cost in the Williston Basin, where we hold
681,504 net acres in the Bakken/Three Forks Hydrocarbon System, is $432
per net acre.
In 2012, we plan to invest $851 million for the drilling and completion
of 218 gross (124 net) wells in the Williston Basin. This represents 69%
of our total planned exploration and development expenditures of $1,236
million. We have initiated pad drilling at our Sanish field and our
Lewis & Clark/Pronghorn prospects. We expect to drill two or three wells
off of each pad at Sanish and, for the most part, two wells off of each
pad at Lewis & Clark/Pronghorn. We currently estimate that we can save
approximately $500,000 per well in mobilization costs and efficiencies
utilizing pad drilling.
We currently have 21 drilling rigs operating in the Williston Basin. We
have 33 service rigs running in the Basin, which is up from 20 at
September 22, 2011, and three full-time dedicated frac crews. As of
February 1, 2012, there were 292 Whiting-operated wells producing, 46
operated wells being completed or awaiting completion, 16 wells were
being drilled and 31 wells were shut-in awaiting workover operations.
Core Development Areas
Bakken and Three Forks Development
Lewis & Clark/Pronghorn Prospects. Whiting's net
production from the Lewis & Clark/Pronghorn prospects averaged 5,870 BOE
per day in the fourth quarter of 2011, up 48% from the 3,960 BOE per day
average in the third quarter of 2011. We currently have six drilling
rigs operating in the Pronghorn prospect and two drilling rigs running
in the Lewis & Clark prospect. We own 385,665 gross (256,296 net) acres
in the Lewis & Clark/Pronghorn prospects, which is three and a half
times the area of Sanish field.
The following table summarizes our results from inception to December
31, 2011 from the Pronghorn Sand/Three Forks at Lewis & Clark/Pronghorn:
Lewis & Clark/Pronghorn Total Wells(1) |
|
|
|
| Avg WI % |
|
|
| Avg NRI % |
|
|
| Avg IP BOE/d 24-hr Test |
|
|
| Avg 1st 30 Day |
|
|
| Avg 1st 60 Day |
|
|
| Avg 1st 90 Day |
| No. of Wells |
|
|
|
44
|
|
|
|
44
|
|
|
|
44
|
|
|
|
41
|
|
|
|
37
|
|
|
|
33
|
| Averages | | | |
79%
| | | |
63%
| | | |
1,312
| | | |
565
| | | |
435
| | | |
376
|
(1) Excludes five delineation wells drilled outside the
reservoir boundary.
The following table highlights some notable Pronghorn Prospect wells
completed in the Pronghorn Sand during the fourth quarter of 2011 and to
date in the first quarter of 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well Name |
|
|
| WI |
|
|
| NRI |
|
|
| IP (BOE/d) |
|
|
|
|
|
|
|
|
|
| 24-Hour Test |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obrigewitch 21-16TFH
|
|
|
|
89%
|
|
|
|
71%
|
|
|
|
3,373
|
|
Pronghorn Federal 21-13TFH
|
|
|
|
99%
|
|
|
|
79%
|
|
|
|
3,255
|
|
Mastel 41-18TFH
|
|
|
|
77%
|
|
|
|
61%
|
|
|
|
3,218
|
|
DRS Federal 24-24TFH
|
|
|
|
87%
|
|
|
|
69%
|
|
|
|
2,898
|
|
Frank 34-7TFH
|
|
|
|
90%
|
|
|
|
72%
|
|
|
|
2,811
|
|
Marsh 21-16TFH-R
|
|
|
|
82%
|
|
|
|
66%
|
|
|
|
2,694
|
|
Buresh 34-10TFH
|
|
|
|
44%
|
|
|
|
35%
|
|
|
|
2,171
|
|
Pronghorn Federal 21-14TFH
|
|
|
|
53%
|
|
|
|
42%
|
|
|
|
1,849
|
|
Obrigewitch 11-17TFH
|
|
|
|
96%
|
|
|
|
77%
|
|
|
|
1,740
|
|
Pronghorn Federal 34-11TFH
|
|
|
|
100%
|
|
|
|
80%
|
|
|
|
1,645
|
| Averages |
|
|
| 82% |
|
|
| 65% |
|
|
| 2,565 |
| | | | | | | | | | | |
|
Hidden Bench/Tarpon Prospects. Whiting's net production
from the Hidden Bench prospect averaged 1,765 BOE per day, more than
double the 855 BOE per day rate in the third quarter of 2011. We
currently hold 59,894 gross (29,354 net) acres in the prospect, which is
located in McKenzie County, North Dakota.
Whiting's first well at the Tarpon prospect set a new initial production
record for all Bakken wells drilled in the Williston Basin. The Tarpon
Federal 21-4H well was completed in the Middle Bakken (after a 30 stage
sliding sleeve frac job) flowing 4,815 barrels of oil and 13,163 Mcf of
gas (7,009 BOE) per day on October 17, 2011. As of December 31, 2011,
the well was producing 1,528 BOE per day. The Company owns a 56% working
interest and a 45% net revenue interest in the Tarpon well. Whiting
drilling engineers and field personnel also set a new Tarpon Prospect
area record by drilling this well to total depth in 13.3 days. Whiting
holds 8,125 gross (6,265 net) acres at the Tarpon prospect, which is
located in McKenzie County, North Dakota. We have the potential to drill
a total of 12 Middle Bakken and eight Three Forks wells on this
prospect. We expect to resume drilling at Tarpon in June 2012, subject
to federal permitting.
The following table summarizes our results from inception to December
31, 2011 from the Hidden Bench/Tarpon prospects:
Hidden Bench/Tarpon Total Wells |
|
|
|
| Avg WI % |
|
|
| Avg NRI % |
|
|
| Avg IP BOE/d 24-hr Test |
|
|
| Avg 1st 30 Day |
|
|
| Avg 1st 60 Day |
|
|
| Avg 1st 90 Day |
| No. of Wells |
|
|
|
8
|
|
|
|
8
|
|
|
|
8
|
|
|
|
5
|
|
|
|
3
|
|
|
|
3
|
| Averages | | | |
68%
| | | |
55%
| | | |
2,904
| | | |
941
| | | |
1,040
| | | |
930
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Missouri Breaks Prospect. In our Missouri Breaks prospect,
we target the same Middle Bakken "C" zone that we target at our Hidden
Bench/Tarpon prospects. We have initiated a one-rig drilling program in
the play. We hold 58,840 gross (40,290 net) acres in the prospect and
have controlling interests in 46 1,280-acre spacing units. Subsequent to
year-end, we entered into a contract to add 51,200 gross (13,300 net)
acres in the prospect. This transaction is expected to close in March
2012. Missouri Breaks is located in Richland County, Montana.
Sanish Field. During the fourth quarter, Whiting completed
19 gross operated wells at Sanish, bringing the total number of
producing wells in the field to 218. The following table summarizes the
Company's operated and non-operated net production from the Sanish and
Parshall fields in the fourth quarter and in December 2011:
Operated and Non-operated Net Production for Sanish and
Parshall Fields (In BOE) |
|
|
|
| |
|
|
|
| |
| | | | 4th Qtr 2011 | | | | | December 2011 |
| | | | Parshall |
|
|
| Sanish |
|
|
| Total | | | | | Parshall |
|
|
| Sanish |
|
|
| Total |
| Whiting Operated | | | |
18,401
| | | |
1,904,524
| | | |
1,922,925
| | | | |
5,330
| | | |
718,824
| | | |
724,154
|
| Non-Operated | | | |
262,051
| | | |
198,053
| | | |
460,104
| | | | |
82,711
| | | |
79,097
| | | |
161,808
|
| | | |
280,452
| | | |
2,102,577
| | | |
2,383,029
| | | | |
88,041
| | | |
797,921
| | | |
885,962
|
| Daily BOE | | | |
3,050
| | | |
22,850
| | | |
25,900
| | | | |
2,840
| | | |
25,740
| | | |
28,580 (1) |
(1)Up from 27,215 BOE/d in September 2011.
