Endeavour Announces 2014 Second Quarter Financial and Operational Results

HOUSTON, Aug. 5, 2014 -- Endeavour International Corporation
(NYSE: END) (LSE: ENDV) today reported physical production for the quarter that
exceeded the Company's revised guidance range of 10,500 - 11,500 barrels of oil
equivalent per day ("boepd") previously announced on June 10, 2014.  Physical
production for the second quarter of 2014 averaged 12,900 boepd compared to
9,500 boepd for the same quarter of 2013. Sales volumes for the second quarter
of 2014 were 7,400 boepd, compared to 14,500 boepd for the same quarter in the
prior year.

The Company did not have a lifting of production at the Alba field during the
quarter, so revenues were significantly lower than would have been if based on
physical production.  Physical production for the quarter produced but not
lifted is recorded as deferred revenue on the balance sheet. Endeavour
estimates that there will be three to four liftings per year at the Alba field.
The most recent lifting occurred on July 4, 2014 and the associated revenues of
approximately $50 million will be reflected in the Company's third quarter
results. A similar situation occurred in the third quarter of 2013, when there
was no lifting at the Alba field.

The Company reported a second quarter 2014 net loss, as adjusted of $38.7
million compared to a net loss, as adjusted of $12.6 million for the same
period in 2013. On a GAAP basis, net loss for the second quarter was $36.7
million as compared to net loss of $13.9 million for the same quarter in 2013.

Recent Events:

  * Rochelle field fully operational with both wells producing during the
    quarter
  * Settled and received $12.6 million in proceeds for the Rochelle E1Y well
    insurance claim
  * Executed a forward sale for $22.5 million
  * Successfully finished the hydraulic fracture stimulation of a third
    Pennsylvania Marcellus well

"During the quarter we were able to establish production from both wells at the
Rochelle field. We experienced periods during the quarter where production
rates exceeded 100 million cubic feet of gas per day ("mmcfd") and 4,000 boepd.
This confirms our confidence in the Rochelle field's potential," said William
L. Transier, chairman, chief executive officer and president. "However, we
continue to be challenged by unexpected downtime and lower production
efficiency rates which are directly attributable to the production facilities
we do not control. We are working with the operators at Alba and Rochelle to
improve ongoing performance."

Operational Update

North Sea

At Rochelle, the West Rochelle (W1) development well was returned to production
in mid-May. The E2 and W1 wells produced together during the quarter and
achieved production rates greater than 100 million cubic feet equivalent per
day ("mmcfed") for 32 days during the second quarter. The Scott Platform began
its planned shutdown period on July 27, 2014 and so the Rochelle Field is
expected to be shut-in for three weeks until the Scott Platform goes back into
service. The shutdown at the Scott Platform is being executed to coincide with
the previously announced maintenance work occurring on the Forties Pipeline
System. Endeavour has a 44% working interest in Rochelle.

At Alba, the A69 well is being completed and is expected to start production
this month. Progress was made in the southern part of the field with partial
water injection being reinstated. Installation of the replacement pipeline is
planned early in the first quarter of 2015, with start-up expected in the
second quarter. The partial reinstatement of water injection in the southern
part of the field has sustained production throughout the second quarter. Well
A69 is expected to increase overall production rates in the third quarter.
Endeavour has a 25.68% working interest in Alba.

Bacchus continues to perform at rates above the Company's expectations. The B3Y
well has not, as expected, been turned into a water injector because of certain
technical issues. Future options for the B3Y well continue to be evaluated.
Endeavour has a 30% working interest in the field.

North America

In the Pennsylvania Marcellus, Endeavour successfully completed hydraulic
fracture stimulation of the C-13 horizontal well, the third completion this
year in the Daniel Field. The Company's operated activity included more than
double the number of frac stages on the longest laterals to date relative to
previous wells. Following these successful well completions, operatorship of
the Marcellus assets was transferred to Samson Exploration, LLC. Later this
year, the wells will be tied into a new third-party pipeline being commissioned
by EQT Corporation that allows firm capacity of up to 10 mmcfd, with potential
for future expansion.

