e10vkza
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
FORM 10-K/A
Amendment No. 1
|
|
|
(Mark One)
|
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended
December 31, 2005
|
or
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
Commission File
No. 0-16741
COMSTOCK RESOURCES,
INC.
(Exact name of registrant as
specified in its charter)
|
|
|
NEVADA
|
|
94-1667468
|
(State or other jurisdiction
of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
5300 Town and Country Blvd.,
Suite 500, Frisco, Texas 75034
(Address of principal
executive offices including zip code)
|
(972) 668-8800
(Registrants telephone
number and area code)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Common Stock, $.50 Par
Value
Preferred Stock Purchase Rights
(Title of
class)
|
|
New York Stock Exchange
New York Stock Exchange
(Name of exchange on
which registered)
|
Securities registered pursuant to Section 12(g) of the Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes þ No o
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Act. Yes o No þ
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this
Form 10-K. þ
Indicate by check mark whether the registrant is a large
accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in
Rule 12b-2
of the Exchange Act. (Check one):
|
|
|
Large
accelerated filer þ
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Indicate by check mark whether the registrant is a shell company
(as defined in Exchange Act
Rule 12b-2). Yes o No þ
As of March 15, 2006, there were 42,970,762 shares of
common stock outstanding.
The aggregate market value of the common stock held by
non-affiliates of the registrant, based on the closing price of
the common stock on the New York Stock Exchange on June 30,
2005 (the last business day of the registrants most
recently completed second fiscal quarter), was $1.0 billion.
DOCUMENTS
INCORPORATED BY REFERENCE
Portions of the Proxy Statement for the 2006 Annual Meeting of
Stockholders to be held
May 10, 2006 are incorporated by reference into
Part III of this report.
EXPLANATORY
NOTE
This Amendment No. 1 to Form 10-K (the
Amendment) is being filed to (i) correct the
headings in the table presenting our proved reserves at
December 31, 2005 appearing in Items 1 and 2 of our
Annual Report on Form 10-K for the year ended
December 31, 2005 (the Original Filing) and
(ii) correct certain typographical errors contained in the
audited financial statements of Bois dArc Energy, Inc.
(pages F-30 through F-51) and conform such financial statements
to the audited financial statements filed with Bois dArc
Energy, Inc.s Annual Report on Form 10-K for the year
ended December 31, 2005. Except for the matters described
above, this Amendment does not modify or update any disclosures
contained in the Original Filing.
COMSTOCK
RESOURCES, INC.
ANNUAL
REPORT ON
FORM 10-K
For the
Fiscal Year Ended December 31, 2005
CONTENTS
1
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
The information contained in this report includes
forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. These
forward-looking statements are identified by their use of terms
such as expect, estimate,
anticipate, project, plan,
intend, believe and similar terms. All
statements, other than statements of historical facts, included
in this report, are forward-looking statements, including
statements mentioned under Risk Factors and
Managements Discussion and Analysis of Financial
Condition and Results of Operations, regarding:
|
|
|
|
|
amount and timing of future production of oil and natural gas;
|
|
|
|
the availability of exploration and development opportunities;
|
|
|
|
amount, nature and timing of capital expenditures;
|
|
|
|
the number of anticipated wells to be drilled after the date
hereof;
|
|
|
|
our financial or operating results;
|
|
|
|
our cash flow and anticipated liquidity;
|
|
|
|
operating costs including lease operating expenses,
administrative costs and other expenses;
|
|
|
|
finding and development costs;
|
|
|
|
our business strategy; and
|
|
|
|
other plans and objectives for future operations.
|
Any or all of our forward-looking statements in this report may
turn out to be incorrect. They can be affected by a number of
factors, including, among others:
|
|
|
|
|
the risks described in Risk Factors and elsewhere in
this report;
|
|
|
|
the volatility of prices and supply of, and demand for, oil and
natural gas;
|
|
|
|
the timing and success of our drilling activities;
|
|
|
|
the numerous uncertainties inherent in estimating quantities of
oil and natural gas reserves and actual future production rates
and associated costs;
|
|
|
|
our ability to successfully identify, execute or effectively
integrate future acquisitions;
|
|
|
|
the usual hazards associated with the oil and natural gas
industry, including fires, well blowouts, pipe failure, spills,
explosions and other unforeseen hazards;
|
|
|
|
our ability to effectively market our oil and natural gas;
|
|
|
|
the availability of rigs, equipment, supplies and personnel;
|
|
|
|
our ability to discover or acquire additional reserves;
|
|
|
|
our ability to satisfy future capital requirements;
|
|
|
|
changes in regulatory requirements;
|
|
|
|
general economic and competitive conditions;
|
|
|
|
our ability to retain key members of our senior management and
key employees; and
|
|
|
|
hostilities in the Middle East and other sustained military
campaigns and acts of terrorism or sabotage that impact the
supply of crude oil and natural gas.
|
2
DEFINITIONS
The following are abbreviations and definitions of terms
commonly used in the oil and gas industry and this report.
Natural gas equivalents and crude oil equivalents are determined
using the ratio of six Mcf to one barrel. All references to
us, our, we or
Comstock mean the registrant, Comstock Resources,
Inc. and where applicable, its consolidated subsidiaries.
Bbl means a barrel of U.S. 42 gallons of oil.
Bcf means one billion cubic feet of natural
gas.
Bcfe means one billion cubic feet of natural
gas equivalent.
Btu means British thermal unit, which is the
quantity of heat required to raise the temperature of one pound
of water from 58.5 to 59.5 degrees Fahrenheit.
Completion means the installation of
permanent equipment for the production of oil or gas.
Condensate means a hydrocarbon mixture that
becomes liquid and separates from natural gas when the gas is
produced and is similar to crude oil.
Development well means a well drilled within
the proved area of an oil or gas reservoir to the depth of a
stratigraphic horizon known to be productive.
Dry hole means a well found to be incapable
of producing hydrocarbons in sufficient quantities such that
proceeds from the sale of such production exceed production
expenses and taxes.
Exploratory well means a well drilled to find
and produce oil or natural gas reserves not classified as
proved, to find a new productive reservoir in a field previously
found to be productive of oil or natural gas in another
reservoir or to extend a known reservoir.
Gross when used with respect to acres or
wells, production or reserves refers to the total acres or wells
in which we or another specified person has a working interest.
MBbls means one thousand barrels of oil.
MBbls/d means one thousand barrels of oil per
day.
Mcf means one thousand cubic feet of natural
gas.
Mcfe means one thousand cubic feet of natural
gas equivalent.
MMBbls means one million barrels of oil.
MMcf means one million cubic feet of natural
gas.
MMcf/d means one million cubic feet of
natural gas per day.
MMcfe/d means one million cubic feet of
natural gas equivalent per day.
MMcfe means one million cubic feet of natural
gas equivalent.
Net when used with respect to acres or wells,
refers to gross acres of wells multiplied, in each case, by the
percentage working interest owned by us.
Net production means production we own less
royalties and production due others.
Oil means crude oil or condensate.
Operator means the individual or company
responsible for the exploration, development, and production of
an oil or gas well or lease.
PV 10 Value means the present value of
estimated future revenues to be generated from the production of
proved reserves calculated in accordance with the Securities and
Exchange Commission guidelines, net of estimated production and
future development costs, using prices and costs as of the date
of estimation without future escalation, without giving effect
to non-property related expenses such as general and
administrative expenses, debt service, future income tax expense
and depreciation, depletion and amortization, and discounted
using an annual discount rate of 10%. This amount is the same as
the standardized measure of discounted future net cash flows
related to proved oil and natural gas reserves except that it is
determined without deducting future income taxes.
3
Proved developed reserves means reserves that
can be expected to be recovered through existing wells with
existing equipment and operating methods. Additional oil and gas
expected to be obtained through the application of fluid
injection or other improved recovery techniques for
supplementing the natural forces and mechanisms of primary
recovery will be included as proved developed
reserves only after testing by a pilot project or after
the operation of an installed program has confirmed through
production response that increased recovery will be achieved.
Proved developed non-producing means reserves
(i) expected to be recovered from zones capable of
producing but which are shut-in because no market outlet exists
at the present time or whose date of connection to a pipeline is
uncertain or (ii) currently behind the pipe in existing
wells, which are considered proved by virtue of successful
testing or production of offsetting wells.
Proved developed producing means reserves
expected to be recovered from currently producing zones under
continuation of present operating methods. This category may
also include recently completed shut-in gas wells scheduled for
connection to a pipeline in the near future.
Proved reserves means the estimated
quantities of crude oil, natural gas, and natural gas liquids
which geological and engineering data demonstrate with
reasonable certainty to be recoverable in future years from
known reservoirs under existing economic and operating
conditions, i.e., prices and costs as of the date the estimate
is made. Prices include consideration of changes in existing
prices provided only by contractual arrangements, but not on
escalations based upon future conditions.
Proved undeveloped reserves means reserves
that are expected to be recovered from new wells on undrilled
acreage, or from existing wells where a relatively major
expenditure is required for recompletion. Reserves on undrilled
acreage shall be limited to those drilling units offsetting
productive units that are reasonably certain of production when
drilled. Proved reserves for other undrilled units can be
claimed only where it can be demonstrated with certainty that
there is continuity of production from the existing productive
formation. Under no circumstances should estimates for proved
undeveloped reserves be attributable to any acreage for which an
application of fluid injection or other improved recovery
technique is contemplated, unless such techniques have been
proved effective by actual tests in the area and in the same
reservoir.
Recompletion means the completion for
production of an existing well bore in another formation from
which the well has been previously completed.
Reserve life means the calculation derived by
dividing year-end reserves by total production in that year.
Reserve replacement means the calculation
derived by dividing additions to reserves from acquisitions,
extensions, discoveries and revisions of previous estimates in a
year by total production in that year.
Royalty means an interest in an oil and gas
lease that gives the owner of the interest the right to receive
a portion of the production from the leased acreage (or of the
proceeds of the sale thereof), but generally does not require
the owner to pay any portion of the costs of drilling or
operating the wells on the leased acreage. Royalties may be
either landowners royalties, which are reserved by the
owner of the leased acreage at the time the lease is granted, or
overriding royalties, which are usually reserved by an owner of
the leasehold in connection with a transfer to a subsequent
owner.