Robinson Lake Gas Plant. As of February 1, 2012, the plant
was processing 52.7 MMcf of gas per day (gross). Currently, there is
inlet compression in place to process 60 MMcf per day. Compression can
be added to 90 MMcf per day as the processing demand increases. Whiting
owns a 50% interest in the plant.
Belfield Gas Processing Plant. Construction of our
Belfield gas plant was completed on schedule, and the plant began
processing gas on December 20, 2011 at a rate of 5.0 MMcf per day.
Currently, there is inlet compression in place to process 24 MMcf per
day.
Belfield Oil Pipeline. Whiting completed the installation
of its seven mile oil transmission line to the Bridger Pipeline
interconnect in late January 2012. Whiting's oil production began
flowing into the pipeline on February 1, 2012. We estimate that the
completion of this pipeline will reduce transportation costs by $3.50 –
$4.00 per barrel.
EOR Projects
North Ward Estes Field. Production from our North Ward
Estes field averaged 8,795 BOE per day in the fourth quarter of 2011.
This average rate represented a 4% increase from the 8,440 net daily
rate in the third quarter of 2011. Since September 1, 2011, we have been
receiving our full contract quantities of 134 MMcf of CO2 per
day at North Ward Estes. Whiting is currently injecting approximately
300 MMcf of CO2 per day into the field, of which about 64% is
recycled gas.
Residual Oil Zone. Whiting recently began drilling
operations at a pilot project in North Ward Estes field to test a
Residual Oil Zone ("ROZ"). Current EOR production from North Ward Estes
is from the Yates formation at a depth of approximately 2,600 feet. We
plan to initiate CO2 injection into the deeper ROZ by the end
of the first quarter 2012. Resource potential from the ROZ has been
independently estimated as 148 MMBOE based on well tests conducted to
date. This is not currently reflected in our "Resource Potential" table
as we await results from our initial pilot, which are expected by
year-end 2012.
Postle Field.In the fourth quarter of 2011, the Postle
field produced at an average net rate of 8,050 BOE per day, which is
about flat with the 7,980 BOE average daily rate in the third quarter of
2011. Whiting is currently injecting 120 MMcf of CO2 per day
into the field, of which approximately 71% is recycled gas.
Other Development Areas
Delaware Basin:Big Tex Prospect. Whiting's
lease position at Big Tex consists of 1 120,719 gross (89,820 net)
acres. Targets include the Brushy Canyon, Bone Spring, and Wolfcamp
horizons. Based on positive results from the Trainer Trust 16-2 vertical
Bone Spring well and the Bissett 9701H horizontal Bone Spring well, we
have planned a 13-well drilling program for Big Tex in 2012 with a
budget of $57 million. The majority of these wells are expected to be
horizontal Bone Spring wells. On the western half of our acreage, we are
also initiating a vertical Wolfbone program. These wells will commingle
production from the Wolfcamp and from as many as three benches in the
Bone Spring. Whiting expects to continue to operate two rigs on the
prospect in 2012.
Denver Basin: Redtail Niobrara Prospect. The Redtail
prospect targets the Niobrara "B" zone in the Denver Basin, in Weld
County, Colorado. Whiting controls 105,597 gross (73,611 net) acres in
the play. Whiting recently completed its first well drilled on a
960-acre spacing unit, the Horsetail 18-0733H, with an initial
production rate of 718 BOE per day from a 6,296-foot lateral. The
Horsetail well was drilled about 12 miles northeast of the Wildhorse
discovery well. Utilizing recently acquired 3D seismic, we plan to drill
eight wells at Redtail in 2012. These include a three-well development
program located between our Wildhorse discovery well and our Horsetail
18-0733H. Our Horsetail well was drilled to total depth in 16 days.
Whiting expects to continue to operate one drilling rig on the prospect
in 2012.
Operated Drilling and Workover Rig Count
As of December 31, 2011, 27 operated drilling rigs and 67 operated
workover rigs were active on our properties. We were also participating
in the drilling of two non-operated wells, all in North Dakota.
The breakdown of our operated rigs as of December 31, 2011 was as
follows:
Region |
|
|
| Drilling |
|
|
| Workover |
Northern Rockies
| | | |
21
| | | |
23
|
|
Permian Basin
| | | |
4
| | | |
7
|
|
EOR Projects
| | | | | | | | |
|
Postle
| | | |
1
| | | |
6
|
|
North Ward Estes
| | | |
1
| | | |
30
|
|
Michigan
| | | |
--
|
|
|
|
1
|
|
Totals
| | | |
27
|
|
|
|
67
|
| | | | | | | |
|
As of February 1, 2012 we had 33 service units active in the Williston
Basin. These service units have reduced the number of shut-in wells at
the Sanish field from 66 to 31 as of February 1, 2012. We expect to
reduce the number of shut-in wells awaiting service work in Sanish field
to approximately 20 by the end of the first quarter.
Other Financial and Operating Results
The following table summarizes the Company's net production and
commodity price realizations for the quarters ended December 31, 2011
and 2010:
|
|
|
| Three Months Ended |
|
|
| |
Production | | | | 12/31/11 |
|
|
| 12/31/10 | | | | Change |
|
Oil and NGLs (MMBbls)
| | | | |
5.45
| | | | | |
5.03
| | | | |
8%
|
|
Natural gas (Bcf)
| | | | |
6.35
| | | | | |
7.32
| | | | |
(13%)
|
|
Total equivalent (MMBOE)
| | | | |
6.50
| | | | | |
6.25
| | | | |
4%
|
| | | | | | | | | | | |
|
Average Sales Price | | | | | | | | | | | | |
|
Oil and NGLs (per Bbl):
| | | | | | | | | | | | |
|
Price received
| | | |
$
|
84.86
| | | | |
$
|
74.53
| | | | |
14%
|
|
Effect of crude oil hedging (1) | | | |
|
(0.77
|
)
| | | |
|
(1.80
|
)
| | | | |
|
Realized price
| | | |
$
|
84.09
|
| | | |
$
|
72.73
|
| | | |
16%
|
| | | | | | | | | | | |
|
|
Natural gas (per Mcf):
| | | | | | | | | | | | |
|
Price received
| | | |
$
|
4.72
| | | | |
$
|
4.34
| | | | |
9%
|
|
Effect of natural gas hedging (1) | | | |
|
0.05
|
| | | |
|
0.05
|
| | | | |
|
Realized price
| | | |
$
|
4.77
|
| | | |
$
|
4.39
|
| | | |
9%
|
(1) Whiting realized pre-tax cash settlement losses of
$4.2 million on its crude oil hedges and gains of $0.4 million on its
natural gas hedges during the fourth quarter of 2011. A summary of
Whiting's outstanding hedges is included later in this news release.
