Minnesota
(State or
other jurisdiction
of
incorporation)
|
001-32936
(Commission
File Number)
|
95-3409686
(IRS Employer
Identification No.)
|
|
400
North Sam Houston Parkway East, Suite 400
Houston,
Texas
(Address of
principal executive offices)
|
281-618-0400
(Registrant’s
telephone number, including area code)
|
77060
(Zip
Code)
|
Item 1.01
|
Entry
into a Material Definitive
Agreement.
|
·
|
increases the
consolidated leverage ratio that Helix is required to comply with from the
current permitted leverage ratio of 3.50 to 1.00. Beginning
with the quarter ending March 31, 2010, the ratio will be changed as
follows:
|
o
|
March 31,
2010 – 5.00 to 1.00
|
o
|
June 30, 2010
– 5.50 to 1.00
|
o
|
September 30,
2010 – 5.00 to 1.00
|
o
|
December 31,
2010 – 4.50 to 1.00
|
o
|
March 31,
2011 and thereafter – 4.00 to 1.00
|
·
|
adds a new
covenant for “Consolidated Senior Secured Leverage
Ratio.” Helix is required to comply with this new covenant
beginning with the quarter ending March 31, 2010. The ratio will be as
follows:
|
o
|
March 31 and
June 30, 2010 – 2.50 to 1.00
|
o
|
September 30,
2010 – 2.25 to 1.00
|
o
|
December 31,
2010 and thereafter – 2.00 to 1.00
|
·
|
increases the
margin on Revolving Loans by 0.50% should the consolidated leverage ratio
exceed 4.50 to 1.00 and increases the margin on the Term Loan by 0.25% if
consolidated leverage is less than 4.50 to 1.00 and 0.50% if consolidated
leverage is equal to or greater than 4.50 to
1.00.
|
10.1
|
Amendment No.
3 to Credit Agreement, dated as of February 19, 2010, by and among Helix,
as borrower, Bank of America, N.A., as administrative agent, and the
lenders named thereto.
|
99.1
|
Press Release
of Helix Energy Solutions Group, Inc. dated February 24, 2010 reporting
financial results for the fourth quarter of 2009 and
for the year ending December 31,
2009.
|
99.2
|
Fourth
Quarter Earnings Conference Call
Presentation.
|
10.1
|
Amendment No.
3 to Credit Agreement, dated as of February 19, 2010, by and among Helix,
as borrower, Bank of America, N.A., as administrative agent, and the
lenders named thereto.
|
99.1
|
Press Release
of Helix Energy Solutions Group, Inc. dated February 24, 2010 reporting
financial results for the fourth quarter of 2009 and
for the year ending December 31,
2009.
|
99.2
|
Fourth
Quarter Earnings Conference Call
Presentation.
|
Applicable
Margin – Non-Extending Revolving Credit Lenders
|
|||||
Pricing
Level
|
Consolidated
Leverage Ratio
|
Commitment
Fee
|
Eurodollar
Rate (Revolving Credit Loans) +
|
Letters
of Credit
|
Base
Rate (Revolving Credit Loans) +
|
1
|
Less than
0.75x
|
0.20%
|
1.00%
|
1.00%
|
0.00%
|
2
|
Greater than
or equal to 0.75x but less than 1.25x
|
0.25%
|
1.25%
|
1.25%
|
0.25%
|
3
|
Greater than
or equal to 1.25x but less than 1.75x
|
0.30%
|
1.50%
|
1.50%
|
0.50%
|
4
|
Greater than
or equal to 1.75x but less than 2.25x
|
0.375%
|
1.75%
|
1.75%
|
0.75%
|
5
|
Greater than
or equal to 2.25x but less than 2.75x
|
0.375%
|
2.00%
|
2.00%
|
1.00%
|
6
|
Greater than
or equal to 2.75x but less than 4.5x
|
0.50%
|
2.25%
|
2.25%
|
1.25%
|
7
|
Greater than
or equal to 4.5x
|
0.50%