3-D
seismic means an advanced technology method of
detecting accumulations of hydrocarbons identified by the
collection and measurement of the intensity and timing of sound
waves transmitted into the earth as they reflect back to the
surface.
Working interest means an interest in an oil
and gas lease that gives the owner of the interest the right to
drill for and produce oil and gas on the leased acreage and
requires the owner to pay a share of the costs of drilling and
production operations. The share of production to which a
working interest owner is entitled will always be smaller than
the share of costs that the working interest owner is required
to bear, with the balance of the production accruing to the
owners of royalties. For example, the owner of a 100% working
interest in a lease burdened only by a landowners royalty
of 12.5% would be required to pay 100% of the costs of a well
but would be entitled to retain 87.5% of the production.
Workover means operations on a producing well
to restore or increase production.
4
PART I
|
|
ITEMS 1.
and 2.
|
BUSINESS
AND PROPERTIES
|
General
Comstock Resources, Inc. is a Nevada corporation whose common
stock is listed and traded on the New York Stock Exchange and is
engaged in the acquisition, development, production and
exploration of oil and natural gas.
Our oil and natural gas operations are concentrated in the East
Texas/North Louisiana, Southeast Texas, South Texas and
Mississippi regions. In addition, we have properties in other
regions in Arkansas, Kansas, Kentucky, New Mexico and Oklahoma.
We also own 48% of Bois dArc Energy, Inc. (Bois
dArc Energy), a publicly-held company which conducts
exploration, development and production operations in state and
federal waters of the Gulf of Mexico. Our onshore oil and
natural gas properties are estimated to have proved reserves of
504.7 Bcfe with an estimated PV 10 Value of
$1.6 billion as of December 31, 2005 and a
standardized measure of discounted future net cash flows of
$1.1 billion (see note 1 on page 13 for a
discussion of our PV 10 Value and our standardized measure of
discounted future net cash flows). Our proved oil and natural
gas reserve base is 86% natural gas and 59% proved developed on
a Bcfe basis as of December 31, 2005. The proved reserves
attributable to our 48% ownership in Bois dArc Energy were
155.0 Bcfe with an estimated PV10 value of
$0.9 billion as of December 31, 2005 and a
standardized measure of discounted future net cash flows of
$0.6 billion. Bois dArc Energys reserves are
64% natural gas and 83% proved developed on a Bcfe basis as of
December 31, 2005.
Our proved reserves at December 31, 2005 and our 2005
average daily production are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserves at December 31,
2005
|
|
|
2005 Daily Production
|
|
|
|
|
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
|
|
|
|
% of
|
|
|
|
Oil
|
|
|
Gas
|
|
|
Total
|
|
|
Total
|
|
|
Oil
|
|
|
Gas
|
|
|
Total
|
|
|
Total
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MMcfe)
|
|
|
|
|
|
(MBbls/d)
|
|
|
(MMcf/d)
|
|
|
(MMcfe/d)
|
|
|
|
|
|
East Texas/North Louisiana
|
|
|
1,107
|
|
|
|
251,983
|
|
|
|
258,623
|
|
|
|
51.2
|
%
|
|
|
0.3
|
|
|
|
38.7
|
|
|
|
40.3
|
|
|
|
44.4
|
%
|
Southeast Texas
|
|
|
2,416
|
|
|
|
73,111
|
|
|
|
87,606
|
|
|
|
17.4
|
%
|
|
|
0.4
|
|
|
|
17.5
|
|
|
|
20.2
|
|
|
|
22.2
|
%
|
South Texas
|
|
|
863
|
|
|
|
44,204
|
|
|
|
49,381
|
|
|
|
9.8
|
%
|
|
|
0.2
|
|
|
|
10.3
|
|
|
|
11.5
|
|
|
|
12.7
|
%
|
Mississippi
|
|
|
7,428
|
|
|
|
849
|
|
|
|
45,420
|
|
|
|
9.0
|
%
|
|
|
1.0
|
|
|
|
|
|
|
|
5.8
|
|
|
|
6.4
|
%
|
Other Regions
|
|
|
229
|
|
|
|
62,269
|
|
|
|
63,646
|
|
|
|
12.6
|
%
|
|
|
0.1
|
|
|
|
12.2
|
|
|
|
13.0
|
|
|
|
14.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12,043
|
|
|
|
432,416
|
|
|
|
504,676
|
|
|
|
100.0
|
%
|
|
|
2.0
|
|
|
|
78.7
|
|
|
|
90.8
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of Bois dArc
Energy(1)
|
|
|
9,365
|
|
|
|
98,770
|
|
|
|
154,958
|
|
|
|
|
|
|
|
1.7
|
|
|
|
21.5
|
|
|
|
31.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents our proportionate
ownership of reserves and production of Bois dArc Energy.
|
Strengths
High Quality Properties. Our onshore
operations are focused in four primary operating areas, the East
Texas/North Louisiana, Southeast Texas, South Texas and
Mississippi regions, which account for approximately 51%, 17%,
10% and 9% of our proved reserves, respectively. We have
favorable operating costs which results in us having high cash
margins. Finally, our properties have an average reserve life of
approximately 15.2 years and have extensive development and
exploration potential.
Successful Exploration and Development
Program. In 2005, we spent $122.2 million on
the exploration and development of our onshore oil and natural
gas properties for development drilling, recompletions,
workovers, abandonment and production facilities. Overall, we
drilled 72 development wells, 48.4 net to us, with a 100%
success rate. We also drilled three exploratory wells, 1.4 net
to us. Only one of the three wells was successful.
Successful Acquisitions. We have had
significant growth over the years as a result of acquisitions.
Since 1991, we have added 888.5 Bcfe of proved oil and
natural gas reserves from 33 acquisitions at an average cost of
$0.98 per Mcfe. In 2005 we acquired 121.5 Bcfe of
proved oil and natural gas reserves for $201.8 million. Our
application of strict economic and reserve risk criteria have
enabled us to successfully evaluate and integrate acquisitions.
5
Efficient Operator. We operate 76% of our
proved onshore oil and natural gas reserve base as of
December 31, 2005 and Bois dArc Energy operates 98%
of its proved oil and natural gas reserve base as of
December 31, 2005. This allows us to control operating
costs, the timing and plans for future development, the level of
drilling and lifting costs and the marketing of production. As
an operator, we receive reimbursements for overhead from other
working interest owners, which reduces our general and
administrative expenses.
Business
Strategy
Acquire High Quality Properties at Attractive
Costs. We have a successful track record of
increasing our oil and natural gas reserves through
opportunistic acquisitions. Since 1991, we have added
888.5 Bcfe of proved oil and natural gas reserves from 33
acquisitions at a total cost of $867.6 million, or
$0.98 per Mcfe. The acquisitions were acquired at an
average of 61% of their PV 10 Value in the year the acquisitions
were completed. In 2005 we acquired 121.5 Bcfe of proved
oil and natural gas reserves for $201.8 million or
$1.66 per Mcfe. The PV 10 Value of the acquired reserves in
2005 was $355.3 million. We apply strict economic and
reserve risk criteria in evaluating acquisitions. We target
properties in our core operating areas with established
production and low operating costs that also have potential
opportunities to increase production and reserves through
exploration and exploitation activities.
Exploit Existing Reserves. We seek to maximize
the value of our oil and natural gas properties by increasing
production and recoverable reserves through active workover,
recompletion and exploitation activities. We utilize advanced
industry technology, including
3-D seismic
data, improved logging tools, and formation stimulation
techniques. During 2005, we spent approximately
$87.3 million to drill 72 onshore development wells,
48.4 net to us, all of which were successful. In addition,
we spent approximately $17.7 million for leasehold costs
and for recompletion and workover activities. Our business plan
in 2006 will focus on developing our East Texas/North Louisiana
and Mississippi properties. We have budgeted $179.0 million
for development drilling and for recompletion and workover
activities in 2006 in all of our regions.
Pursue Exploration Opportunities. We conduct
exploration activities to grow our reserve base and to replace
our production each year. Most of our exploration efforts are
conducted through Bois dArc Energy, Inc. In addition to
Bois dArc Energys exploration program we have
budgeted $21.0 million for exploration in 2006 primarily in
our South Texas region.
Maintain Flexible Capital Expenditure
Budget. The timing of most of our capital
expenditures is discretionary because we have not made any
significant long-term capital expenditure commitments.
Consequently, we have a significant degree of flexibility to
adjust the level of such expenditures according to market
conditions. We anticipate spending approximately
$200.0 million on our onshore development and exploration
projects in 2006. We intend to primarily use operating cash flow
to fund our development and exploration expenditures in 2006. We
may also make additional property acquisitions in 2006 that
would require additional sources of funding. Such sources may
include borrowings under our bank credit facility or sales of
our equity or debt securities.