In the Piceance Basin Rim play in Northwest Colorado, Endeavour has two
projects targeting liquids-rich Niobrara and Frontier objectives. At present, a
rig has commenced drilling an initial horizontal Niobrara test at the Company's
Wiley prospect. Endeavour has leasehold and drilling options on 40,000 gross
acres and 27,000 net acres.

Finance

In May, Endeavour entered into a third forward sale agreement receiving a
payment of $22.5 million. This effectively hedged a portion of production by
locking in pricing for in excess of 200,000 barrels of oil, over a six-month
delivery period. The forward sale is expected to be fulfilled in November 2014.
The first forward sale commitment was fulfilled in June 2013 and the second in
March 2014.

In January of this year, the Company refinanced its revolving credit facility
($115 million at 13%) and  two reimbursement agreements ($120 million at 13%
and $33 million at 9% interest) into a new senior secured first lien term loan
with an interest rate of 8.25% (libor + 700 basis points). During the second
quarter, the first full quarter reflecting the refinancing impact, Endeavour
realized cash interest expense savings of $4 million ($16 million on annualized
basis). In addition, gross general and administrative expenses were reduced, as
a result of the previously announced consolidation of the Company's U.K.
offices, headcount reductions and other cost reduction initiatives.

Also during the quarter, the Company settled an insurance claim for the
Rochelle E1Y well, which was damaged in early 2013, for £7.5 million
(approximately $12.6 million). The proceeds from the settlement were received
in June.

Third Quarter Production Guidance and Maintenance Downtime

In the U.K. North Sea, the third quarter is typically the time to perform
maintenance and other tasks on infrastructure. During 2014, Endeavour
anticipates that all of its producing fields will be modestly impacted. These
shutdowns will be less invasive than those experienced in 2013, but will still
have an impact on third quarter physical production.

At present, there is a 16 day shutdown on the Forties Pipeline System planned
in August that will affect oil production from Bacchus and Rochelle. Currently
underway is a three week Rochelle shutdown which coincides with the work being
done at Forties. At Alba during August, a short shutdown of three days is
planned to test the emergency systems. Average daily physical production
volumes are expected to be in the range of 9,500 - 10,500 boepd for the third
quarter of 2014.

Earnings Conference Call, Tuesday, August 5, 2014 at 9:00 a.m., Central Time,
3:00 p.m. British Summer Time

Endeavour International will host a conference call and web cast to discuss its
2014 second quarter financial and operating results on Tuesday, August 5, 2014
at 9:00 a.m. Central Time, 3:00 p.m. British Summer Time. A supporting slide
deck for the conference call is available on the home page of Endeavour's
website at www.endeavourcorp.com and under the Investor Relations section in
conjunction with the details for the conference call. To participate and ask
questions during the conference call, dial the local country telephone number
and the confirmation code 3569591.  The toll-free numbers are 888-221-3886 in
the United States and 0-808-101-7548 in the United Kingdom. Other international
callers should dial 913-312-1453 (tolls apply).  To listen only to the live
audio web cast access Endeavour's home page at www.endeavourcorp.com.  A replay
will be available beginning at 12:00 p.m. Central Time on August 5, 2014
through 12:00 p.m. on August 11, 2014 by dialing toll free 888-203-1112 (U.S.)
or 719-457-0820 (international), confirmation code 3569591.

Endeavour International Corporation is an oil and gas exploration and
production company focused on the acquisition, exploration and development of
energy reserves in the North Sea and the United States. For more information,
visit www.endeavourcorp.com.

Additional information for investors:

Certain statements in this news release should be regarded as "forward-looking"
statements within the meaning of the securities laws.  These statements speak
only as of the date made.  Such statements are subject to assumptions, risk and
uncertainty.  Actual results or events may vary materially.