|
2.75%
|
2.75%
|
1.75%
|
Applicable
Margin – Extending Revolving Credit Lenders
|
|||||
Pricing
Level
|
Consolidated
Leverage Ratio
|
Commitment
Fee
|
Eurodollar
Rate (Revolving Credit Loans) +
|
Letters
of Credit
|
Base
Rate (Revolving Credit Loans) +
|
1
|
Less than
1.50x
|
0.50%
|
3.00%
|
3.00%
|
2.00%
|
2
|
Greater than
or equal to 1.50x but less than 2.00x
|
0.50%
|
3.25%
|
3.25%
|
2.25%
|
3
|
Greater than
or equal to 2.00x but less than 2.50x
|
0.50%
|
3.50%
|
3.50%
|
2.50%
|
4
|
Greater than
or equal to 2.50x but less than 3.00x
|
0.50%
|
3.75%
|
3.75%
|
2.75%
|
5
|
Greater than
or equal to 3.00x but less than 4.5x
|
0.50%
|
4.00%
|
4.00%
|
3.00%
|
6
|
Greater than
or equal to 4.5x
|
0.50%
|
4.50%
|
4.50%
|
3.50%
|
Applicable
Margin
|
|||
Pricing
Level
|
Consolidated
Leverage Ratio
|
Eurodollar
Rate – Term Loans
|
Base
Rate – Term Loans
|
1
|
Less than
4.5x
|
2.25%
|
1.25%
|
2
|
Greater than
or equal to 4.5x
|
2.50%
|
1.50%
|
Period
|
Ratio
|
For the
fiscal quarter ending December 31, 2009
|
3.50 to
1.00
|
For the
fiscal quarter ending March 31, 2010
|
5.00 to
1.00
|
For the
fiscal quarter ending June 30, 2010
|
5.50 to
1.00
|
For the
fiscal quarter ending September 30, 2010
|
5.00 to
1.00
|
For the
fiscal quarter ending December 31, 2010
|
4.50 to
1.00
|
For the
fiscal quarter ending March 31, 2011 and thereafter
|
4.00 to
1.00
|
Period
|
Ratio
|
For the
fiscal quarters ending March 31, 2010 and June 30,
2010
|
2.50 to
1.00
|
For the
fiscal quarter ending September 30, 2010
|
2.25 to
1.00
|
For the
fiscal quarter ending December 31, 2010 and thereafter
|
2.00 to
1.00
|
|
HELIX
ENERGY SOLUTIONS GROUP, INC.
|
|
CANYON
OFFSHORE, INC., a Texas
corporation
|
|
CANYON
OFFSHORE INTERNATIONAL CORP., a Texas
corporation
|
|
ENERGY
RESOURCE TECHNOLOGY GOM, INC., a Delaware
corporation
|
|
HELIX
INGLESIDE LLC, a Delaware limited liability
company
|
|
HELIX
OFFSHORE INTERNATIONAL, INC., a Texas
corporation
|
|
HELIX
SUBSEA CONSTRUCTION, INC., a Delaware
corporation
|
|
HELIX
VESSEL HOLDINGS LLC, a Delaware limited liability
company
|
|
NEPTUNE
VESSEL HOLDINGS LLC, a Delaware limited liability
company
|
|
VULCAN
MARINE HOLDINGS LLC, a Delaware limited liability
company
|
|
VULCAN
MARINE TECHNOLOGY LLC, a Delaware limited liability
company
|
|
HELIX
WELL OPS INC., a Texas
corporation
|
PRESSRELEASE
www.HelixESG.com
|
·
|
Impairment
charges of $55.9 million primarily associated with a reduction in carrying
values of twelve oil and gas properties due to a revision in reserve
estimates.
|
·
|
Non-cash
exploration and other charges of $22.6 million primarily related to costs
associated with offshore lease
expirations.
|
·
|
A $17.9
million gain from the sale of 23.2 million shares of Cal Dive common
stock.
|
·
|
A $10.4
million charge associated with a weather derivative contract entered into
in July 2009 to mitigate against possible losses during the 2009 hurricane
season.
|
·
|
Non-cash
impairment charges of $907.6 million, including $715.0 million to reduce
the carrying value of goodwill and $192.6 million to reduce the carrying
value of certain oil and gas
properties.