6
Primary
Operating Areas
The following table summarizes the estimated proved oil and
natural gas reserves for our twenty largest fields as of
December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Oil
|
|
|
Net Gas
|
|
|
MMcfe
|
|
|
%
|
|
|
PV 10
Value(1)
|
|
|
%
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East Texas/North
Louisiana
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beckville
|
|
|
110
|
|
|
|
75,585
|
|
|
|
76,247
|
|
|
|
15.1
|
%
|
|
$
|
254,593
|
|
|
|
16.1
|
%
|
Gilmer
|
|
|
170
|
|
|
|
35,130
|
|
|
|
36,147
|
|
|
|
7.2
|
%
|
|
|
103,110
|
|
|
|
6.5
|
%
|
Blocker
|
|
|
104
|
|
|
|
35,241
|
|
|
|
35,865
|
|
|
|
7.1
|
%
|
|
|
96,174
|
|
|
|
6.1
|
%
|
Cadeville
|
|
|
81
|
|
|
|
15,368
|
|
|
|
15,854
|
|
|
|
3.1
|
%
|
|
|
57,089
|
|
|
|
3.6
|
%
|
Darco
|
|
|
52
|
|
|
|
14,321
|
|
|
|
14,630
|
|
|
|
2.9
|
%
|
|
|
35,561
|
|
|
|
2.2
|
%
|
Logansport
|
|
|
39
|
|
|
|
14,060
|
|
|
|
14,292
|
|
|
|
2.8
|
%
|
|
|
65,358
|
|
|
|
4.1
|
%
|
Douglass
|
|
|
5
|
|
|
|
10,468
|
|
|
|
10,497
|
|
|
|
2.1
|
%
|
|
|
15,795
|
|
|
|
1.0
|
%
|
Waskom
|
|
|
180
|
|
|
|
7,729
|
|
|
|
8,806
|
|
|
|
1.7
|
%
|
|
|
24,206
|
|
|
|
1.5
|
%
|
Drew
|
|
|
81
|
|
|
|
7,327
|
|
|
|
7,812
|
|
|
|
1.5
|
%
|
|
|
23,141
|
|
|
|
1.5
|
%
|
Longwood
|
|
|
92
|
|
|
|
5,078
|
|
|
|
5,627
|
|
|
|
1.1
|
%
|
|
|
21,413
|
|
|
|
1.4
|
%
|
Lisbon
|
|
|
51
|
|
|
|
4,666
|
|
|
|
4,971
|
|
|
|
1.0
|
%
|
|
|
18,776
|
|
|
|
1.2
|
%
|
Other
|
|
|
142
|
|
|
|
27,010
|
|
|
|
27,875
|
|
|
|
5.5
|
%
|
|
|
89,515
|
|
|
|
5.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,107
|
|
|
|
251,983
|
|
|
|
258,623
|
|
|
|
51.2
|
%
|
|
|
804,731
|
|
|
|
50.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Southeast Texas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Double A Wells
|
|
|
2,182
|
|
|
|
64,577
|
|
|
|
77,670
|
|
|
|
15.4
|
%
|
|
|
270,120
|
|
|
|
17.0
|
%
|
Sugar Creek
|
|
|
82
|
|
|
|
7,748
|
|
|
|
8,241
|
|
|
|
1.6
|
%
|
|
|
21,307
|
|
|
|
1.3
|
%
|
Other
|
|
|
152
|
|
|
|
786
|
|
|
|
1,695
|
|
|
|
0.3
|
%
|
|
|
8,752
|
|
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,416
|
|
|
|
73,111
|
|
|
|
87,606
|
|
|
|
17.4
|
%
|
|
|
300,179
|
|
|
|
18.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Texas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
J.C. Martin
|
|
|
|
|
|
|
15,319
|
|
|
|
15,319
|
|
|
|
3.0
|
%
|
|
|
47,850
|
|
|
|
3.0
|
%
|
Markham
|
|
|
156
|
|
|
|
11,639
|
|
|
|
12,573
|
|
|
|
2.5
|
%
|
|
|
54,877
|
|
|
|
3.5
|
%
|
Lopeno
|
|
|
34
|
|
|
|
4,634
|
|
|
|
4,835
|
|
|
|
1.0
|
%
|
|
|
13,360
|
|
|
|
0.8
|
%
|
Other
|
|
|
673
|
|
|
|
12,612
|
|
|
|
16,654
|
|
|
|
3.3
|
%
|
|
|
61,745
|
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
863
|
|
|
|
44,204
|
|
|
|
49,381
|
|
|
|
9.8
|
%
|
|
|
177,832
|
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mississippi
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Laurel
|
|
|
7,290
|
|
|
|
|
|
|
|
43,740
|
|
|
|
8.7
|
%
|
|
|
124,237
|
|
|
|
7.8
|
%
|
Other
|
|
|
138
|
|
|
|
849
|
|
|
|
1,680
|
|
|
|
0.3
|
%
|
|
|
5,782
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,428
|
|
|
|
849
|
|
|
|
45,420
|
|
|
|
9.0
|
%
|
|
|
130,019
|
|
|
|
8.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mid-Continent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Southwest Morse
|
|
|
|
|
|
|
7,533
|
|
|
|
7,533
|
|
|
|
1.5
|
%
|
|
|
20,669
|
|
|
|
1.3
|
%
|
Other
|
|
|
62
|
|
|
|
19,840
|
|
|
|
20,209
|
|
|
|
4.0
|
%
|
|
|
60,754
|
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
|
|
|
27,373
|
|
|
|
27,742
|
|
|
|
5.5
|
%
|
|
|
81,423
|
|
|
|
5.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Areas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Albany Shale Gas
|
|
|
|
|
|
|
16,752
|
|
|
|
16,752
|
|
|
|
3.3
|
%
|
|
|
51,182
|
|
|
|
3.2
|
%
|
San Juan
|
|
|
29
|
|
|
|
14,507
|
|
|
|
14,683
|
|
|
|
2.9
|
%
|
|
|
24,776
|
|
|
|
1.6
|
%
|
Other
|
|
|
138
|
|
|
|
3,637
|
|
|
|
4,469
|
|
|
|
0.9
|
%
|
|
|
14,909
|
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
|
|
34,896
|
|
|
|
35,904
|
|
|
|
7.1
|
%
|
|
|
90,867
|
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12,043
|
|
|
|
432,416
|
|
|
|
504,676
|
|
|
|
100.0
|
%
|
|
$
|
1,585,051
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of Bois dArc
Energy(2)
|
|
|
9,365
|
|
|
|
98,770
|
|
|
|
154,958
|
|
|
|
|
|
|
$
|
924,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The PV10 Value excludes future
income taxes related to the future net cash flows. The
standardized measure of future net cash flows at
December 31, 2005 was $1.1 billion.
|
(2)
|
|
We own a 48% interest in Bois
dArc Energy through our ownership of its common stock.
Following Bois dArc Energys initial public offering
in May 2005, we account for our ownership interest in Bois
dArc Energy under the equity method.
|
7
East
Texas/North Louisiana
Approximately 51% or 258.6 Bcfe of our proved reserves are
located in East Texas and North Louisiana where we own interests
in 670 producing wells, 324.8 net to us, in 31 field areas. We
operate 334 of these wells. The largest of our fields in this
region are the Beckville, Gilmer, Blocker, Cadeville, Darco,
Logansport, Douglass, Waskom, Drew, Longwood and Lisbon fields.
Production from this region averaged 38.7 MMcf of natural
gas per day and 266 barrels of oil per day during 2005.
Most of the reserves in this area produce from the Cretaceous
aged Travis Peak/Hosston formation and the Jurassic aged Cotton
Valley formation. The total thickness of these formations range
from 2,000 to 4,000 feet of sand, shale and limestone
sequences in the East Texas Basin and the North Louisiana Salt
Basin, at depths ranging from 6,000 to 12,000 feet. In
2005, we spent $71.5 million drilling 52 wells,
40.2 net to us, and $8.6 million on workovers and
recompletions in this region. We have budgeted approximately
$134.0 million in 2006 for development activities in this
region.
Beckville
Our properties in the Beckville field, located in Panola and
Rusk Counties, Texas, have proved reserves of 76.2 Bcfe
which represents approximately 15% of our total reserves. We
operate 107 wells in this field and own interests in six
additional wells for a total of 113 wells, 84.6 net to
us. During December 2005, production attributable to our
interest from this field averaged 20.2 MMcf of natural gas
per day and 11 barrels of oil per day. The Beckville field
produces from the Cotton Valley formation at depths ranging from
9,000 to 10,000 feet.
Gilmer
We own interests in 73 natural gas wells, 27.7 net to us,
in the Gilmer field in Upshur County in East Texas. These wells
produce primarily from the Cotton Valley Lime formation at a
depth of approximately 11,500 to 12,000 feet. Proved
reserves attributable to our interests in the Gilmer field are
36.1 Bcfe which represents 7% of our total reserve base. During
December 2005, production attributable to our interest from this
field averaged 6.1 MMcf of natural gas per day and
75 barrels of oil per day.
Blocker
Our proved reserves of 35.9 Bcfe in the Blocker field
located in Harrison County, Texas represent approximately 7% of
our total reserves. We own interests in 41 wells,
39.8 net to us, and operate 40 of these wells. During
December 2005, net daily production attributable to our interest
from this field averaged 8.8 MMcf of natural gas and
85 barrels of oil. Most of this production is from the
Cotton Valley formation between 8,500 and 10,100 feet.
Cadeville
Our proved reserves of 15.9 Bcfe in the Cadeville field
located in Ouachita Parrish, Louisiana represent approximately
3% of our total reserves. We own interests in 5 wells,
2.0 net to us, and operate 2 of these wells. During
December 2005, net daily production attributable to our interest
from this field averaged 0.2 MMcf of natural gas. This
production is primarily from the Cotton Valley formation between
9,800 and 10,700 feet. We have six proved undeveloped
locations in this field.
Darco
Darco Field is located in Harrison County, Texas and produces
from the Cotton Valley formation at depths from approximately
9,800 to 10,200 feet. Our proved reserves of 14.6 Bcfe
in the Darco Field represent approximately 3% of our total
reserves. We own interests in 4 wells, 3.0 net to us,
and operate all of these wells. During December 2005, net daily
production attributable to our interest from this field averaged
0.7 MMcf of natural gas and 7 barrels of oil.
Logansport
The Logansport field produces from multiple sands in the Hosston
formation at an average depth of 8,000 feet and is located
in DeSoto Parish, Louisiana. Our proved reserves of
14.3 Bcfe in the Logansport field represent
8
approximately 3% of our total reserves. We own interests in
88 wells, 42.2 net to us, and operate 46 of these
wells. During December 2005, net daily production attributable
to our interest from this field averaged 2.4 MMcf of
natural gas and 7 barrels of oil.
Douglass
The Douglass field is located in Nacogdoches County, Texas and
is productive from stratigraphically trapped reservoirs in the
Pettet Lime and Travis Peak formations. These reservoirs are
found at depths from 9,200 to 10,300 feet. Our proved
reserves of 10.5 Bcfe in the Douglass field represent
approximately 2% of our total reserves. We own interests in
15 wells, 8.5 net to us, and operate 9 of these wells.
During December 2005, net daily production attributable to our
interest from this field averaged 1.0 MMcf of natural gas.