The Securities and Exchange Commission (SEC) permits oil and gas companies, in
their filings with the SEC, to disclose not only proved reserves, but also
probable reserves and possible reserves that meet the SEC's definitions for
such terms, and price and cost sensitivities for such reserves, and prohibits
disclosure of resources that do not constitute such reserves.  We may use
certain terms in our news releases, such as "reserve potential," that the SEC's
guidelines strictly prohibit us from including in filings with the SEC. These
estimates are by their nature more speculative than estimates of proved,
probable and possible reserves and accordingly are subject to substantially
greater risk of being actually realized.  In addition, we do not represent that
the probable or possible reserves described herein meet the recoverability
thresholds established by the SEC in its new definitions.  Investors are urged
to also consider closely the disclosure in our filings with the SEC, available
from our website at www.endeavourcorp.com.  Endeavour is also subject to the
requirements of the London Stock Exchange and considers the disclosures in this
release to be appropriate and/or required under the guidelines of that
exchange.



                Endeavour International Corporation
               Condensed Consolidated Balance Sheets
                      (Amounts in thousands)


                                            June 30,     December 31,
                                              2014         2013

                                           (unaudited)

                 Assets

Current Assets:

   Cash and cash equivalents                   $ 83,209     $ 34,742

   Accounts receivable                           46,992       65,171

   Prepaid expenses and other current assets    103,550       60,318

   Total Current Assets                         233,751      160,231


Property and Equipment, Net                   1,032,281    1,072,151

Goodwill                                        259,238      259,238

Other Assets                                     30,455       33,222


Total Assets                                $ 1,555,725  $ 1,524,842


    Liabilities and Stockholders' Equity

Current Liabilities:

   Accounts payable                            $ 32,907     $ 38,033

   Current maturities of debt                     2,131        -

   Deferred revenue                              57,811       20,965

   Monetary production payment, current         125,833      74,167

   Accrued expenses and other                    94,748       88,625

   Total Current Liabilities                    313,430      221,790


Long-Term Debt                                  894,122      870,878

Deferred Taxes                                  183,501      146,213

Other Liabilities                               162,457      223,870

   Total Liabilities                          1,553,510    1,462,751


Commitments and Contingencies


Series C Convertible Preferred Stock             43,703       43,703


Stockholders' Equity                            (41,488)     18,388


Total Liabilities and Stockholders' Equity   $ 1,555,725  $ 1,524,842



                      Endeavour International Corporation
                 Condensed Consolidated Statement of Operations
                                   (Unaudited)
                  (Amounts in thousands, except per share data)


                                   Three Months Ended      Six Months Ended
                                       June 30,                June 30,

                                    2014        2013        2014        2013

Revenues                         $ 44,857    $ 126,165   $ 139,021   $ 183,837


Cost of Operations:

   Operating expenses               6,847       38,103      34,017      55,593

   Depreciation, depletion and     32,251       51,923      77,220      74,870
   amortization

   Impairment of oil and gas         -           -           -           3,534
   properties

   General and administrative       5,240       4,882       10,089      10,364

   Total Expenses                  44,338      94,908      121,326     144,361


Income From Operations                519      31,257       17,695      39,476


Other Income (Expense):

   Unrealized gains (losses) on     2,010       (1,277)      4,669          303
   derivatives

   Interest expense               (31,431)     (24,447)    (62,908)     (45,885)

   Letter of credit fees           (2,270)      (7,128)     (6,059)     (18,508)

   Loss on early extinguishment of    -           -         (3,543)     -
   financing agreements

   Litigation settlement expense      -           -         (19,034)    -

   Unrealized gain (loss) on        (4,511)      1,072       (5,784)      10,831
   foreign currency exchange

   Other expense                    (1,402)     (2,081)      (3,423)      (1,960)

Total Other Expense                (37,604)    (33,861)     (96,082)     (55,219)


Loss Before Income Taxes           (37,085)     (2,604)      (78,387)    (15,743)


Petroleum Revenue Tax ("PRT")         2,243       7,012         3,968       7,208
Expense