|
·
|
Other
non-cash exploration charges of $26.6 million related primarily to the
write off of two suspended exploratory
wells.
|
·
|
A $6.7
million pre-tax loss associated with the sale of the Bass Lite field
located in Atwater Valley Block 426 in December
2008.
|
Quarter
Ended
|
Years
Ended
|
||||
December
31,
|
September 30,
|
December
31,
|
|||
2009
|
2008
|
2009
|
2009
|
2008
|
|
Revenues
|
$180,048
|
$534,439
|
$216,025
|
$1,461,687
|
$2,114,074
|
Gross
Profit:
|
|||||
Operating (3)
|
$21,039
|
$85,142
|
$5,058
|
$388,095
|
$620,792
|
12%
|
16%
|
2%
|
27%
|
29%
|
|
Oil and
Gas
Impairments
(4),
(5)
|
(55,940)
|
(192,620)
|
(1,537)
|
(120,550)
|
(215,675)
|
Exploration
Expense
|
(21,520)
|
(27,072)
|
(904)
|
(24,383)
|
(32,926)
|
Total
|
$(56,421)
|
$(134,550)
|
$2,617
|
$243,162
|
$372,191
|
Net Income
(Loss) Applicable to Common Shareholders
|
$(55,697)
|
$(861,154)
|
$3,895
|
$101,867
|
$(639,122)
|
Diluted
Earnings (Loss) Per Share
|
$(0.53)
|
$(9.48)
|
$0.04
|
$0.96
|
$(7.05)
|
Adjusted EBITDAX
(6)
|
$58,572
|
$55,339
|
$38,306
|
$490,092
|
$575,272
|
Three Months
Ended
|
|||
December
31,
|
September
30,
|
||
2009
|
2008
|
2009
|
|
Revenues:
|
|||
Contracting
Services
|
$150,736
|
$293,135
|
$175,091
|
Shelf Contracting
(2)
|
-
|
261,656
|
-
|
Production
Facilities
|
5,888
|
-
|
5,888
|
Oil and Gas
(3)
|
71,450
|
46,022
|
63,715
|
Intercompany
Eliminations
|
(48,026)
|
(66,374)
|
(28,669)
|
Total
|
$180,048
|
$534,439
|
$216,025
|
Income (Loss)
from Operations:
|
|||
Contracting
Services
|
$7,698
|
$29,034
|
$10,132
|
Shelf Contracting
(2)
|
-
|
69,946
|
-
|
Production
Facilities
|
(1,378)
|
(285)
|
(1,388)
|
Oil and Gas (3)
|
(3,715)
|
(55,878)
|
(23,599)
|
Goodwill
Impairment
|
-
|
(704,311)
|
-
|
Gain
on Oil and Gas DerivativeCommodity
Contracts
|
6,157
|
18,894
|
4,598
|
Oil and Gas
Impairments
(4)
|
(55,940)
|
(192,620)
|
(1,537)
|
Exploration
Expense
|
(21,520)
|
(27,072)
|
(904)
|
Intercompany
Eliminations
|
(9,562)
|
(4,316)
|
(1,971)
|
Total
|
$(78,260)
|
$(866,608)
|
$(14,669)
|
Equity in
Earnings of Equity Investments
|
$5,177
|
$6,132
|
$13,385
|
o
|
Subsea
Construction revenues decreased from the third quarter of 2009
attributable primarily to lower utilization of our owned and chartered
construction vessels (71% in the fourth quarter of 2009 compared with 77%
for the third quarter of 2009). Further, certain fourth quarter
contracts were completed at lower contract rates compared to similar type
contracts in the third quarter as we experienced a weaker services market.