Fourth Quarter and Full-Year 2011 Costs and
Margins
A summary of production, cash revenues and cash costs on a per BOE basis
is as follows:
|
|
|
| Per BOE, Except Production |
| | | | Three Months |
|
|
| Twelve Months |
| | | | Ended December 31, | | | | Ended December 31, |
| | | | 2011 |
|
|
| 2010 | | | | 2011 |
|
|
| 2010 |
|
Production (MMBOE)
| | | | |
6.50
| | | | | |
6.25
| | | | | |
24.78
| | | | |
23.60
|
| | | | | | | | | | | | | | | |
|
|
Sales price, net of hedging
| | | |
$
|
75.07
| | | | |
$
|
63.66
| | | | |
$
|
73.88
| | | |
$
|
61.48
|
|
Lease operating expense
| | | | |
12.69
| | | | | |
11.33
| | | | | |
12.33
| | | | |
11.37
|
|
Production tax
| | | | |
5.96
| | | | | |
4.25
| | | | | |
5.62
| | | | |
4.40
|
|
General & administrative
| | | | |
3.46
| | | | | |
2.59
| | | | | |
3.43
| | | | |
2.74
|
|
Exploration
| | | | |
1.45
| | | | | |
1.12
| | | | | |
1.85
| | | | |
1.39
|
|
Cash interest expense
| | | | |
2.20
| | | | | |
1.78
| | | | | |
2.17
| | | | |
2.05
|
|
Cash income tax expense (benefit)
| | | |
|
(0.11
|
)
| | | |
|
(0.24
|
)
| | | |
|
0.16
| | | |
|
0.21
|
| | | |
$
|
49.42
|
| | | |
$
|
42.83
|
| | | |
$
|
48.32
| | | |
$
|
39.32
|
| | | | | | | | | | | | | | | |
|
During the fourth quarter of 2011, the company-wide basis differential
for crude oil compared to NYMEX was $9.16 per barrel, which compared to
$8.85 per barrel in the third quarter of 2011. We expect our
company-wide oil price differential to average between $13.00 and $14.00
during the first quarter of 2012. Within the Bakken, Whiting's operated
production had a differential of approximately $14.00 per barrel in
February 2012.
The company-wide basis differential for natural gas compared to NYMEX in
the fourth quarter of 2011 was at a premium of $1.18 per Mcf, which
compared to a premium of $0.80 per Mcf in the third quarter of 2011. We
expect our natural gas to sell at a premium price of between $0.60 and
$0.90 during the first quarter of 2012.
Fourth Quarter and Full-Year 2011 Drilling and
Expenditures Summary
The table below summarizes Whiting's operated and non-operated drilling
activity and exploration and development costs incurred for the three
and twelve months ended December 31, 2011:
|
|
|
| Gross/Net Wells Completed |
|
|
| |
| | | | |
|
|
| |
|
|
| |
|
|
| | | | | Capital |
| | | | | | | | | | | | Total New | | | | % Success | | | | Costs |
| | | | Producing | | | | Non-Producing | | | | Drilling | | | | Rate | | | | (in MM) |
| Q4 11 | | | |
76 / 38.8
| | | |
1 / 0.3 (1) | | | |
77 / 39.1
| | | |
99% / 99%
| | | |
$
|
523.5 (2) |
| 12M 11 | | | |
278 / 130.5
| | | |
6 / 4.5 (1) | | | |
284 / 135.0
| | | |
98% / 97%
| | | |
$
|
1,840.2 (2) |
(1) |
|
|
|
Includes one exploratory dry hole and one development dry hole for
shallow Wilcox at Greenbranch field in McMullen Co., TX, one
re-entry mechanical failure exploratory well at the Big Tex
prospect, Pecos Co., TX, one exploratory Niobrara dry hole in Carbon
Co., WY, one non-op development Red River oil test in Richland Co.,
MT, and one non-op development test in Kent Co., TX.
|
(2) | | | |
Includes $7.2 million and $186.9 million of acreage acquisition
costs for the three and twelve months ended December 31, 2011,
respectively.
|
| | | |
|
Outlook for First Quarter and Full-Year 2012
As mentioned earlier in this news release, we have increased our
production guidance for the first quarter and full-year 2012. This
production guidance does not consider the impact of the announced
offering of Whiting USA Trust II, which is projected to produce
approximately 1,467 MBOE for the full-year 2012 based on the trust's
projected 90% ownership of the underlying properties. We have also
adjusted our costs per BOE and have increased our company-wide
differential due to the recent widening of Bakken differentials in the
Williston Basin.
The following table provides guidance for the first quarter and
full-year 2012 based on current forecasts, including Whiting's full-year
2012 capital budget of $1,600 million:
|
|
|
| Guidance |
| | | | First Quarter |
|
|
| Full-Year |
| | | | 2012 | | | | 2012 |
|
Production (MMBOE)
| | | | |
6.80 - 7.20
| | | | |
28.30 - 29.70
|
|
Lease operating expense per BOE
| | | |
$
|
12.80 - $ 13.10
| | | |
$
|
13.00 - $ 13.40
|
|
General and admin. expense per BOE
| | | |
$
|
3.60 - $ 3.80
| | | |
$
|
3.70 - $ 3.90
|
|
Interest expense per BOE
| | | |
$
|
2.55 - $ 2.75
| | | |
$
|
2.50 - $ 2.70
|
|
Depr., depletion and amort. per BOE
| | | |
$
|
20.00 - $ 20.50
| | | |
$
|
20.50 - $ 20.90
|
|
Prod. taxes (% of production revenue)
| | | | |
7.8% - 8.0%
| | | | |
7.9% - 8.2%
|
|
Oil price differentials to NYMEX per Bbl
| | | | |
($ 13.00) - ($ 14.00)
| | | | |
($ 10.50) - ($ 11.50)
|
|
Gas price premium to NYMEX per Mcf (1) | | | |
$
|
0.60 - $ 0.90
| | | |
$
|
0.60 - $ 0.90
|
(1) Includes the effect of Whiting's fixed-price gas
contracts. Please refer to fixed-price gas contracts later in this news
release.