Waskom
The Waskom field, located in Harrison and Panola Counties in
Texas, represents approximately 2% (8.8 Bcfe) of our proved
reserves as of December 31, 2005. We own interests in
54 wells in this field, 27.7 net to us, and operate
29 wells in this field. During December 2005, net daily
production attributable to our interest averaged 0.9 MMcf
of natural gas and 28 barrels of oil from this field. The
Waskom field produces from the Cotton Valley formation at depths
ranging from 9,000 to 10,000 feet.
Drew
Our proved reserves of 7.8 Bcfe in the South Drew field
located in Ouachita Parrish, Louisiana represent approximately
2% of our total reserves. Production from this field is from the
Cotton Valley formation between 9,000 and 9,600 feet. We
own interests in 6 wells, 4.4 net to us, and operate 5
of these wells. During December 2005, net daily production
attributable to our interest from this field averaged
0.8 MMcf of natural gas and 12 barrels of oil.
Longwood
The Longwood field, located in Harrison County, Texas primarily
produces from stacked sandstone reservoirs of the Travis Peak
and Cotton Valley formations at depths ranging from 6,000 to
10,000 feet. We own interests in 26 wells in this
field, 20.8 net to us, and operate 22 wells in this
field. Our proved reserves of 5.6 Bcfe in the Longwood
field represent approximately 1% of our total reserves. During
December 2005, net daily production attributable to our interest
from this field averaged 0.9 MMcf of natural gas and
22 barrels of oil.
Lisbon
Our proved reserves of 5.0 Bcfe in the Lisbon field,
located in Claiborne Parrish, Louisiana, represent approximately
1% of our total reserves. Production from this field is from the
Cotton Valley formation between 8,500 and 9,400 feet. We
own interests in 11 wells, 6.3 net to us, and operate
9 of these wells. During December 2005, net daily production
attributable to our interest from this field averaged
0.2 MMcf of natural gas and 2 barrels of oil.
Southeast
Texas
Approximately 17.4% or 87.6 Bcfe of our proved reserves are
located in Southeast Texas, where we own interests in 87
producing wells, 49.7 net to us, and operate 63 of these
wells. Net daily production rates from the area averaged
17.5 MMcf of natural gas and 449 barrels of oil during
2005. We spent $16.0 million in the Southeast Texas region
in 2005, primarily for the Big Sandy exploration
well which was unsuccessful. In 2006, we plan to spend
$2.9 million for development activity in this region.
Substantially all of the reserves in this region are in the
Double A Wells field area in Polk County, Texas and the Sugar
Creek field in Tyler County, Texas.
9
Double
A Wells
The Double A Wells field is our largest field area with total
estimated proved reserves of 77.7 Bcfe, which is 15% of our
total reserves. We own interests in and operate 61 producing
wells, 30.9 net to us, in this field in Polk County, Texas.
Net daily production from the Double A Wells area averaged
15.0 MMcf of natural gas and 369 barrels of oil during
December 2005. These wells typically produce from the Woodbine
formation at an average depth of 14,300 feet.
Sugar
Creek
Our proved reserves of 8.2 Bcfe in the Sugar Creek field
located in Tyler County, Texas represent approximately 2% of our
total reserves. We own interests in 4 wells, 2.6 net
to us, and operate 2 of these wells. During December 2005, net
daily production attributable to our interest from this field
averaged 0.5 MMcf of natural gas and 8 barrels of oil.
Production is from the Woodbine formation between 11,000 to
11,200 feet.
South
Texas
Approximately 10%, or 49.4 Bcfe, of our proved reserves are
located in South Texas, where we own interests in 291 producing
wells, 70.2 net to us. We own interests in ten fields in
the region, the largest of which are the J.C. Martin, North
Markham, and Lopeno fields. Net daily production rates from the
area averaged 10.3 MMcf of natural gas and 205 barrels
of oil during 2005. We spent $12.4 million in this region
in 2005 to drill 10 wells, 3.5 net to us, and for
other development activity. In 2006, we plan to spend
approximately $28.0 million primarily for development and
exploration activity in this region.
J.C.
Martin
Our largest field in South Texas is the J.C. Martin field which
is located in the structurally complex and highly prolific
Wilcox Lobo trend in Zapata County, Texas on the Mexico border.
We own interests in 90 wells in this field, 14.4 net
to us, with proved reserves of 15.3 Bcfe or 3% of our total
reserves. During December 2005, net daily production
attributable to our interest from this field averaged
3.9 MMcf of natural gas. This field produces primarily from
Eocene Wilcox Lobo sands at depths ranging from 7,000 to
9,000 feet. The Lobo section is characterized by
geopressured, multiple pay sands occurring in a highly faulted
area.
North
Markham
The North Markham/North Bay City field is located in Matagorda
County, Texas. We own interests in and operate 22 producing
wells, 22.0 net to us, in the Ohio-Sun Unit. The
fields estimated proved reserves of 12.6 Bcfe
represent 3% of our total reserves. The fields active
wells produce from more than twenty reservoirs of Oligocene Frio
age at depths ranging from 6,500 to 9,000 feet. During
December 2005, net daily production attributable to our
interests from this field average 85 barrels of oil
and 0.5 MMcf of gas per day.
Lopeno
Our proved reserves of 4.8 Bcfe in the Lopeno field
represent approximately 1% of our total reserves. We own
interests in 26 wells, 5.2 net to us, and operate 3 of
these wells. During December 2005, net daily production
attributable to our interest from this field averaged
0.5 MMcf of natural gas and 3 barrels of oil.
Mississippi
Our operations in the Mississippi region are mainly located
within the Laurel field, located in Jones County, Mississippi
near a structurally complex salt dome. We own interests in and
operate 45 producing, wells, 42.3 net to us, in the Laurel
field. This fields estimated proved reserves of
43.7 Bcfe represent 9% of our total reserves. The field
produces from more than 42 horizons that range in depth from
6,600 feet in the Stanley Sand to 13,100 feet in the
Middle Hosston formation. Recovery of high viscosity crude oil
from this field is being enhanced through waterflood operations.
During December 2005, net daily production attributable to our
interests in this field
10
averaged 1,385 barrels of oil per day. In 2006, we plan to drill
and complete 16 wells, 12.0 net to us, and spend
approximately $30.0 million for development and exploration
activity in this region.
Other
Regions
Southwest
Morse
Located in Hutchinson County, Texas, the Southwest Morse field
is situated on the edge of the greater Hugoton Field producing
complex. Production is from the structurally trapped,
underpressured Brown Dolomite formation. The Brown Dolomite
reservoir is typically encountered at depths of 2,900 to
3,400 feet. Our proved reserves of 7.5 Bcfe in the
Southwest Morse field represent approximately 2% of our total
reserves. We own interests in 38 wells, 37.1 net to
us, and operate 37 of these wells. During December 2005, net
daily production attributable to our interest from this field
averaged 1.3 MMcf of natural gas.
New
Albany Shale Gas
The New Albany Shale Gas field is located in north-central
Kentucky immediately north of the regionally extensive Rough
Creek Fault Zone. Gas is produced from fractured Devonian New
Albany Shale. The New Albany is generally about 100 feet in
thickness and is found at approximately 850 feet from the
surface. Our proved reserves of 16.8 Bcfe in this field
represent approximately 3% of our total reserves. We own
interests in and operate 95 wells, 85.5 net to us.
During December 2005, net daily production attributable to our
interest from this field averaged 0.9 MMcf of natural gas.
San Juan
Our San Juan Basin properties are located in the
west-central portion of the basin in San Juan County, New
Mexico. Historically, production has been from multiple sands of
the Cretaceous Dakota formation and the prolific Fruitland Coal
seams. The Dakota is generally found at about 6,000 feet
with the shallower Fruitland seams generally encountered at
2,500 to 3,000 feet. Recent advances in drilling and
stimulation procedures have resulted in additional tight gas
zones in the intervening Mesaverde and Mancos Shale being
targeted. Our proved reserves of 14.7 Bcfe in the
San Juan field represent approximately 3% of our total
reserves. We own interests in 87 wells, 12.8 net to
us. During December 2005, net daily production attributable to
our interest from this field averaged 1.2 MMcf of natural
gas and 5 barrels of oil.
Gulf of
Mexico and Bois dArc Energy
Prior to July 2004, substantially all of our exploration
activities in the Gulf of Mexico were conducted under a joint
exploration venture with Bois dArc Offshore, Ltd. and its
principals, which we collectively refer to as Bois
dArc. Under the exploration venture, Bois dArc
was responsible for generating exploration prospects in the Gulf
of Mexico. From 1997 when the exploration venture was commenced
until July 16, 2004 when it was terminated, we participated
in drilling approximately 40 exploratory wells to test prospects
generated under the exploration venture. Of these exploratory
wells drilled, 34 or 85% were successful discoveries. In July
2004, we together with Bois dArc and certain participants
in their exploration activities, which are collectively referred
to as the Bois dArc Participants, formed Bois
dArc Energy, LLC to replace the joint exploration venture.
We and each of the Bois dArc Participants contributed to
Bois dArc Energy substantially all of our respective Gulf
of Mexico related assets and assigned our related liabilities,
including certain debt, in exchange for equity interests in Bois
dArc Energy. We contributed interests in our offshore oil
and natural gas properties and assigned $83.2 million of
related debt in exchange for an approximately 60% ownership
interest in Bois dArc Energy. Each of the Bois dArc
Participants contributed its interest in commonly owned Gulf of
Mexico properties as well as ownership of Bois dArc
Offshore, Ltd., the operator of the properties, and assigned in
the aggregate $28.2 million of related liabilities in
exchange for an approximately 40% aggregate ownership interest
in Bois dArc Energy. The Bois dArc Participants also
received $27.6 million in cash to equalize the amount that
our debt exceeded our proportional share of the liabilities
assigned. We were also reimbursed $12.7 million for
advances made under the joint exploration venture for undrilled
prospects.
11
We initially owned 60% of Bois dArc Energy, and we
accounted for our share of the Bois dArc Energy financial
and operating results using proportionate consolidation
accounting until Bois dArc Energy converted into a
corporation and completed its initial public offering in May
2005. Subsequent to the conversion of Bois dArc Energy
into a corporation and the public offering, we own 48% of Bois
dArc Energy and we changed our accounting method for our
investment in Bois dArc Energy to the equity method.