Furthermore, a greater portion of our asset base was utilized for internal
oil and gas development, and thus contributed to a relatively high level
of intercompany revenue
elimination.
|
o
|
Well
Operations revenues increased in the fourth quarter of 2009 compared with
the third quarter of 2009 due primarily to the realization of higher
contract day rates for the Q4000. Further,
our newest well operations vessel, Well
Enhancer, was placed in service in the fourth quarter in the North
Sea and generated $12.8 million of revenues. The increased revenues were
partially offset by lower utilization rates for our well operations
vessels (67% in fourth quarter of 2009 for three vessels compared to 92%
in the third quarter of 2009 for two
vessels).
|
o
|
Robotics
revenues decreased in the fourth quarter of 2009 compared to the third
quarter of 2009 following the completion of a trenching campaign in the
third quarter and reflecting the general market weakness. There
were no trenching revenues in the fourth quarter of 2009. Robotics asset
utilization decreased to 58% in the fourth quarter of 2009 from 74% in the
third quarter of 2009.
|
o
|
Oil and Gas
revenues increased $7.7 million to $71.5 million in the fourth quarter of
2009 due primarily to higher commodity prices realized for our oil
production. Production in the fourth quarter of 2009 totaled
9.7 Bcfe compared to 9.8 Bcfe in the third quarter of 2009. The
average prices realized for natural gas, including the effect of settled
natural gas hedge contracts, totaled $7.97 per thousand cubic feet of gas
(Mcf) in the fourth quarter of 2009 compared to $8.02 per Mcf in the third
quarter of 2009. For oil, including the effects of settled hedge
contracts, we realized $71.48 per barrel in the fourth quarter of 2009
compared to $68.86 per barrel in the third quarter of
2009.
|
o
|
The Company’s
oil and gas production rate at February 23, 2010 approximated 145 million
cubic feet of natural gas equivalent per day (MMcfe/d) as compared to 94
MMcfe/d at December 31, 2009. Third party repairs to the
pipeline servicing the Noonan gas reservoir in our Bushwood field were
completed in early January 2010. Separately, we commenced
production from the Danny oil reservoir also in the Bushwood field on
February 2, 2010.
|
o
|
We have
entered into oil and gas hedge contracts for approximately 25 Bcf of
natural gas and 2.5 million barrels of oil to cover a significant portion
of our forecasted production for
2010.
|
o
|
Selling,
general and administrative expenses were 15.7% of revenue in the fourth
quarter of 2009, 10.1% in the third quarter of 2009, and 7.5% in the
fourth quarter of 2008. Selling, general and administrative expenses
increased compared to the third quarter of 2009 due to increased bad debt
expenses and higher legal expenses.
|
o
|
Net interest
expense and other increased to $11.5 million in the fourth quarter of 2009
from $10.3 million in the third quarter of 2009. Net interest
expense increased to $11.9 million in the fourth quarter of 2009 compared
with $7.3 million in the third quarter of 2009. The increase in net
interest expense was attributable to a reduction in capitalized interest
of $3.5 million in the fourth quarter compared with the third quarter due
primarily to the completion of the Well
Enhancer in October 2009.
|
o
|
Consolidated
net debt at December 31, 2009 increased to $1.1 billion from $950 million
as of September 30, 2009. We had no borrowings under our revolver and our
availability was $386 million at December 31, 2009. Together
with cash on hand of $271 million and our revolver availability, our total
liquidity was approximately $657 million at December 31, 2009. Net debt to
book capitalization as of December 31, 2009 was 43%. (Net debt
to book capitalization is a non-GAAP measure. See
reconciliation attached hereto.)
|
o
|
As of
December 31, 2009, we were in compliance with our debt covenants under our
various loan agreements. On February 19, 2010, we amended our senior
credit facility by revising the consolidated leverage ratio covenant test
and adding an additional senior secured debt leverage ratio test. The
amendment is effective for periods beginning on or after March 31,
2010.
|
o
|
We incurred
capital expenditures (including capitalized interest) totaling $119
million in the fourth quarter of 2009, compared to $87 million in the
third quarter of 2009 and $134 million in the fourth quarter of
2008. For the year ended December 31, 2009, capital
expenditures totaled $328 million. These amounts exclude all
Cal Dive capital expenditures in the periods
noted.
|
(1)
|
Results of
Helix RDS Limited, our former reservoir consulting business, included as
discontinued operations for all periods presented in our comparative
condensed consolidated statements of
operations.