Oil Hedges
The following summarizes Whiting's crude oil hedges as of January 31,
2012:
|
|
|
|
| |
|
|
|
| Weighted Average |
|
|
|
| As a Percentage of |
| Hedge | | | | | Contracted Volume | | | | | NYMEX Price Collar Range | | | | | December 2011 |
| Period | | | | | (Bbls per Month) | | | | | (per Bbl) | | | | | Oil Production |
| | | | | | | | | | | | | | |
|
| 2012 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
984,054
| | | | |
$66.63 - $108.56
| | | | |
51.2%
|
|
Q2
| | | | |
983,850
| | | | |
$66.63 - $108.56
| | | | |
51.2%
|
|
Q3
| | | | |
983,650
| | | | |
$66.63 - $108.55
| | | | |
51.1%
|
|
Q4
| | | | |
983,477
| | | | |
$66.63 - $108.55
| | | | |
51.1%
|
| | | | | | | | | | | | | | |
|
| 2013 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
290,000
| | | | |
$47.67 - $90.21
| | | | |
15.1%
|
|
Q2
| | | | |
290,000
| | | | |
$47.67 - $90.21
| | | | |
15.1%
|
|
Q3
| | | | |
290,000
| | | | |
$47.67 - $90.21
| | | | |
15.1%
|
|
Oct
| | | | |
290,000
| | | | |
$47.67 - $90.21
| | | | |
15.1%
|
|
Nov
| | | | |
190,000
| | | | |
$47.22 - $85.06
| | | | |
9.9%
|
| | | | | | | | | | | | | | |
|
The following summarizes Whiting Petroleum Corporation's natural gas
hedges as of January 31, 2012:
|
|
|
|
| |
|
|
|
| Weighted Average |
|
|
|
| As a Percentage of |
| Hedge | | | | | Contracted Volume | | | | | NYMEX Price Collar Range | | | | | December 2011 |
| Period | | | | | (MMBtu per Month) | | | | | (per MMBtu) | | | | | Gas Production |
| | | | | | | | | | | | | | |
|
| 2012 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
33,381
| | | | |
$7.00 - $15.55
| | | | |
1.6%
|
|
Q2
| | | | |
32,477
| | | | |
$6.00 - $13.60
| | | | |
1.6%
|
|
Q3
| | | | |
31,502
| | | | |
$6.00 - $14.45
| | | | |
1.5%
|
|
Q4
| | | | |
30,640
| | | | |
$7.00 - $13.40
| | | | |
1.5%
|
| | | | | | | | | | | | | | |
|
Whiting also had the following fixed-price natural gas contracts in
place as of January 31, 2012:
|
|
|
|
| |
|
|
|
| Weighted Average |
|
|
|
| As a Percentage of |
| Hedge | | | | | Contracted Volume | | | | | Contracted Price | | | | | December 2011 |
| Period | | | | | (MMBtu per Month) | | | | | (per MMBtu) | | | | | Gas Production |
| | | | | | | | | | | | | | |
|
| 2012 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
576,963
| | | | |
$5.30
| | | | |
27.7%
|
|
Q2
| | | | |
461,296
| | | | |
$5.41
| | | | |
22.1%
|
|
Q3
| | | | |
465,630
| | | | |
$5.41
| | | | |
22.4%
|
|
Q4
| | | | |
398,667
| | | | |
$5.46
| | | | |
19.1%
|
| | | | | | | | | | | | | | |
|
| 2013 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
360,000
| | | | |
$5.47
| | | | |
17.3%
|
|
Q2
| | | | |
364,000
| | | | |
$5.47
| | | | |
17.5%
|
|
Q3
| | | | |
368,000
| | | | |
$5.47
| | | | |
17.7%
|
|
Q4
| | | | |
368,000
| | | | |
$5.47
| | | | |
17.7%
|
| | | | | | | | | | | | | | |
|
| 2014 | | | | | | | | | | | | | | | |
|
Q1
| | | | |
330,000
| | | | |
$5.49
| | | | |
15.8%
|
|
Q2
| | | | |
333,667
| | | | |
$5.49
| | | | |
16.0%
|
|
Q3
| | | | |
337,333
| | | | |
$5.49
| | | | |
16.2%
|
|
Q4
| | | | |
337,333
| | | | |
$5.49
| | | | |
16.2%
|
| | | | | | | | | | | | | | |
|
Selected Operating and Financial
Statistics |
|
|
|
| |
|
|
| |
| | | | Three Months Ended December 31, | | | | Twelve Months Ended December 31, |
| | | | 2011 |
|
|
| 2010 | | | | 2011 |
|
|
| 2010 |
| Selected operating statistics | | | | | | | | | | | | | | | | |
| Production | | | | | | | | | | | | | | | | |
|
Oil and NGLs, MBbl
| | | | |
5,445
| | | | | |
5,026
| | | | | |
20,373
| | | | | |
19,030
| |
|
Natural gas, MMcf
| | | | |
6,347
| | | | | |
7,323
| | | | | |
26,443
| | | | | |
27,392
| |
|
Oil equivalents, MBOE
| | | | |
6,503
| | | | | |
6,246
| | | | | |
24,780
| | | | | |
23,596
| |
| Average Prices | | | | | | | | | | | | | | | | |
|
Oil per Bbl (excludes hedging)
| | | |
$
|
84.86
| | | | |
$
|
74.53
| | | | |
$
|
84.92
| | | | |
$
|
70.53
| |
|
Natural gas per Mcf (excludes hedging)
| | | |
$
|
4.72
| | | | |
$
|
4.34
| | | | |
$
|
4.92
| | | | |
$
|
4.86
| |
| Per BOE Data | | | | | | | | | | | | | | | | |
|
Sales price (including hedging)
| | | |
$
|
75.07
| | | | |
$
|
63.66
| | | | |
$
|
73.88
| | | | |
$
|
61.48
| |
|
Lease operating
| | | |
$
|
12.69
| | | | |
$
|
11.33
| | | | |
$
|
12.33
| | | | |
$
|
11.37
| |
|
Production taxes
| | | |
$
|
5.96
| | | | |
$
|
4.25
| | | | |
$
|
5.62
| | | | |
$
|
4.40
| |
|
Depreciation, depletion and amortization
| | | |
$
|
19.58
| | | | |
$
|
16.66
| | | | |
$
|
18.89
| | | | |
$
|
16.69
| |
|
General and administrative
| | | |
$
|
3.46
| | | | |
$
|
2.59
| | | | |
$
|
3.43
| | | | |
$
|
2.74
| |
| Selected Financial Data | | | | | | | | | | | | | | | | |
| (In thousands, except per share data) | | | | | | | | | | | | | | | | |
|
Total revenues and other income
| | | |
$
|
498,637
| | | | |
$
|
413,469
| | | | |
$
|
1,899,622
| | | | |
$
|
1,516,099
| |
|
Total costs and expenses
| | | |
$
|
400,434
| | | | |
$
|
308,429
| | | | |
$
|
1,119,303
| | | | |
$
|
974,656
| |
|
Net income available to common shareholders
| | | |
$
|
62,620
| | | | |
$
|
65,925
| | | | |
$
|
490,610
| | | | |
$
|
272,683
| |
|
Earnings per common share, basic (1) | | | |
$
|
0.54
| | | | |
$
|
0.56
| | | | |
$
|
4.18
| | | | |
$
|
2.57
| |
|
Earnings per common share, diluted (1) | | | |
$
|
0.53
| | | | |
$
|
0.56
| | | | |
$
|
4.14
| | | | |
$
|
2.55
| |
| | | | | | | | | | | | | | | |
|
|
Average shares outstanding, basic (1) | | | | |
117,381
| | | | | |
117,098
| | | | | |
117,345
| | | | | |
106,338
| |
|
Average shares outstanding, diluted (1) | | | | |
118,644
| | | | | |
118,564
| | | | | |
118,668
| | | | | |
107,846
| |
|
Net cash provided by operating activities
| | | |
$
|
328,329
| | | | |
$
|
277,022
| | | | |
$
|
1,192,083
| | | | |
$
|
997,289
| |
|
Net cash used in investing activities
| | | |
$
|
(493,156
|
)
| | | |
$
|
(346,496
|
)
| | | |
$
|
(1,760,036
|
)
| | | |
$
|
(914,574
|
)
|
Net cash provided by (used in) financing activities
| | | |
$
|
174,550
| | | | |
$
|
85,215
| | | | |
$
|
564,812
| | | | |
$
|
(75,723
|
)
|
(1) All share and per share amounts have been retroactively
restated for the 2010 periods to reflect the Company's two-for-one stock
split in February 2011.