Accordingly, effective May 10, 2005 our consolidated
financial results no longer include our proportionate interest
in the Bois dArc Energy operating results.
Bois dArc Energy owns interests in 46 gross
(27.8 net) oil wells and 65 gross (46.8 net) gas
wells in the Gulf of Mexico. Bois dArc Energy operates 91
of these 111 wells. Thirty-four of these wells were shut-in
on December 31, 2005 waiting on third party pipelines to
return to service. Bois dArc Energy also owns 203,301
(143,519 net) developed acres and 148,438 undeveloped acres
in which it owns a 100% interest. Forty-nine percent of the
acreage is held by production and 83% of the undeveloped acreage
expires between 2008 and 2010.
Major
Property Acquisitions
As a result of our acquisitions, we have added 888.5 Bcfe
of proved oil and natural gas reserves since 1991 including
121.5 Bcfe we acquired in 2005.
Our largest acquisitions are the following:
Ensight Acquisition. In May 2005, we completed
the acquisition of certain oil and natural gas properties and
related assets from Ensight Energy Partners, L.P., Laurel
Production, LLC, Fairfield Midstream Services, LLC and Ensight
Energy Management, LLC (collectively, Ensight) for
$190.9 million. We also purchased additional interests in
those properties from other owners for $10.9 million in
July 2005. The properties acquired had estimated proved reserves
of approximately 121.5 billion cubic feet of natural gas
equivalent and included 312 active wells, of which 119 are
operated by us. Major fields acquired in the acquisition include
the Cadeville, Darco, Douglass, Drew and Laurel fields. The
acquisition was funded with proceeds from a public stock
offering completed in April 2005 and borrowings under our bank
credit facility.
Ovation Energy Acquisition. In October 2004,
we acquired producing oil and gas properties in the East Texas,
Arkoma, Anadarko and San Juan basins from Ovation Energy,
L.P. for $62.0 million. The properties acquired had
estimated proved reserves of approximately 41.0 billion
cubic feet of gas equivalent and include 165 active wells, of
which 69 are operated by us. Major fields acquired in the
acquisition include Southwest Morse and San Juan fields.
The acquisition was funded by borrowings under our bank credit
facility.
DevX Energy Acquisition. In December 2001, we
completed the acquisition of DevX Energy, Inc.
(DevX) by acquiring 100% of the common stock of DevX
for $92.6 million. The total purchase price including debt
and other liabilities assumed in the acquisition was
$160.8 million. As a result of the acquisition of DevX, we
acquired interests in 600 producing oil and natural gas wells
located onshore primarily in East and South Texas, Kentucky,
Oklahoma and Kansas. Major fields acquired in the acquisition
include the Gilmer field in East Texas, the J.C. Martin and
Lopeno fields in South Texas and the New Albany Shale Gas field
in Kentucky. DevXs properties had 1.2 MMBbls of oil
reserves and 156.5 Bcf of natural gas reserves at the time
of the acquisition.
Bois dArc Acquisition. In December 1997,
we acquired working interests in certain producing offshore
Louisiana oil and gas properties as well as interests in
undeveloped offshore oil and natural gas leases for
approximately $200.9 million from Bois dArc Resources
and certain of its affiliates and working interest partners. We
acquired interests in 43 wells, 29.6 net to us, and
eight separate production complexes located in the Gulf of
Mexico offshore of Plaquemines and Terrebonne Parishes,
Louisiana. The acquisition included interests in the Louisiana
state and federal offshore areas of Main Pass Block 21,
Ship Shoal Blocks 66, 67, 68 and 69 and South Pelto
Block 1. The net proved reserves acquired in this
acquisition were estimated at 14.3 MMBbls of oil and
29.4 Bcf of natural gas.
Black Stone Acquisition. In May 1996, we
acquired 100% of the capital stock of Black Stone Oil Company
and interests in producing and undeveloped oil and gas
properties located in Southeast Texas for $100.4 million.
We acquired interests in 19 wells, 7.7 net to us, that
were located in the Double A Wells field in Polk County, Texas
and
12
we became the operator of most of the wells in the field. The
net proved reserves acquired in this acquisition were estimated
at 5.9 MMBbls of oil and 100.4 Bcf of natural gas.
Sonat Acquisition. In July 1995, we purchased
interests in certain producing oil and gas properties located in
East Texas and North Louisiana from Sonat Inc. for
$48.1 million. We acquired interests in 319 producing
wells, 188.0 net to us. The acquisition included interests
in the Beckville, Logansport, Waskom, and Longwood fields. The
net proved reserves acquired in this acquisition were estimated
at 0.8 MMBbls of oil and 104.7 Bcf of natural gas.
Oil and
Natural Gas Reserves
The following table sets forth our estimated proved oil and
natural gas reserves and the PV10 Value as of December 31,
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
Gas
|
|
|
Total
|
|
|
PV10 Value
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MMcfe)
|
|
|
(000s)
|
|
|
Proved Developed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Producing
|
|
|
6,018
|
|
|
|
211,601
|
|
|
|
247,707
|
|
|
$
|
809,855
|
|
Non-producing
|
|
|
1,211
|
|
|
|
43,526
|
|
|
|
50,797
|
|
|
|
131,069
|
|
Proved Undeveloped
|
|
|
4,814
|
|
|
|
177,289
|
|
|
|
206,172
|
|
|
|
644,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Proved
|
|
|
12,043
|
|
|
|
432,416
|
|
|
|
504,676
|
|
|
|
1,585,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discounted Future Income Taxes
|
|
|
(471,255
|
)
|
|
|
|
|
|
Standardized Measure of Discounted
Future Net Cash
Flows(1)
|
|
$
|
1,113,796
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The PV 10 Value represents the
discounted future net cash flows attributable to our proved oil
and gas reserves before income tax, discounted at 10%. Although
it is a non-GAAP measure, we believe that the presentation of
the PV 10 Value is relevant and useful to our investors
because it presents the discounted future net cash flows
attributable to our proved reserves prior to taking into account
corporate future income taxes and our current tax structure. We
use this measure when assessing the potential return on
investment related to our oil and gas properties. The
standardized measure of discounted future net cash flows
represents the present value of future cash flows attributable
to our proved oil and natural gas reserves after income tax,
discounted at 10%.
|
The following table sets forth our 48% ownership interest in of
Bois dArc Energys estimated proved oil and natural
gas reserves and the PV 10 Value as of December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
Gas
|
|
|
Total
|
|
|
PV10 Value
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MMcfe)
|
|
|
(000s)
|
|
|
Proved Developed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Producing
|
|
|
2,114
|
|
|
|
20,767
|
|
|
|
33,453
|
|
|
$
|
209,742
|
|
Non-producing
|
|
|
5,230
|
|
|
|
63,547
|
|
|
|
94,926
|
|
|
|
567,451
|
|
Proved Undeveloped
|
|
|
2,021
|
|
|
|
14,456
|
|
|
|
26,579
|
|
|
|
147,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Proved
|
|
|
9,365
|
|
|
|
98,770
|
|
|
|
154,958
|
|
|
|
924,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discounted Future Income Taxes
|
|
|
(309,570
|
)
|
|
|
|
|
|
Standardized Measure of Discounted
Future Net Cash
Flows(1)
|
|
$
|
614,922
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The PV 10 Value represents the
discounted future net cash flows attributable to our proved oil
and gas reserves before income tax, discounted at 10%. Although
it is a non-GAAP measure, we believe that the presentation of
the PV 10 Value is relevant and useful to our investors because
it presents the discounted future net cash flows attributable to
our proved reserves prior to taking into account corporate
future income taxes and our current tax structure. We use this
measure when assessing the potential return on investment
related to our oil and gas properties. The standardized measure
of discounted future net cash flows represents the present value
of future cash flows attributable to our proved oil and natural
gas reserves after income tax, discounted at 10%.
|
13
Proved oil and gas reserves are the estimated quantities of
crude oil, natural gas and natural gas liquids which geological
and engineering data demonstrate with reasonable certainty to be
recoverable in future years from known reservoirs under existing
economic and operating conditions (i.e., prices and costs as of
the date the estimate is made). Proved developed reserves are
reserves that can be expected to be recovered through existing
wells with existing equipment and operating methods. Proved
undeveloped reserves are reserves that are expected to be
recovered from new wells on undrilled acreage, or from existing
wells where a relatively major expenditure is required for
recompletion.
The PV 10 Value and standardized measure of discounted future
net cash flows was determined based on the market prices for oil
and natural gas on December 31, 2005. The market price for
our oil production on December 31, 2005, after basis
adjustments, was $49.17 per barrel as compared to
$42.17 per barrel on December 31, 2004. The market
price received for our natural gas production on
December 31, 2005, after basis adjustments, was
$8.27 per Mcf as compared to $5.86 per Mcf on
December 31, 2004.
We did not provide estimates of total proved oil and natural gas
reserves during the years ended December 31, 2003, 2004 or
2005 to any federal authority or agency, other than the SEC.