Corporate Tax Expense (Benefit)      (2,655)      4,269         (811)       4,981

Total Tax Expense                      (412)     11,281         3,157      12,189


Net Loss                            (36,673)    (13,885)      (81,544)    (27,932)


Preferred Stock Dividends               456         456            911        911


Net Loss to Common Stockholders    $ (37,129)  $ (14,341)    $ (82,455)  $ (28,843)


Net Loss per Common Share:

   Basic and Diluted                 $ (0.72)    $ (0.30)       $ (1.63)    $ (0.61)


Weighted Average Number of Common Shares
Outstanding:

   Basic and Diluted                   51,580      47,092         50,591      47,076



                    Endeavour International Corporation
               Condensed Consolidated Statement of Cash Flows
                               (Unaudited)
                          (Amounts in thousands)


                                                              Six Months Ended
                                                                  June 30,

                                                             2014         2013

Cash Flows from Operating Activities:

   Net loss                                               $ (81,544)   $ (27,932)

   Adjustments to reconcile net loss to net cash

   provided by operating activities:

   Depreciation, depletion and amortization                   77,220       74,870

   Impairment of oil and gas properties                        -            3,534

   Deferred tax benefit                                       (7,951)      (2,457)

   Unrealized gains on derivatives                            (4,669)        (303)

   Amortization of non-cash compensation                       2,123        1,632

   Amortization of loan costs and discount                    13,376        8,695

   Non-cash interest expense                                   3,812        3,454

   Loss on early extinguishment of financing agreements        6,856            -

   Litigation settlement expense                              14,034            -

   Other                                                       6,605        (2,444)

   Changes in operating assets and liabilities                30,068        12,562

Net Cash Provided by Operating Activities                     59,930        71,611


Cash Flows From Investing Activities:

   Capital expenditures                                      (39,302)     (108,786)

   Acquisitions, net of cash acquired                              -             -

   Proceeds from sales, net of cash                            1,352             -

   Proceeds from insurance settlement                         12,606

   Increase in restricted cash                                (2,521)            -

Net Cash Used in Investing Activities                        (27,865)      (108,786)


Cash Flows From Financing Activities:

   Repayments of borrowings                                 (115,699)            -

   Borrowings under debt agreements, net of debt discount     140,625            -

   Proceeds from issuance of common stock                      12,336            -

   Proceeds from issuance of monetary production payment            -      125,000

   Repayments of monetary production payment                  (10,833)           -

   Financing costs paid                                        (9,193)     (15,804)

   Other financing                                               (834)        (416)

Net Cash Provided by Financing Activities                       16,402      108,780


Net Increase in Cash and Cash Equivalents                       48,467       71,605

Cash and Cash Equivalents, Beginning of Period                  34,742       59,185


Cash and Cash Equivalents, End of Period                      $ 83,209    $ 130,790



                           Endeavour International Corporation
                                 Operating Statistics
                                      (Unaudited)


                                         Three Months Ended    Six Months Ended
                                               June 30,            June 30,

                                           2014      2013      2014      2013

Sales volume: (1)

   Oil and condensate sales (mbbls):

      United Kingdom                        255       1,205    1,087     1,713

      United States                           -           1        -         1

      Total                                 255       1,206    1,087     1,714


   Gas sales (mmcf):

       United Kingdom                      2,109         15     2,694       26

       United States                         415        667       846    1,489

       Total                               2,524        682     3,540    1,515


   Oil equivalent sales (mboe):

      United Kingdom                         606      1,207     1,536     1,717

      United States                           70        112       141       249

      Total                                  676      1,319     1,677     1,966


   Total boed                              7,424     14,497     9,269     10,862


Physical production volume (boed): (1)

      United Kingdom                      12,079      8,083    10,351      7,973

      United States                          800      1,415       818      1,454

      Total                               12,879      9,498    11,169      9,427


Realized Price, before and after
derivatives :

   United Kingdom:

      Oil and condensate price ($ per bbl) $ 106.34  $ 102.68  $ 104.19  $ 104.37

      Gas price ($ per mcf)                  $ 7.62    $ 8.19    $ 8.19    $ 8.06

      Equivalent oil price ($ per boe)      $ 71.17  $ 102.57   $ 88.10  $ 104.23


   United States:

      Oil and condensate price ($ per bbl)   $ 97.33   $ 85.46     98.67     88.19

      Gas price ($ per mcf)                   $ 4.07    $ 3.40    $ 4.30    $ 3.22

      Equivalent oil price ($ per boe)       $ 24.85   $ 20.72   $ 26.01   $ 19.49


Total:

      Oil and condensate price ($ per bbl)  $ 106.32  $ 102.67  $ 104.19  $ 104.37

      Gas price ($ per mcf)                   $ 7.03    $ 3.50    $ 7.26    $ 3.30

      Equivalent oil price ($ per boe)       $ 66.40   $ 95.64   $ 82.87   $ 93.51


(1)  We record oil revenues when deliveries have occurred and legal ownership of
    the oil transfers to the customer.  Physical production may differ from
    sales volumes based on the timing of tanker liftings for our international
    sales.



                       Endeavour International Corporation
                   Reconciliation of GAAP to Non-GAAP Measures
                                  (Unaudited)
                             (Amounts in thousands)


As required under Regulation G of the Securities Exchange Act of 1934, provided
below are reconciliations of net loss to the following non-GAAP financial
measures: net income (loss), as adjusted and Adjusted EBITDA. We use these
non-GAAP measures as key metrics for our management and to demonstrate our
ability to internally fund capital expenditures and service debt. The non-GAAP
measures are useful in comparisons of oil and gas exploration and production
companies as they exclude non-operating fluctuations in assets and liabilities.


(Amounts in thousands)             Three Months Ended      Six Months Ended
                                       June 30,                June 30,

                                     2014        2013        2014        2013

Net loss                        $ (36,673)  $ (13,885)  $ (81,544)  $ (27,932)

Impairment of oil and gas               -           -           -       3,534
properties (net of tax) (1)

Unrealized gains (losses) on       (2,010)      1,277      (4,669)       (303)
derivatives (net of tax) (2)

Loss on early extinguishment of
financing agreements (net of            -           -        1,220          -
tax) (3)

Litigation settlement expense           -           -       19,034          -
(net of tax) (1)


Net Loss as Adjusted            $ (38,683)  $ (12,608)   $ (65,959)  $ (24,701)


Net loss                        $ (36,673)  $ (13,885)   $ (81,544)  $ (27,932)

Unrealized gains on derivatives    (2,010)      1,277       (4,669)       (303)

Net interest expense               31,425      24,427        62,892     45,849

Letter of credit fees               2,270       7,128         6,059     18,508

Depreciation, depletion and        32,251      51,923        77,220     74,870
amortization

Impairment of oil and gas               -           -           -        3,534
properties

Loss on early extinguishment of         -           -         3,543          -
financing agreements

Litigation settlement expense           -           -        19,034          -

Income tax expense (benefit)        (412)       11,281        3,157     12,189


Adjusted EBITDA                  $ 26,851     $ 82,151     $ 85,692  $ 126,715


(1) We recognized no tax benefits as there was no assurance that we could
    generate any U.S. taxable earnings.

(2) Since the unrealized gains on derivatives were related to liabilities other
    than the U.K., we recognized no tax benefits as there was no assurance that
    we could generate any taxable earnings.

(3) Net of tax benefit of none, none, $2,323 and none, respectively.



CONTACT: Endeavour - Investor Relations, Darcey Matthews, 713.307.8711; or
Pelham Public Relations - UK Media, Philip Dennis, +44 (0)207 861 3919, or
Henry Lerwill, +44 (0)207 861 3169

SOURCE Endeavour International Corporation

Copyright st 5 PR Newswire

Endeavour (LSE:ENDV)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Endeavour Charts.
Endeavour (LSE:ENDV)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Endeavour Charts.