Conference Call
The Company's management will host a conference call with investors,
analysts and other interested parties on Thursday, February 23, 2012 at
11:00 a.m. EST (10:00 a.m. CST, 9:00 a.m. MST) to discuss Whiting's
fourth quarter and full-year 2011 financial and operating results.
Please call (800) 320-2978 (U.S./Canada) or (617) 614-4923
(International) and enter the pass code 77936886 to be connected to the
call. Access to a live Internet broadcast will be available at www.whiting.com
by clicking on the "Investor Relations" box on the menu and then on the
link titled "Webcasts." Slides for the conference call will be available
on this website beginning at 11:00 a.m. (EST) on February 23, 2012.
A telephonic replay will be available beginning approximately two hours
after the call on Thursday, February 23, 2012 and continuing through
Thursday, March 1, 2012. You may access this replay at (888) 286-8010
(U.S./Canada) or (617) 801-6888 (International) and entering the pass
code 36375988. You may also access a web archive at http://www.whiting.com
beginning approximately one hour after the conference call.
About Whiting Petroleum Corporation
Whiting Petroleum Corporation, a Delaware corporation, is an independent
oil and gas company that acquires, exploits, develops and explores for
crude oil, natural gas and natural gas liquids primarily in the Rocky
Mountain, Permian Basin, Mid-Continent, Michigan and Gulf Coast regions
of the United States. The Company's largest projects are in the Bakken
and Three Forks plays in North Dakota and its Enhanced Oil Recovery
fields in Oklahoma and Texas. The Company trades publicly under the
symbol WLL on the New York Stock Exchange. For further information,
please visit www.whiting.com.
Forward-Looking Statements
This news release contains statements that we believe to be
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. All statements other than
historical facts, including, without limitation, statements regarding
our future financial position, business strategy, projected revenues,
earnings, costs, capital expenditures and debt levels, and plans and
objectives of management for future operations, are forward-looking
statements. When used in this news release, words such as we "expect,"
"intend," "plan," "estimate," "anticipate," "believe" or "should" or the
negative thereof or variations thereon or similar terminology are
generally intended to identify forward-looking statements. Such
forward-looking statements are subject to risks and uncertainties that
could cause actual results to differ materially from those expressed in,
or implied by, such statements.
These risks and uncertainties include, but are not limited to: declines
in oil or natural gas prices; our level of success in exploitation,
exploration, development and production activities; adverse weather
conditions that may negatively impact development or production
activities; the timing of our exploration and development expenditures,
including our ability to obtain CO2; inaccuracies of our
reserve estimates or our assumptions underlying them; revisions to
reserve estimates as a result of changes in commodity prices; risks
related to our level of indebtedness and periodic redeterminations of
the borrowing base under our credit agreement; our ability to generate
sufficient cash flows from operations to meet the internally funded
portion of our capital expenditures budget; impacts of the global
recession and tight credit markets; our ability to obtain external
capital to finance exploration and development operations and
acquisitions; federal and state regulatory initiatives relating to the
regulation of hydraulic fracturing; the potential impact of federal debt
reduction initiatives and tax reform legislation being considered by the
U.S. Federal government that could have a negative effect on the oil and
gas industry; our ability to identify and complete acquisitions and to
successfully integrate acquired businesses; unforeseen underperformance
of or liabilities associated with acquired properties; our ability to
successfully complete potential asset dispositions; the impacts of
hedging on our results of operations; failure of our properties to yield
oil or gas in commercially viable quantities; uninsured or underinsured
losses resulting from our oil and gas operations; our inability to
access oil and gas markets due to market conditions or operational
impediments; the impact and costs of compliance with laws and
regulations governing our oil and gas operations; our ability to replace
our oil and natural gas reserves; any loss of our senior management or
technical personnel; competition in the oil and gas industry in the
regions in which we operate; risks arising out of our hedging
transactions; and other risks described under the caption "Risk Factors"
in our Annual Report on Form 10-K for the period ended December 31,
2011. We assume no obligation, and disclaim any duty, to update the
forward-looking statements in this news release.
Disclosure Regarding Reserves and Resources
Whiting uses in this news release the terms proved, probable and
possible reserves. Proved reserves are reserves which, by analysis of
geoscience and engineering data, can be estimated with reasonable
certainty to be economically producible from known reservoirs under
existing economic conditions, operating methods and government
regulations prior to the time at which contracts providing the right to
operate expire, unless evidence indicates that renewal is reasonably
certain. Probable reserves are reserves that are less certain to be
recovered than proved reserves but which, together with proved reserves,
are as likely as not to be recovered. Possible reserves are reserves
that are less certain to be recovered than probable reserves. Estimates
of probable and possible reserves which may potentially be recoverable
through additional drilling or recovery techniques are by nature more
uncertain than estimates of proved reserves and accordingly are subject
to substantially greater risk of not actually being realized by the
Company.
Whiting uses in this news release the term "total resources," which
consists of contingent and prospective resources, which SEC rules
prohibit in filings of U.S. registrants. Contingent resources are
resources that are potentially recoverable but not yet considered mature
enough for commercial development due to technological or business
hurdles. For contingent resources to move into the reserves category,
the key conditions, or contingencies, that prevented commercial
development must be clarified and removed. Prospective resourcesare
estimated volumes associated with undiscovered accumulations. These
represent quantities of petroleum which are estimated to be potentially
recoverable from oil and gas deposits identified on the basis of
indirect evidence but which have not yet been drilled. This class
represents a higher risk than contingent resources since the risk of
discovery is also added. For prospective resources to become classified
as contingent resources, hydrocarbons must be discovered, the
accumulations must be further evaluated and an estimate of quantities
that would be recoverable under appropriate development projects
prepared. Estimates of resources are by nature more uncertain than
reserves and accordingly are subject to substantially greater risk of
not actually being realized by the Company.
SELECTED FINANCIAL DATA
For further information and discussion on the selected financial data
below, please refer to Whiting Petroleum Corporation's Annual Report on
Form 10-K for the year ended December 31, 2011, to be filed with the
Securities and Exchange Commission.