Drilling
Activity Summary
During the three-year period ended December 31, 2005, we
drilled development and exploratory wells as set forth in the
table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Development Wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
0.6
|
|
|
|
2
|
|
|
|
1.9
|
|
Gas
|
|
|
31
|
|
|
|
19.2
|
|
|
|
44
|
|
|
|
20.0
|
|
|
|
70
|
|
|
|
46.5
|
|
Dry
|
|
|
4
|
|
|
|
2.8
|
|
|
|
1
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
|
|
22.0
|
|
|
|
46
|
|
|
|
20.9
|
|
|
|
72
|
|
|
|
48.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploratory Wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
1
|
|
|
|
.3
|
|
|
|
4
|
|
|
|
1.9
|
|
|
|
|
|
|
|
|
|
Gas
|
|
|
13
|
|
|
|
5.0
|
|
|
|
9
|
|
|
|
3.6
|
|
|
|
1
|
|
|
|
.2
|
|
Dry
|
|
|
4
|
|
|
|
2.1
|
|
|
|
11
|
|
|
|
4.5
|
|
|
|
2
|
|
|
|
1.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
7.4
|
|
|
|
24
|
|
|
|
10.0
|
|
|
|
3
|
|
|
|
1.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wells
|
|
|
53
|
|
|
|
29.4
|
|
|
|
70
|
|
|
|
30.9
|
|
|
|
75
|
|
|
|
49.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
The wells drilled in 2005 exclude the 22 wells drilled by
Bois dArc Energy. In 2005 Bois dArc Energy drilled
the following wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comstocks
|
|
|
|
Gross
|
|
|
Net Share
|
|
|
Development Wells:
|
|
|
|
|
|
|
|
|
Oil
|
|
|
3
|
|
|
|
1.4
|
|
Gas
|
|
|
6
|
|
|
|
2.5
|
|
Dry
|
|
|
2
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
|
Exploratory Wells:
|
|
|
|
|
|
|
|
|
Oil
|
|
|
2
|
|
|
|
.7
|
|
Gas
|
|
|
8
|
|
|
|
3.1
|
|
Dry
|
|
|
1
|
|
|
|
.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
4.1
|
|
|
|
|
|
|
|
|
|
|
Total Wells
|
|
|
22
|
|
|
|
9.0
|
|
|
|
|
|
|
|
|
|
|
In 2006 to the date of this report, we have drilled 23
development wells, 14.3 net to us. Twenty-two of the wells
were successful and one (1.0 net to us) was a dry hole. As
of the date of this report, we have seven development wells,
2.9 net to us, that are in the process of drilling.
Producing
Well Summary
The following table sets forth the gross and net producing oil
and natural gas wells in which we owned an interest at
December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
Gas
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Arkansas
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
6.9
|
|
Kansas
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
4.5
|
|
Kentucky
|
|
|
|
|
|
|
|
|
|
|
95
|
|
|
|
85.5
|
|
Louisiana
|
|
|
7
|
|
|
|
2.5
|
|
|
|
229
|
|
|
|
96.1
|
|
Mississippi
|
|
|
54
|
|
|
|
44.0
|
|
|
|
2
|
|
|
|
1.1
|
|
New Mexico
|
|
|
1
|
|
|
|
0.2
|
|
|
|
88
|
|
|
|
12.8
|
|
Oklahoma
|
|
|
3
|
|
|
|
0.5
|
|
|
|
135
|
|
|
|
19.4
|
|
Texas
|
|
|
66
|
|
|
|
40.9
|
|
|
|
817
|
|
|
|
348.5
|
|
Wyoming
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
2.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wells
|
|
|
131
|
|
|
|
88.1
|
|
|
|
1,423
|
|
|
|
577.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of Bois dArc
Energy(1)
|
|
|
34
|
|
|
|
8.7
|
|
|
|
33
|
|
|
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
We own a 48% interest in Bois
dArc Energy. At December 31, 2005, Bois dArc
Energy had eight oil wells and 26 gas wells shut-in awaiting
repairs to pipelines in the Gulf of Mexico and four oil wells
and six gas wells shut-in awaiting new production facilities.
|
We operate 628 of the 1,554 producing wells presented in the
above table. Bois dArc Energy operates 47 of its producing
wells.
15
Acreage
The following table summarizes our developed and undeveloped
leasehold acreage at December 31, 2005. We have excluded
acreage in which our interest is limited to a royalty or
overriding royalty interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
|
|
|
Undeveloped
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Arkansas
|
|
|
1,280
|
|
|
|
684
|
|
|
|
|
|
|
|
|
|
Kansas
|
|
|
6,400
|
|
|
|
4,064
|
|
|
|
|
|
|
|
|
|
Kentucky
|
|
|
10,316
|
|
|
|
8,883
|
|
|
|
3,320
|
|
|
|
3,320
|
|
Louisiana
|
|
|
100,031
|
|
|
|
63,799
|
|
|
|
10,132
|
|
|
|
4,442
|
|
Mississippi
|
|
|
4,273
|
|
|
|
1,747
|
|
|
|
529
|
|
|
|
305
|
|
New Mexico
|
|
|
8,400
|
|
|
|
1,260
|
|
|
|
144,079
|
|
|
|
63,394
|
|
Oklahoma
|
|
|
38,080
|
|
|
|
5,707
|
|
|
|
|
|
|
|
|
|
Texas
|
|
|
249,253
|
|
|
|
152,054
|
|
|
|
38,947
|
|
|
|
15,706
|
|
Wyoming
|
|
|
13,440
|
|
|
|
927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
431,473
|
|
|
|
239,125
|
|
|
|
197,007
|
|
|
|
87,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of Bois dArc
Energy(1)
|
|
|
203,301
|
|
|
|
68,817
|
|
|
|
148,438
|
|
|
|
71,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
We own a 48% interest in Bois
dArc Energy.
|
Title to our oil and natural gas properties is subject to
royalty, overriding royalty, carried and other similar interests
and contractual arrangements customary in the oil and gas
industry, liens incident to operating agreements and for current
taxes not yet due and other minor encumbrances. All of our oil
and natural gas properties are pledged as collateral under our
bank credit facility. As is customary in the oil and gas
industry, we are generally able to retain our ownership interest
in undeveloped acreage by production of existing wells, by
drilling activity which establishes commercial reserves
sufficient to maintain the lease or by payment of delay rentals.
Markets
and Customers
The market for oil and natural gas produced by us depends on
factors beyond our control, including the extent of domestic
production and imports of oil and natural gas, the proximity and
capacity of natural gas pipelines and other transportation
facilities, demand for oil and natural gas, the marketing of
competitive fuels and the effects of state and federal
regulation. The oil and gas industry also competes with other
industries in supplying the energy and fuel requirements of
industrial, commercial and individual consumers.
Our oil production is sold at prices tied to the spot oil
markets. Our natural gas production is primarily sold under
short-term contracts and priced on first of the month index
prices or on daily spot market prices. Approximately 76% of our
2005 natural gas sales were priced utilizing index prices and
approximately 24% were priced utilizing daily spot prices. Two
subsidiaries of Shell Oil Company accounted for approximately
15% of our total 2005 sales. Sales to BP Energy Company
comprised approximately 12% of our total 2005 sales. The loss of
any of the foregoing customers would not have a material adverse
effect on us as there is an available market for our crude oil
and natural gas production from other purchasers.
Bois dArc Energys oil production is sold at prices
tied to the spot oil markets. Bois dArc Energys
natural gas production is sold under short-term contracts and
priced based on first of the month index prices or on daily spot
market prices. Approximately 43% of Bois dArc
Energys 2005 natural gas sales were priced utilizing index
prices and 57% were priced utilizing daily spot prices. Shell
Trading (US) Company was Bois dArc Energys most
significant oil purchaser in 2005, accounting for approximately
33% of its total 2005 oil and gas sales. BP Energy Company was
Bois dArc Energys most significant natural gas
purchaser in 2005, accounting for approximately 49% of Bois
dArc Energys total 2005 oil and gas sales. The loss
of any of the foregoing customers would not have a material
adverse effect on Bois dArc Energy as there is an
available market for its crude oil and natural gas production
from other purchasers.
16
Competition
The oil and gas industry is highly competitive. Competitors
include major oil companies, other independent energy companies
and individual producers and operators, many of which have
financial resources, personnel and facilities substantially
greater than we do. We face intense competition for the
acquisition of oil and natural gas properties.
Regulation
General. Various aspects of our oil and
natural gas operations are subject to extensive and continually
changing regulation, as legislation affecting the oil and
natural gas industry is under constant review for amendment or
expansion. Numerous departments and agencies, both federal and
state, are authorized by statute to issue, and have issued,
rules and regulations binding upon the oil and natural gas
industry and its individual members. The Federal Energy
Regulatory Commission, or FERC, regulates the
transportation and sale for resale of natural gas in interstate
commerce pursuant to the Natural Gas Act of 1938, or
NGA, and the Natural Gas Policy Act of 1978, or
NGPA. In 1989, however, Congress enacted the Natural
Gas Wellhead Decontrol Act, which removed all remaining price
and nonprice controls affecting wellhead sales of natural gas,
effective January 1, 1993. While sales by producers of
natural gas and all sales of crude oil, condensate and natural
gas liquids can currently be made at uncontrolled market prices,
in the future Congress could reenact price controls or enact
other legislation with detrimental impact on many aspects of our
business.
Regulation and transportation of natural
gas. Our sales of natural gas are affected by the
availability, terms and cost of transportation. The price and
terms for access to pipeline transportation are subject to
extensive regulation. In recent years, the FERC has undertaken
various initiatives to increase competition within the natural
gas industry. As a result of initiatives like FERC Order
No. 636, issued in April 1992, the interstate natural gas
transportation and marketing system has been substantially
restructured to remove various barriers and practices that
historically limited non-pipeline natural gas sellers, including
producers, from effectively competing with interstate pipelines
for sales to local distribution companies and large industrial
and commercial customers. The most significant provisions of
Order No. 636 require that interstate pipelines provide
firm and interruptible transportation service on an open access
basis that is equal for all natural gas supplies. In many
instances, the results of Order No. 636 and related
initiatives have been to substantially reduce or eliminate the
traditional role of interstate pipelines as wholesalers of
natural gas in favor of providing storage and transportation
services.
In 2000, the FERC issued Order No. 637 and subsequent
orders, which imposed additional reforms designed to enhance
competition in natural gas markets. Among other things, Order
No. 637 revised the FERCs pricing policy by waiving
price ceilings for short-term released capacity for an
experimental period, and effected changes in the FERC
regulations relating to scheduling procedures, capacity
segmentation, penalties, rights of first refusal and information
reporting. While most major aspects of Order No. 637 have
been upheld on judicial review, certain issues such as capacity
segmentation and right of first refusal are pending further
consideration by the FERC. We cannot predict what action the
FERC will take on these matters in the future or whether the
FERCs actions will survive further judicial review.