|
(2)
|
Results of
Cal Dive, our former Shelf Contracting business, were consolidated through
June 10, 2009, at which time our ownership interest dropped below 50%. Our
remaining interest was accounted for under the equity method of accounting
through September 23, 2009. Subsequent to September 23, 2009 our
investment in Cal Dive was accounted for as an available for sale
security.
|
(3)
|
Fourth
quarter of 2009 included $2.5 million of expense related to a weather
derivative contract and $0.6 million of hurricane-related
costs. Third quarter of 2009 included $10.4 million of expense
related to a weather derivative contract and $5.1 million of
hurricane-related costs.
|
(4)
|
Fourth
quarter 2009 oil and gas impairments were attributable to the revision in
estimated reserves associated with twelve fields resulting from mechanical
and/or production related issues. Impairments in the
fourth quarter of 2008 were due primarily to the deterioration of certain
fields’ economics following significant drops in both oil and natural gas
prices during the period.
|
(5)
|
Full year
2009 impairments were comprised of the impairments described in item (4)
above, $51.5 million of additional asset retirement and impairment costs
resulting from Hurricane Ike
recorded in the second quarter of 2009 and $11.5 million of additional oil
and gas property revisions following estimated reserve reductions at June
30, 2009. Full year 2008 oil and gas impairments included $6.7 million
related to our deepwater Tiger field damaged by Hurricane Ike
in the third quarter of 2008 and $14.6 million associated with the
unsuccessful Devil’s Island development well in the first quarter of
2008.
|
(6)
|
Non-GAAP
measure. See reconciliation attached
hereto.
|
(1)
|
Results of
Helix RDS Limited, our former reservoir consulting business, were included
as discontinued operations for all periods presented in our comparative
condensed consolidated statements of
operations.
|
(2)
|
Results of
Cal Dive, our former Shelf Contracting business, were consolidated through
June 10, 2009, at which time our ownership interest dropped below 50%. Our
remaining interest was accounted for under the equity method of accounting
through September 23, 2009. Subsequent to September 23, 2009 our
investment in Cal Dive was accounted for as an available for sale
security.
|
(3)
|
Fourth
quarter 2009 included $2.5 million of expense related to a weather
derivative contract and $0.6 million of hurricane-related
costs. Third quarter 2009 included $10.4 million of expense
related to a weather derivative contract and $5.1 million of
hurricane-related costs.
|
(4)
|
Fourth
quarter 2009 oil and gas impairments were attributable to the revision in
estimated reserves associated with twelve fields resulting from mechanical
and/or production related issues. Impairments in the fourth
quarter of 2008 were due primarily to the deterioration of certain fields’
economics following significant drops in both the oil and natural gas
prices during the period.
|
HELIX
ENERGY SOLUTIONS GROUP, INC.
|
|||||||||||||
Comparative
Condensed Consolidated Statements of Operations
|
|||||||||||||
|
Three
Months Ended Dec. 31,
|
Twelve
Months Ended Dec. 31,
|
|||||||||||
(in
thousands, except per share data)
|
2009
|
2008
|
2009
|
2008
|
|||||||||
(unaudited)
|
(unaudited)
|
||||||||||||
Net
revenues:
|
|||||||||||||
Contracting
services
|
$ 108,598
|
$ 488,417
|
$ 1,076,349
|
$ 1,568,221
|
|||||||||
Oil
and gas
|
71,450
|
46,022
|
385,338
|
545,853
|
|||||||||
180,048
|
534,439
|
1,461,687
|
2,114,074
|
||||||||||
Cost
of sales:
|
|||||||||||||
Contracting
services
|
89,373
|
358,223
|
854,975
|
1,135,429
|
|||||||||
Oil
and gas
|
69,636
|
91,074
|
218,617
|
357,853
|
|||||||||
Oil
and gas impairments
|
55,940
|
192,620
|
120,550
|
215,675
|
|||||||||
Exploration
expense
|
21,520
|
27,072
|
24,383
|
32,926
|
|||||||||
236,469
|
668,989
|
1,218,525
|
1,741,883
|
||||||||||
Gross
profit (loss)
|
(56,421)
|
(134,550)
|
243,162
|
372,191
|
|||||||||
Goodwill
and other indefinite-lived intangible impairments
|
-
|
704,311
|
-
|
704,311
|
|||||||||
Gain
on oil and gas derivative commodity contracts
|
6,157
|
18,894
|
89,485
|
21,599
|
|||||||||
Gain
on sale of assets, net
|
246
|
(6,422)
|
2,019
|
73,471
|
|||||||||
Selling
and administrative expenses
|
28,242
|
40,219
|
130,851
|
177,172
|
|||||||||
Income
(loss) from operations
|
(78,260)
|
(866,608)
|
203,815
|
(414,222)
|
|||||||||
Equity
in earnings of investments
|
5,177
|
6,132
|
32,329
|
31,854
|
|||||||||
Gain
on subsidiary equity transaction
|
-
|
-
|
77,343
|
-
|
|||||||||
Net
interest expense and other
|
11,526
|
34,184
|
51,495
|
111,098
|
|||||||||
Income
(loss) before income taxes
|
(84,609)
|
(894,660)
|
261,992
|
(493,466)
|
|||||||||
Provision
(benefit) of income taxes
|
(30,374)
|
(64,859)
|
95,822
|
86,779
|
|||||||||
Income
(loss) from continuing operations
|
(54,235)
|
(829,801)
|
166,170
|
(580,245)
|
|||||||||
Income
(loss) from discontinued operations, net of tax
|
(722)
|
(11,483)
|
9,581
|
(9,812)
|
|||||||||
Net
income (loss), including noncontrolling interests
|
(54,957)
|
(841,284)
|
175,751
|
(590,057)
|
|||||||||
Net
income applicable to noncontrolling interests
|
680
|
19,320
|
19,697
|
45,873
|
|||||||||
Net
income (loss) applicable to Helix
|
(55,637)
|
(860,604)
|
156,054
|
(635,930)
|
|||||||||
Preferred
stock dividends
|
60
|
550
|
748
|
3,192
|
|||||||||
Preferred
stock beneficial conversion charges
|
-
|
-
|
53,439
|
-
|
|||||||||
Net
income (loss) applicable to Helix common shareholders
|
$ (55,697)
|
$ (861,154)
|
$ 101,867
|
$ (639,122)
|
|||||||||
Weighted
Avg. Common Shares Outstanding:
|
|||||||||||||
Basic
|
103,007
|
90,802
|
99,136
|
90,650
|
|||||||||
Diluted
|
103,007
|
90,802
|
105,720
|
90,650
|
|||||||||
Basic
earnings (loss) per share of common stock:
|
|||||||||||||
Net
income (loss) from continuing operations
|
($0.52)
|
($9.36)
|
$0.92
|
($6.94)
|
|||||||||
Net
income (loss) from discontinued operations
|
($0.01)
|
($0.12)
|
$0.09
|
($0.11)
|
|||||||||
Net
income (loss) per share of common stock
|
($0.53)
|
($9.48)
|
$1.01
|
($7.05)
|
|||||||||
Diluted
earnings (loss) per share of common stock:
|
|||||||||||||
Net
income (loss) from continuing operations
|
($0.52)
|
($9.36)
|
$0.87
|
($6.94)
|
|||||||||
Net
income (loss) from discontinued operations
|
($0.01)
|
($0.12)
|
$0.09
|
($0.11)
|
|||||||||
Net
income (loss) per share of common stock
|
($0.53)
|
($9.48)
|
$0.96
|
($7.05)
|
|||||||||
Comparative
Condensed Consolidated Balance Sheets
|
|||||||||||||
ASSETS
|
LIABILITIES
& SHAREHOLDERS' EQUITY
|
||||||||||||
(in
thousands)
|
Dec.
31, 2009
|
Dec.
31, 2008
|
(in
thousands)
|
Dec.
31, 2009
|
Dec.