WHITING PETROLEUM CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands) |
|
|
|
|
|
| December 31, 2011 |
|
|
| December 31, 2010 |
| | | | | | | |
|
| ASSETS | | | | | | | | |
| | | | | | | |
|
|
Current assets:
| | | | | | | | |
|
Cash and cash equivalents
| | | |
$
|
15,811
| | | | |
$
|
18,952
| |
|
Accounts receivable trade, net
| | | | |
262,515
| | | | | |
199,713
| |
|
Prepaid expenses and other
| | | |
|
20,377
|
| | | |
|
14,878
|
|
|
Total current assets
| | | |
|
298,703
|
| | | |
|
233,543
|
|
| | | | | | | |
|
|
Property and equipment:
| | | | | | | | |
|
Oil and gas properties, successful efforts method:
| | | | | | | | |
|
Proved properties
| | | | |
7,221,550
| | | | | |
5,661,619
| |
|
Unproved properties
| | | | |
354,774
| | | | | |
226,336
| |
|
Other property and equipment
| | | |
|
150,933
|
| | | |
|
98,092
|
|
|
Total property and equipment
| | | | |
7,727,257
| | | | | |
5,986,047
| |
Less accumulated depreciation, depletion and amortization
| | | |
|
(2,088,517
|
)
| | | |
|
(1,630,824
|
)
|
|
Total property and equipment, net
| | | | |
5,638,740
| | | | | |
4,355,223
| |
| | | | | | | |
|
|
Debt issuance costs
| | | | |
33,306
| | | | | |
34,226
| |
| | | | | | | |
|
|
Other long term assets
| | | |
|
74,860
|
| | | |
|
25,785
|
|
| | | | | | | |
|
| TOTAL ASSETS | | | |
$
|
6,045,609
|
| | | |
$
|
4,648,777
|
|
| | | | | | | |
|
WHITING PETROLEUM CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands, except share and per share data) |
|
|
|
| |
|
|
| |
| | | | December 31, 2011 | | | | December 31, 2010 |
| LIABILITIES AND EQUITY | | | | | | | | |
| | | | | | | |
|
|
Current liabilities:
| | | | | | | | |
|
Accounts payable trade
| | | |
$
|
56,673
| | | |
$
|
35,016
|
|
Accrued capital expenditures
| | | | |
142,827
| | | | |
84,789
|
|
Accrued liabilities and other
| | | | |
157,214
| | | | |
153,062
|
|
Revenues and royalties payable
| | | | |
103,894
| | | | |
82,124
|
|
Taxes payable
| | | | |
31,195
| | | | |
30,291
|
|
Derivative liabilities
| | | | |
73,647
| | | | |
69,375
|
|
Deferred income taxes
| | | |
|
1,584
| | | |
|
4,548
|
|
Total current liabilities
| | | | |
567,034
| | | | |
459,205
|
|
Long-term debt
| | | | |
1,380,000
| | | | |
800,000
|
|
Deferred income taxes
| | | | |
823,643
| | | | |
539,071
|
|
Derivative liabilities
| | | | |
47,763
| | | | |
95,256
|
|
Production Participation Plan liability
| | | | |
80,659
| | | | |
81,524
|
|
Asset retirement obligations
| | | | |
61,984
| | | | |
76,994
|
|
Deferred gain on sale
| | | | |
29,619
| | | | |
41,460
|
|
Other long-term liabilities
| | | |
|
25,776
| | | |
|
23,952
|
|
Total liabilities
| | | |
|
3,016,478
| | | |
|
2,117,462
|
|
Commitments and contingencies
| | | | | | | | |
|
Equity:
| | | | | | | | |
Preferred stock, $0.001 par value, 5,000,000 shares authorized;
6.25% convertible perpetual preferred stock, 172,391 issued
and outstanding as of December 31, 2011 and 172,500 issued
and outstanding as of December 31, 2010, aggregate liquidation
preference of $17,239,100 at December 31, 2011
| | | | |
-
| | | | |
-
|
Common stock, $0.001 par value, 300,000,000 shares authorized;
118,105,279 issued and 117,380,884 outstanding as of
December 31, 2011, 117,967,876 issued and 117,098,506
outstanding as of December 31, 2010(1) | | | | |
118
| | | | |
59
|
|
Additional paid-in capital
| | | | |
1,554,223
| | | | |
1,549,822
|
|
Accumulated other comprehensive income
| | | | |
240
| | | | |
5,768
|
|
Retained earnings
| | | |
|
1,466,276
| | | |
|
975,666
|
|
Total Whiting shareholders' equity
| | | | |
3,020,857
| | | | |
2,531,315
|
|
Noncontrolling interest
| | | |
|
8,274
| | | |
|
-
|
|
Total equity
| | | |
|
3,029,131
| | | |
|
2,531,315
|
| | | | | | | |
|
| TOTAL LIABILITIES AND EQUITY | | | |
$
|
6,045,609
| | | |
$
|
4,648,777
|
(1) All common share amounts (except par value and par
value per share amounts) have been retroactively restated as of December
31, 2010 to reflect the Company's two-for-one stock split in February
2011.