Intrastate natural gas regulation is subject to regulation by
state regulatory agencies. The Texas Railroad Commission has
been changing its regulations governing transportation and
gathering services provided by intrastate pipelines and
gatherers. While the changes by these state regulators affect us
only indirectly, they are intended to further enhance
competition in natural gas markets. We cannot predict what
further action the FERC or state regulators will take on these
matters; however, we do not believe that we will be affected
differently than other natural gas producers with which we
compete by any action taken.
Additional proposals and proceedings that might affect the
natural gas industry are pending before Congress, the FERC,
state commissions and the courts. The natural gas industry
historically has been very heavily regulated; therefore, there
is no assurance that the less stringent regulatory approach
recently pursued by the FERC, Congress and state regulatory
authorities will continue.
Oil and Natural Gas Liquids Transportation
Rates. Our sales of crude oil, condensate and
natural gas liquids are not currently regulated and are made at
market prices. In a number of instances, however, the ability to
transport
17
and sell such products is dependent on pipelines whose rates,
terms and conditions of service are subject to FERC jurisdiction
under the Interstate Commerce Act. In other instances, the
ability to transport and sell such products is dependent on
pipelines whose rates, terms and conditions of service are
subject to regulation by state regulatory bodies under state
statutes.
The regulation of pipelines that transport crude oil, condensate
and natural gas liquids is generally more light-handed than the
FERCs regulation of natural gas pipelines under the NGA.
Regulated pipelines that transport crude oil, condensate and
natural gas liquids are subject to common carrier obligations
that generally ensure non-discriminatory access. With respect to
interstate pipeline transportation subject to regulation of the
FERC under the Interstate Commerce Act, rates generally must be
cost-based, although market-based rates or negotiated settlement
rates are permitted in certain circumstances. Pursuant to FERC
Order No. 561, issued in October 1993, the FERC implemented
regulations generally grandfathering all previously unchallenged
interstate pipeline rates and made these rates subject to an
indexing methodology. Under this indexing methodology, pipeline
rates are subject to changes in the Producer Price Index for
Finished Goods, minus one percent. A pipeline can seek to
increase its rates above index levels provided that the pipeline
can establish that there is a substantial divergence between the
actual costs experienced by the pipeline and the rate resulting
from application of the index. A pipeline can seek to charge a
market-based rate if it establishes that it lacks significant
market power. In addition, a pipeline can establish rates
pursuant to settlement if agreed upon by all current shippers. A
pipeline can seek to establish initial rates for new services
through a
cost-of-service
proceeding, a market-based rate proceeding, or through an
agreement between the pipeline and at least one shipper not
affiliated with the pipeline. As provided for in Order
No. 561, in July 2000, the FERC issued a Notice of Inquiry
seeking comment on whether to retain or to change the existing
oil rate-indexing method. In December 2000, the FERC issued an
order concluding that the rate index reasonably estimated the
actual cost changes in the pipeline industry and should be
continued for another five-year period, subject to review in
July 2005. In February 2003, on remand of its December 2000
order from the D.C. Circuit, the FERC increased its index
slightly. A challenge to FERCs remand order was denied by
the D.C. Circuit in April 2004.
With respect to intrastate crude oil, condensate and natural gas
liquids pipelines subject to the jurisdiction of state agencies,
such state regulation is generally less rigorous than the
regulation of interstate pipelines. State agencies have
generally not investigated or challenged existing or proposed
rates in the absence of shipper complaints or protests.
Complaints or protests have been infrequent and are usually
resolved informally.
We do not believe that the regulatory decisions or activities
relating to interstate or intrastate crude oil, condensate or
natural gas liquids pipelines will affect us in a way that
materially differs from the way it affects other crude oil,
condensate and natural gas liquids producers or marketers.
Environmental regulations. We are subject to
stringent federal, state and local laws. These laws, among other
things, govern the issuance of permits to conduct exploration,
drilling and production operations, the amounts and types of
materials that may be released into the environment, the
discharge and disposition of waste materials, the remediation of
contaminated sites and the reclamation and abandonment of wells,
sites and facilities. Numerous governmental departments issue
rules and regulations to implement and enforce such laws, which
are often difficult and costly to comply with and which carry
substantial civil and even criminal penalties for failure to
comply. Some laws, rules and regulations relating to protection
of the environment may, in certain circumstances, impose strict
liability for environmental contamination, rendering a person
liable for environmental damages and cleanup cost without regard
to negligence or fault on the part of such person. Other laws,
rules and regulations may restrict the rate of oil and natural
gas production below the rate that would otherwise exist or even
prohibit exploration and production activities in sensitive
areas. In addition, state laws often require various forms of
remedial action to prevent pollution, such as closure of
inactive pits and plugging of abandoned wells. The regulatory
burden on the oil and natural gas industry increases our cost of
doing business and consequently affects our profitability. These
costs are considered a normal, recurring cost of our on-going
operations. Our domestic competitors are generally subject to
the same laws and regulations.
We believe that we are in substantial compliance with current
applicable environmental laws and regulations and that continued
compliance with existing requirements will not have a material
adverse impact on our operations. However, environmental laws
and regulations have been subject to frequent changes over the
years, and the imposition of more stringent requirements could
have a material adverse effect upon our capital
18
expenditures, earnings or competitive position, including the
suspension or cessation of operations in affected areas. As
such, there can be no assurance that material cost and
liabilities will not be incurred in the future.
The Comprehensive Environmental Response, Compensation and
Liability Act, or CERCLA, imposes liability, without
regard to fault, on certain classes of persons that are
considered to be responsible for the release of a
hazardous substance into the environment. These
persons include the current or former owner or operator of the
disposal site or sites where the release occurred and companies
that disposed or arranged for the disposal of hazardous
substances. Under CERCLA, such persons may be subject to joint
and several liability for the cost of investigating and cleaning
up hazardous substances that have been released into the
environment, for damages to natural resources and for the cost
of certain health studies. In addition, companies that incur
liability frequently also confront third party claims because it
is not uncommon for neighboring landowners and other third
parties to file claims for personal injury and property damage
allegedly caused by hazardous substances or other pollutants
released into the environment from a polluted site.
The Federal Solid Waste Disposal Act, as amended by the Resource
Conservation and Recovery Act of 1976, or RCRA,
regulates the generation, transportation, storage, treatment and
disposal of hazardous wastes and can require cleanup of
hazardous waste disposal sites. RCRA currently excludes drilling
fluids, produced waters and other wastes associated with the
exploration, development or production of oil and natural gas
from regulation as hazardous waste. Disposal of such
non-hazardous oil and natural gas exploration, development and
production wastes usually are regulated by state law. Other
wastes handled at exploration and production sites or used in
the course of providing well services may not fall within this
exclusion. Moreover, stricter standards for waste handling and
disposal may be imposed on the oil and natural gas industry in
the future. From time to time, legislation is proposed in
Congress that would revoke or alter the current exclusion of
exploration, development and production wastes from RCRAs
definition of hazardous wastes, thereby potentially
subjecting such wastes to more stringent handling, disposal and
cleanup requirements. If such legislation were enacted, it could
have a significant impact on our operating cost, as well as the
oil and natural gas industry in general. The impact of future
revisions to environmental laws and regulations cannot be
predicted.
Our operations are also subject to the Clean Air Act, or
CAA, and comparable state and local requirements.
Amendments to the CAA were adopted in 1990 and contain
provisions that may result in the gradual imposition of certain
pollution control requirements with respect to air emissions
from our operations. We may be required to incur certain capital
expenditures in the future for air pollution control equipment
in connection with obtaining and maintaining operating permits
and approvals for air emissions. However, we believe our
operations will not be materially adversely affected by any such
requirements, and the requirements are not expected to be any
more burdensome to us than to other similarly situated companies
involved in oil and natural gas exploration and production
activities.
The Federal Water Pollution Control Act of 1972, as amended, or
the Clean Water Act, imposes restrictions and
controls on the discharge of produced waters and other wastes
into navigable waters. Permits must be obtained to discharge
pollutants into state and federal waters and to conduct
construction activities in waters and wetlands. Certain state
regulations and the general permits issued under the Federal
National Pollutant Discharge Elimination System program prohibit
the discharge of produced waters and sand, drilling fluids,
drill cuttings and certain other substances related to the oil
and natural gas industry into certain coastal and offshore
waters, unless otherwise authorized. Further, the EPA has
adopted regulations requiring certain oil and natural gas
exploration and production facilities to obtain permits for
storm water discharges. Costs may be associated with the
treatment of wastewater or developing and implementing storm
water pollution prevention plans. The Clean Water Act and
comparable state statutes provide for civil, criminal and
administrative penalties for unauthorized discharges for oil and
other pollutants and impose liability on parties responsible for
those discharges for the cost of cleaning up any environmental
damage caused by the release and for natural resource damages
resulting from the release. We believe that our operations
comply in all material respects with the requirements of the
Clean Water Act and state statutes enacted to control water
pollution.
Executive Order 13158, issued on May 26, 2000, directs
federal agencies to safeguard existing Marine Protected Areas,
or MPAs, in the United States and establish new
MPAs. The order requires federal agencies to avoid harm to MPAs
to the extent permitted by law and to the maximum extent
practicable. It also directs the EPA to
19
propose new regulations under the Clean Water Act to ensure
appropriate levels of protection for the marine environment.
This order has the potential to adversely affect our operations
by restricting areas in which we may carry out future
exploration and development projects
and/or
causing us to incur increased operating expenses.
Certain flora and fauna that have officially been classified as
threatened or endangered are protected
by the Endangered Species Act. This law prohibits any activities
that could take a protected plant or animal or
reduce or degrade its habitat area. If endangered species are
located in an area we wish to develop, the work could be
prohibited or delayed
and/or
expensive mitigation might be required.
Other statutes that provide protection to animal and plant
species and which may apply to our operations include, but are
not necessarily limited to, the National Environmental Policy
Act, the Coastal Zone Management Act, the Oil Pollution Act, the
Emergency Planning and Community
Right-to-Know
Act, the Marine Mammal Protection Act, the Marine Protection,
Research and Sanctuaries Act, the Fish and Wildlife Coordination
Act, the Fishery Conservation and Management Act, the Migratory
Bird Treaty Act and the National Historic Preservation Act.