31, 2008
|
||||||||
(unaudited)
|
(unaudited)
|
||||||||||||
Current
Assets:
|
Current
Liabilities:
|
||||||||||||
Cash
and equivalents
|
$ 270,673
|
$ 223,613
|
Accounts
payable
|
$ 155,457
|
$ 344,807
|
||||||||
Accounts
receivable
|
172,678
|
545,106
|
Accrued
liabilities
|
200,607
|
234,451
|
||||||||
Other
current assets
|
122,209
|
191,304
|
Income
taxes payable
|
-
|
-
|
||||||||
Current
mat of L-T debt (1)
|
12,424
|
93,540
|
|||||||||||
Total
Current Assets
|
565,560
|
960,023
|
Total
Current Liabilities
|
368,488
|
672,798
|
||||||||
Net
Property & Equipment:
|
Long-term
debt (1) (2)
|
1,348,315
|
1,933,686
|
||||||||||
Contracting
Services
|
1,470,582
|
1,876,795
|
Deferred
income taxes
|
442,607
|
615,504
|
||||||||
Oil
and Gas
|
1,393,124
|
1,541,648
|
Decommissioning
liabilities
|
182,399
|
194,665
|
||||||||
Equity
investments
|
189,411
|
196,660
|
Other
long-term liabilities
|
4,262
|
81,637
|
||||||||
Goodwill
|
78,643
|
366,218
|
Convertible
preferred stock (1)
|
6,000
|
55,000
|
||||||||
Other
assets, net
|
82,213
|
125,722
|
Shareholders'
equity (1)
|
1,427,462
|
1,513,776
|
||||||||
Total
Assets
|
$ 3,779,533
|
$ 5,067,066
|
Total
Liabilities & Equity
|
$ 3,779,533
|
$ 5,067,066
|
||||||||
(1)
|
Net
debt to book capitalization - 43% at December 31, 2009. Calculated as
total debt less cash and equivalents ($1,090,066)
|
||||||||||||
divided
by sum of total net debt, convertible preferred stock and shareholders'
equity ($2,523,528).
|
|||||||||||||
(2)
|
Reflects
impact of retrospective adoption of accounting standard which required
bifurcation of Helix's convertible senior notes
|
||||||||||||
between
debt and equity components. Impact on December 31, 2009 and
December 31, 2008 was a reduction in debt totaling
|
|||||||||||||
$26.9
million and $34.8 million, respectively.
|
|||||||||||||
Helix
Energy Solutions Group, Inc.
|
||||||||
Reconciliation
of Non GAAP Measures
|
||||||||
Three
and Twelve Months Ended December 31, 2009
|
||||||||
Earnings Release:
|
||||||||
Reconciliation From Net Income to Adjusted
EBITDAX:
|
||||||||
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
||||
(in
thousands)
|
||||||||
Net
income (loss) applicable to common shareholders
|
$ (55,697)
|
$ (861,154)
|
$ 3,895
|
$ 101,867
|
$ (639,122)
|
|||
Non-cash
impairment
|
52,578
|
894,577
|
533
|
72,372
|
917,632
|
|||
(Gain)
loss on asset sales
|
198
|
6,422
|
(17,869)
|
(87,694)
|
(73,471)
|
|||
Preferred
stock dividends
|
60
|
550
|
125
|
54,187
|
3,192
|
|||
Income
tax provision (benefit)
|
(30,246)
|
(67,117)
|
1,415
|
86,035
|
67,136
|
|||
Net
interest expense and other
|
11,300
|
31,842
|
10,192
|
47,861
|
101,492
|
|||
Depreciation
and amortization
|
58,859
|
79,299
|
46,315
|
247,372
|
306,047
|
|||
Exploration
expense
|
21,520
|
27,072
|
904
|
24,383
|
32,926
|
|||
Adjusted
EBITDAX (including Cal Dive)
|
$ 58,572
|
$ 111,491
|
$ 45,510
|
$ 546,383
|
$ 715,832
|
|||
Less:
Previously reported contribution from Cal Dive
|
$ -
|
$ (56,152)
|
$ (7,204)
|
$ (56,291)
|
$ (140,560)
|
|||
Adjusted
EBITDAX
|
$ 58,572
|
$ 55,339
|
$ 38,306
|
$ 490,092
|
$ 575,272
|
|||
We
calculate adjusted EBITDAX as earnings before net interest expense, taxes,
depreciation and amortization, and exploration
|
||||||||
expense.