WHITING PETROLEUM CORPORATION CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (In thousands, except per share data) |
|
|
|
| |
|
|
| |
| | | | Three Months Ended December 31, | | | | Twelve Months Ended December 31, |
| | | | 2011 |
|
|
| 2010 | | | | 2011 |
|
|
| 2010 |
|
REVENUES AND OTHER INCOME:
| | | | | | | | | | | | | | | | |
|
Oil and natural gas sales
| | | |
$
|
492,025
| | | | |
$
|
406,327
| | | | |
$
|
1,860,146
| | | | |
$
|
1,475,288
| |
|
Gain on hedging activities
| | | | |
1,432
| | | | | |
3,558
| | | | | |
8,758
| | | | | |
23,198
| |
|
Amortization of deferred gain on sale
| | | | |
3,482
| | | | | |
4,000
| | | | | |
13,937
| | | | | |
15,613
| |
|
Gain (loss) on sale of properties
| | | | |
1,581
| | | | | |
(530
|
)
| | | | |
16,313
| | | | | |
1,388
| |
|
Interest income and other
| | | |
|
117
|
| | | |
|
114
|
| | | |
|
468
|
| | | |
|
612
|
|
Total revenues and other income
| | | |
|
498,637
|
| | | |
|
413,469
|
| | | |
|
1,899,622
|
| | | |
|
1,516,099
|
|
|
COSTS AND EXPENSES:
| | | | | | | | | | | | | | | | |
|
Lease operating
| | | | |
82,550
| | | | | |
70,762
| | | | | |
305,487
| | | | | |
268,348
| |
|
Production taxes
| | | | |
38,778
| | | | | |
26,539
| | | | | |
139,190
| | | | | |
103,880
| |
|
Depreciation, depletion and amortization
| | | | |
127,335
| | | | | |
104,061
| | | | | |
468,203
| | | | | |
393,897
| |
|
Exploration and impairment
| | | | |
23,318
| | | | | |
21,456
| | | | | |
84,644
| | | | | |
59,371
| |
|
General and administrative
| | | | |
22,515
| | | | | |
16,178
| | | | | |
84,985
| | | | | |
64,694
| |
|
Interest expense
| | | | |
16,649
| | | | | |
13,175
| | | | | |
62,516
| | | | | |
59,078
| |
|
Loss on early extinguishment of debt
| | | | |
-
| | | | | |
-
| | | | | |
-
| | | | | |
6,235
| |
Change in Production Participation Plan liability
| | | | |
(3,925
|
)
| | | | |
2,541
| | | | | |
(865
|
)
| | | | |
12,091
| |
|
Commodity derivative (gain) loss, net
| | | |
|
93,214
|
| | | |
|
53,717
|
| | | |
|
(24,857
|
)
| | | |
|
7,062
|
|
Total costs and expenses
| | | |
|
400,434
|
| | | |
|
308,429
|
| | | |
|
1,119,303
|
| | | |
|
974,656
|
|
|
INCOME BEFORE INCOME TAXES
| | | | |
98,203
| | | | | |
105,040
| | | | | |
780,319
| | | | | |
541,443
| |
|
INCOME TAX EXPENSE (BENEFIT):
| | | | | | | | | | | | | | | | |
|
Current
| | | | |
(737
|
)
| | | | |
(1,489
|
)
| | | | |
3,853
| | | | | |
4,979
| |
|
Deferred
| | | |
|
36,110
|
| | | |
|
40,335
|
| | | |
|
284,838
|
| | | |
|
199,811
|
|
Total income tax expense (benefit)
| | | |
|
35,373
|
| | | |
|
38,846
|
| | | |
|
288,691
|
| | | |
|
204,790
|
|
|
NET INCOME
| | | | |
62,830
| | | | | |
66,194
| | | | | |
491,628
| | | | | |
336,653
| |
|
Net loss attributable to noncontrolling interest
| | | |
|
59
|
| | | |
|
-
|
| | | |
|
59
|
| | | |
|
-
|
|
|
NET INCOME AVAILABLE TO SHAREHOLDERS
| | | | |
62,889
| | | | | |
66,194
| | | | | |
491,687
| | | | | |
336,653
| |
Preferred stock dividends and inducement premium
| | | |
|
(269
|
)
| | | |
|
(269
|
)
| | | |
|
(1,077
|
)
| | | |
|
(63,970
|
)
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
| | | |
$
|
62,620
|
| | | |
$
|
65,925
|
| | | |
$
|
490,610
|
| | | |
$
|
272,683
|
|
|
EARNINGS PER COMMON SHARE (1):
| | | | | | | | | | | | | | | | |
|
Basic
| | | |
$
|
0.54
|
| | | |
$
|
0.56
|
| | | |
$
|
4.18
|
| | | |
$
|
2.57
|
|
|
Diluted
| | | |
$
|
0.53
|
| | | |
$
|
0.56
|
| | | |
$
|
4.14
|
| | | |
$
|
2.55
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING(1):
| | | | | | | | | | | | | | | | |
|
Basic
| | | |
|
117,381
|
| | | |
|
117,098
|
| | | |
|
117,345
|
| | | |
|
106,338
|
|
|
Diluted
| | | |
|
118,644
|
| | | |
|
118,564
|
| | | |
|
118,668
|
| | | |
|
107,846
|
|
(1) All share and per share amounts have been
retroactively restated for the 2010 periods to reflect the Company's
two-for-one stock split in February 2011.
WHITING PETROLEUM CORPORATION Reconciliation of Net Income Available to Common Shareholders to Adjusted Net Income Available to Common Shareholders (In thousands, except for per share data) |
|
|
|
| |
|
|
| |
| | | | Three Months Ended | | | | Twelve Months Ended |
| | | | December 31, | | | | December 31, |
| | | | 2011 |
|
|
| 2010 | | | | 2011 |
|
|
| 2010 |
|
Net Income Available to Common Shareholders
| | | |
$
|
62,620
| | | | |
$
|
65,925
| | | | |
$
|
490,610
| | | | |
$
|
272,683
| |
| | | | | | | | | | | | | | | |
|
|
Cash Premium on Induced Conversion
| | | | |
-
| | | | | |
-
| | | | | |
-
| | | | | |
47,529
| |
| | | | | | | | | | | | | | | |
|
|
Adjustments Net of Tax:
| | | | | | | | | | | | | | | | |
|
Amortization of Deferred Gain on Sale
| | | | |
(2,227
|
)
| | | | |
(2,521
|
)
| | | | |
(8,781
|
)
| | | | |
(9,708
|
)
|
|
(Gain) Loss on Sale of Properties
| | | | |
(1,012
|
)
| | | | |
334
| | | | | |
(10,278
|
)
| | | | |
(863
|
)
|
|
Impairment Expense
| | | | |
8,869
| | | | | |
9,119
| | | | | |
24,435
| | | | | |
16,492
| |
|
Loss on Early Extinguishment of Debt
| | | | |
-
| | | | | |
-
| | | | | |
-
| | | | | |
3,877
| |
|
Unrealized Derivative (Gains) Losses
| | | |
|
56,273
|
| | | |
|
26,137
|
| | | |
|
(39,751
|
)
| | | |
|
(25,329
|
)
|
|
Adjusted Net Income (1) | | | |
$
|
124,523
|
| | | |
$
|
98,994
|
| | | |
$
|
456,235
|
| | | |
$
|
304,681
|
|
| | | | | | | | | | | | | | | |
|
Adjusted Net Income Available to Common Shareholders per
Share, Basic (2) | | | |
$
|
1.06
|
| | | |
$
|
0.85
|
| | | |
$
|
3.89
|
| | | |
$
|
2.99
|
|
Adjusted Net Income Available to Common Shareholders per
Share, Diluted (2) | | | |
$
|
1.05
|
| | | |
$
|
0.84
|
| | | |
$
|
3.85
|
| | | |
$
|
2.71
|
|
| | | | | | | | | | | | | | | |
|
(1) Adjusted Net Income Available to Common
Shareholders is a non-GAAP financial measure. Management believes it
provides useful information to investors for analysis of Whiting's
fundamental business on a recurring basis. In addition, management
believes that Adjusted Net Income Available to Common Shareholders is
widely used by professional research analysts and others in valuation,
comparison and investment recommendations of companies in the oil and
gas exploration and production industry, and many investors use the
published research of industry research analysts in making investment
decisions. Adjusted Net Income Available for Common Shareholders should
not be considered in isolation or as a substitute for net income, income
from operations, net cash provided by operating activities or other
income, cash flow or liquidity measures under US GAAP and may not be
comparable to other similarly titled measures of other companies.
(2) All per share amounts have been retroactively
restated for the 2010 periods to reflect the Company's two-for-one stock
split in February 2011.