Further, we do not include earnings from our interest in Cal Dive in any
periods presented in our adjusted EBITDAX calculation.
|
||||||||
These
non-GAAP measures are useful to investors and other internal and external
users of our financial statements in evaluating
|
||||||||
our
operating performance because they are widely used by investors in our
industry to measure a company's operating performance
|
||||||||
without
regard to items which can vary substantially from company to company and
help investors meaningfully
|
||||||||
compare
our results from period to period. Adjusted EBITDAX should not
be considered in isolation or as a substitute
|
||||||||
for,
but instead is supplemental to, income from operations, net
income or other income data prepared in
|
||||||||
accordance
with GAAP. Non-GAAP financial measures should be viewed in
addition to, and not as an alternative
|
||||||||
to
our reported results prepared in accordance with GAAP. Users of
this financial information should consider
|
||||||||
the
types of events and transactions which are excluded.
|
||||||||
Helix
Energy Solutions Group, Inc.
|
||||||
Reconciliation
of Non GAAP Measures
|
||||||
Three
Months Ended December 31, 2009
|
||||||
Earnings Release:
|
||||||
Reconciliation of unusual
items:
|
||||||
4Q09
|
||||||
(in
thousands, except per share data)
|
||||||
Non-cash
property impairments:
|
||||||
Property
impairments
|
55,940
|
|||||
Tax
provision
|
(19,579)
|
|||||
Non-cash
property impairments, net:
|
$ 36,361
|
|||||
Diluted
shares
|
103,007
|
|||||
Per
share
|
$ 0.35
|
|||||
Non-cash
exploration charges:
|
||||||
Exploration
charges
|
20,606
|
|||||
Tax
provision
|
(7,212)
|
|||||
Non-cash
exploration charges, net:
|
$ 13,394
|
|||||
Diluted
shares
|
103,007
|
|||||
Per
share
|
$ 0.13
|
|||||
Non-cash
other charges:
|
||||||
Asset
impairments
|
1,306
|
|||||
Inventory
charges
|
700
|
|||||
Tax
provision
|
(702)
|
|||||
Non-cash
other charges, net:
|
$ 1,304
|
|||||
Diluted
shares
|
103,007
|
|||||
Per
share
|
$ 0.01
|
|||||
Broad
Metrics
|
2010
Higher End
|
2010
Lower End
|
2009
|
Production
Range
|
60
Bcfe
|
50
Bcfe
|
44
Bcfe
|
EBITDA
|
$550
million
|
$450
million
|
$490
million
|
CAPEX
|
$200
million
|
$200
million
|
$328 million
(A)
|
Commodity
Price
Deck |
2010
Higher End
|
2010
Lower End
|
2009
(B)
|
|
Hedged
|
Oil
|
$74.75 /
bbl
|
$74.59 /
bbl
|
$67.11 /
bbl
|
Gas
|
$5.87 /
mcf
|
$6.00 /
mcf
|
$7.75 /
mcf
|
Key
Oil and Gas
Assumptions |
Production
Rates
|
||
2010 Higher
End
|
2010 Lower
End
|
2009
|
|
Noonan
gas
(well performance) |
55
Mmcfe/d
by March 1, 2010 |
35
Mmcfe/d
all year |
20
Mmcfe/d
|
Phoenix
expected
start-up |
Mid-
Q2
>70
Mmcfe/d
|
Mid-year
>70 Mmcfe/d |
0
|
Hurricanes
|
No
Significant
Disruption |
Significant
Disruption
|
Lingering
2008
Hurricane Effects |
|
Proved
Developed
|
Proved
Undeveloped
|
Total
|
Total
Reserves
(Bcfe)
|
214
|
364
|
578
|
Shelf
|
112
|
125
|
237
|
Deepwater
|
102
|
239
|
341
|
Oil
(mmbbls) |
15
|
15
|
30
|
Gas
(Bcf) |
125
|
274
|
399
|
SEC Case
PV-10
(pre-tax, in millions) |
$546
|
$746
|
$1,292
|
PV-10
Forward Strip Price* (pre-tax, in millions) |
$1,129
|
$1,574
|
$2,703
|