WHITING PETROLEUM CORPORATION Reconciliation of Net Cash Provided by Operating Activities to
Discretionary Cash Flow (In thousands) |
|
|
|
| |
| | | | Three Months Ended |
| | | | December 31, |
| | | | 2011 |
|
|
| 2010 |
| | | | | | | | | | | |
|
Net cash provided by operating activities
| | | |
$
|
328,329
| | | | |
$
|
277,022
| |
|
Exploration
| | | | |
9,455
| | | | | |
6,985
| |
|
Exploratory dry hole costs
| | | | |
(210
|
)
| | | | |
(1,023
|
)
|
|
Changes in working capital
| | | | |
(8,496
|
)
| | | | |
(5,555
|
)
|
|
Preferred stock dividends paid
| | | |
|
(269
|
)
| | | |
|
(269
|
)
|
|
Discretionary cash flow (1) | | | |
$
|
328,809
|
| | | |
$
|
277,160
|
|
| | | |
|
| | | | Twelve Months Ended |
| | | | December 31, |
| | | | 2011 | | | | 2010 |
| | | | | | | | | | | |
|
Net cash provided by operating activities
| | | |
$
|
1,192,083
| | | | |
$
|
997,289
| |
|
Exploration
| | | | |
45,861
| | | | | |
32,846
| |
|
Exploratory dry hole costs
| | | | |
(4,924
|
)
| | | | |
(3,819
|
)
|
|
Changes in working capital
| | | | |
10,762
| | | | | |
(60,545
|
)
|
|
Preferred stock dividends paid
| | | |
|
(1,077
|
)
| | | |
|
(16,441
|
)
|
|
Discretionary cash flow (1) | | | |
$
|
1,242,705
|
| | | |
$
|
949,330
|
|
| | | | | | | |
|
(1) Discretionary cash flow is computed as net income
plus exploration and impairment costs, depreciation, depletion and
amortization, deferred income taxes, non-cash interest costs, loss on
early extinguishment of debt, non-cash compensation plan charges,
non-cash losses on mark-to-market derivatives and other non-current
items less the gain on sale of properties, amortization of deferred gain
on sale, non-cash gains on mark-to-market derivatives, and preferred
stock dividends paid, not including the preferred stock inducement
premium. The non-GAAP measure of discretionary cash flow is presented
because management believes it provides useful information to investors
for analysis of the Company's ability to internally fund acquisitions,
exploration and development. Discretionary cash flow should not be
considered in isolation or as a substitute for net income, income from
operations, net cash provided by operating activities or other income,
cash flow or liquidity measures under US GAAP and may not be comparable
to other similarly titled measures of other companies.
WHITING PETROLEUM CORPORATION Finding Cost and Reserve Replacement Schedule 12/31/11 (1) (In thousands) |
|
|
|
| |
|
|
| |
|
|
| |
|
|
| Three Years |
| | | | | | | | | | | | | | | | 2009-2011 |
| | | | 2009 | | | | 2010 | | | | 2011 | | | | Total/Avg. |
|
Proved Acquisition
| | | |
$78,800
| | | |
$22,763
| | | |
$4,324
| | | |
$105,887
|
|
Unproved Acquisition
| | | |
$12,872
| | | |
$155,472
| | | |
$191,482
| | | |
$359,826
|
|
Development Cost
| | | |
$436,721
| | | |
$723,687
| | | |
$1,245,150
| | | |
$2,405,558
|
|
Exploration Cost
| | | |
$50,970
| | | |
$114,012
| | | |
$400,823
| | | |
$565,805
|
|
Total
| | | |
$579,363
| | | |
$1,015,934
| | | |
$1,841,779
| | | |
$3,437,076
|
| | | | | | | | | | | | | | | |
|
Acquisition Reserves | | | | | | | | | | | | | | | | |
|
Acquisition Res. – Oil (MBbl)
| | | |
3,177
| | | |
505
| | | |
172
| | | |
3,854
|
|
Acquisition Res. – Gas (MMcf)
| | | |
4,155
| | | |
1,526
| | | |
1,639
| | | |
7,320
|
|
Total – Aqu. Res. – MBOE
| | | |
3,870
| | | |
759
| | | |
445
| | | |
5,074
|
| | | | | | | | | | | | | | | |
|
Development Reserves | | | | | | | | | | | | | | | | |
|
Development Res. – Oil (MBbl)
| | | |
25,115
| | | |
29,434
| | | |
44,684
| | | |
99,233
|
|
Development Res. – Gas (MMcf)
| | | |
41,969
| | | |
23,135
| | | |
23,211
| | | |
88,315
|
|
Total – Dev. Res. – MBOE
| | | |
32,109
| | | |
33,290
| | | |
48,553
| | | |
113,952
|
| | | | | | | | | | | | | | | |
|
Revisions | | | | | | | | | | | | | | | | |
|
Reserve Revisions – Oil (MBbl)
| | | |
33,566
| | | |
19,799
| | | |
20,203
| | | |
73,568
|
|
Reserve Revisions – Gas (MMcf)
| | | |
-62,618
| | | |
-618
| | | |
-7,217
| | | |
-70,453
|
|
Total - Reserve Rev. – MBOE
| | | |
23,130
| | | |
19,695
| | | |
19,000
| | | |
61,825
|
| | | | | | | | | | | | | | | |
|
|
Cost Per BOE to Acquire
| | | |
$20.36
| | | |
$29.98
| | | |
$9.71
| | | |
$20.87
|
|
Cost Per BOE to Develop
| | | |
$9.06
| | | |
$18.74
| | | |
$27.20
| | | |
$18.95
|
|
All-in Finding Cost per BOE
| | | |
$9.80
| | | |
$18.90
| | | |
$27.09
| | | |
$19.01
|
| | | | | | | | | | | | | | | |
|
FUTURE DEVELOPMENT COSTS | | | | | | | | | | | | | | | | |
|
Proved Undeveloped CapEx (1) | | | |
$1,982,813
|
|
Proved Undeveloped Reserves - MBOE (1) | | | |
106,949
|
| | | | | | | | | | | | | | | |
$18.54
|
| | | | | | | | | | | | | | | |
|
|
Probable and Possible CapEx (1) | | | |
$4,265,947
|
|
Probable and Possible Reserves – MBOE (1) | | | |
301,235
|
|
All-In Rate with Future Development Cost and Prob. and Poss. (1) | | | |
$14.16
|
| | | | | | | | | | | | | | | |
|
RESERVE REPLACEMENT | | | | | | | | | | | | | | | | |
|
Acquisition Reserves
| | | |
3,870
| | | |
759
| | | |
445
| | | |
5,074
|
|
Development Reserves
| | | |
32,109
| | | |
33,290
| | | |
48,553
| | | |
113,952
|
|
Reserve Revisions
| | | |
23,130
| | | |
19,695
| | | |
19,000
| | | |
61,825
|
|
Total New Reserves – MBOE
| | | |
59,109
| | | |
53,744
| | | |
67,998
| | | |
180,851
|
| | | | | | | | | | | | | | | |
|
|
Production (MBOE)
| | | |
20,269
| | | |
23,596
| | | |
24,780
| | | |
68,645
|
|
Reserve Replacement %
| | | |
292%
| | | |
228%
| | | |
274%
| | | |
263%
|
(1) See "Disclosure Regarding Reserves and Resources"
earlier in this news release.