These laws and regulations may require the acquisition of a
permit or other authorization before construction or drilling
commences and may limit or prohibit construction, drilling and
other activities on certain lands lying within wilderness or
wetlands and other protected areas and impose substantial
liabilities for pollution resulting from our operations. The
permits required for our various operations are subject to
revocation, modification and renewal by issuing authorities.
We maintain insurance against sudden and accidental
occurrences, which may cover some, but not all, of the risks
described above. Most significantly, the insurance we maintain
will not cover the risks described above which occur over a
sustained period of time. Further, there can be no assurance
that such insurance will continue to be available to cover all
such cost or that such insurance will be available at a cost
that would justify its purchase. The occurrence of a significant
event not fully insured or indemnified against could have a
material adverse effect on our financial condition and results
of operations.
Regulation of oil and natural gas exploration and
production. Our exploration and production
operations are subject to various types of regulation at the
federal, state and local levels. Such regulations include
requiring permits and drilling bonds for the drilling of wells,
regulating the location of wells, the method of drilling and
casing wells and the surface use and restoration of properties
upon which wells are drilled. Many states also have statutes or
regulations addressing conservation matters, including
provisions for the unitization or pooling of oil and natural gas
properties, the establishment of maximum rates of production
from oil and natural gas wells and the regulation of spacing,
plug and abandonment of such wells. Some state statutes limit
the rate at which oil and natural gas can be produced from our
properties.
State Regulation. Most states regulate the
production and sale of oil and natural gas, including
requirements for obtaining drilling permits, the method of
developing new fields, the spacing and operation of wells and
the prevention of waste of oil and gas resources. The rate of
production may be regulated and the maximum daily production
allowable from both oil and gas wells may be established on a
market demand or conservation basis or both.
Office
and Operations Facilities
Our executive offices are located at 5300 Town and Country
Blvd., Suite 500 in Frisco, Texas 75034 and our telephone
number is
(972) 668-8800.
We lease office space in Frisco, Texas covering
32,896 square feet at a monthly rate of $61,680. The lease
expires on July 31, 2014. We also own production offices
and pipe yard facilities near Marshall and Livingston, Texas,
Logansport, Louisiana, Guston, Kentucky and Laurel, Mississippi.
Employees
As of December 31, 2005, we had 89 employees and utilized
contract employees for certain of our field operations. We
consider our employee relations to be satisfactory.
20
Directors,
Executive Officers and Other Management
The following table sets forth certain information concerning
our executive officers and directors.
|
|
|
|
|
|
|
Name
|
|
Age
|
|
Position with Company
|
|
M. Jay Allison
|
|
|
50
|
|
|
President, Chief Executive Officer
and
Chairman of the Board of Directors
|
Roland O. Burns
|
|
|
46
|
|
|
Senior Vice President, Chief
Financial
Officer, Secretary, Treasurer and Director
|
Mack D. Good
|
|
|
55
|
|
|
Chief Operating Officer
|
Stephen E. Neukom
|
|
|
56
|
|
|
Vice President of Marketing
|
Richard G. Powers
|
|
|
51
|
|
|
Vice President of Land
|
Daniel K. Presley
|
|
|
45
|
|
|
Vice President of Accounting and
Controller
|
Richard D. Singer
|
|
|
51
|
|
|
Vice President of Financial
Reporting
|
Michael W. Taylor
|
|
|
52
|
|
|
Vice President of Corporate
Development
|
David K. Lockett
|
|
|
51
|
|
|
Director
|
Cecil E. Martin, Jr.
|
|
|
64
|
|
|
Director
|
David W. Sledge
|
|
|
49
|
|
|
Director
|
Nancy E. Underwood
|
|
|
54
|
|
|
Director
|
Executive
Officers
A brief biography of each person who serves as a director or
executive officer follows below.
M. Jay Allison has been a director since June
1987, and our President and Chief Executive Officer since 1988.
Mr. Allison was elected Chairman of the board of directors
in 1997. From 1987 to 1988, Mr. Allison served as our Vice
President and Secretary. From 1981 to 1987, he was a practicing
oil and gas attorney with the firm of Lynch, Chappell &
Alsup in Midland, Texas. He received B.B.A., M.S. and J.D.
degrees from Baylor University in 1978, 1980 and 1981,
respectively. Mr. Allison also serves as Chairman of the
board of directors of Bois dArc Energy, Inc. and currently
serves on the Board of Regents for Baylor University and on the
Advisory Board of the Salvation Army in Dallas, Texas.
Roland O. Burns has been our Senior Vice President
since 1994, Chief Financial Officer and Treasurer since 1990,
our Secretary since 1991 and a director since 1999.
Mr. Burns also serves as Senior Vice President, Chief
Financial Officer, Secretary and a director of Bois dArc
Energy, Inc. From 1982 to 1990, Mr. Burns was employed by
the public accounting firm, Arthur Andersen LLP. During his
tenure with Arthur Andersen LLP, Mr. Burns worked primarily
in the firms oil and gas audit practice. Mr. Burns
received B.A. and M.A. degrees from the University of
Mississippi in 1982 and is a Certified Public Accountant.
Mack D. Good was appointed our Chief Operating
Officer in 2004. From 1999 to 2004, he served as Vice President
of Operations. From August 1997 until February 1999,
Mr. Good served as our district engineer for the East
Texas/North Louisiana region. From 1983 until July 1997,
Mr. Good was with Enserch Exploration, Inc. serving in
various operations management and engineering positions.
Mr. Good received a B.S. of Biology/Chemistry from Oklahoma
State University in 1975 and a B.S. of Petroleum Engineering
from the University of Tulsa in 1983. He is a Registered
Professional Engineer in the State of Texas.
Stephen E. Neukom has been our Vice President of
Marketing since December 1997 and has served as our manager of
crude oil and natural gas marketing since December 1996. From
October 1994 to 1996, Mr. Neukom served as vice president
of Comstock Natural Gas, Inc., our former wholly owned gas
marketing subsidiary. Prior to joining us, Mr. Neukom was
senior vice president of Victoria Gas Corporation from 1987 to
1994. Mr. Neukom received a B.B.A. degree from the
University of Texas in 1972.
Richard G. Powers joined us as Land Manager in
October 1994 and has been our Vice President of Land since
December 1997. Mr. Powers has over 20 years of
experience as a petroleum landman. Prior to joining us,
Mr. Powers
21
was employed for 10 years as land manager for Bridge Oil
(U.S.A.), Inc. and its predecessor Pinoak Petroleum, Inc.
Mr. Powers received a B.B.A. degree from Texas Christian
University in 1976.
Daniel K. Presley has been our Vice President of
Accounting since December 1997 and has been with us since
December 1989, serving as controller since 1991. Prior to
joining us, Mr. Presley had six years of experience with
several independent oil and gas companies including AmBrit
Energy, Inc. Prior thereto, Mr. Presley spent two and
one-half years with B.D.O. Seidman, a public accounting firm.
Mr. Presley received a B.B.A. from Texas A & M
University in 1983.
Richard D. Singer joined us in June 2005 as Vice
President of Financial Reporting. Mr. Singer has over
25 years of experience in financial accounting and
reporting. Prior to joining us, Mr. Singer most recently
served as an assistant controller for Holly Corporation from
March 2004 to May 2005 and as assistant controller for
Santa Fe International Corporation from July 1988 to
December 2002. Mr. Singer received a B.S. degree from the
Pennsylvania State University in 1976 and is a Certified Public
Accountant.
Michael W. Taylor has been our Vice President of
Corporate Development since December 1997 and has served us in
various capacities since September 1994. Mr. Taylor has
32 years of experience in the oil and gas business. For
15 years prior to joining us, he had been an independent
oil and gas producer and petroleum consultant. Before that time,
he worked in various engineering and executive capacities for a
major oil company, a small independent producer and an
international oil and gas consulting company. Mr. Taylor is
a Registered Professional Engineer in the State of Texas and he
received a B.S. degree in Petroleum Engineering from Texas
A & M University in 1974.
Outside
Directors
David K. Lockett has served as a director since
July 2001. Mr. Lockett has been a Vice President of Dell
Inc. and has managed Dells Small and Medium Business Group
since 1996. Mr. Lockett has been employed by Dell Inc. for
the last 13 years and has spent the past 25 years in
the technology industry. Mr. Lockett also serves as a
director of Bois dArc Energy, Inc. Mr. Lockett
received a B.B.A. degree from Texas A&M University in 1976.
Cecil E. Martin, Jr. has served as a director
since October 1989. Mr. Martin is an independent commercial
real estate investor who has primarily been managing his
personal real estate investments since 1991. From 1973 to 1991,
he also served as chairman of a public accounting firm in
Richmond, Virginia. Mr. Martin also serves as a director of
Bois dArc Energy, Inc. and was recently appointed to the
board of directors of Crosstex Energy, Inc. and Crosstex Energy,
L.P. Mr. Martin holds a B.B.A. degree from Old Dominion
University and is a Certified Public Accountant.
David W. Sledge has served as a director since May
1996. Mr. Sledge is presently managing personal oil and gas
investments. He served as an area operations manager for
Patterson-UTI Energy, Inc. from May 2004 until January 2006.
From October 1996 until May 2004, Mr. Sledge managed his
personal investments in oil and gas exploration activities.
Mr. Sledge is a past director of the International
Association of Drilling Contractors and is a past chairman of
the Permian Basin chapter of this association. Mr. Sledge
also serves as a director of Bois dArc Energy, Inc. He
received a B.B.A. degree from Baylor University in 1979.
Nancy E. Underwood has served as a director since
2004. Ms. Underwood is owner and President of Underwood
Financial Ltd., a position she has held since 1981.
Ms. Underwood holds B.S. and J.D. degrees from Emory
University and practiced law at an Atlanta, Georgia based law
firm before joining Underwood Development Corporation in 1981.
Ms. Underwood is involved civically in the Dallas community
and currently serves on the boards of the Presbyterian Hospital
of Dallas Foundation, the Dallas Historical Society and the
Dallas County Advisory Board of the Salvation Army.
Available
Information
Our executive offices are located at 5300 Town and Country
Blvd., Suite 500, Frisco, Texas 75034. Our telephone number
is
(972) 668-8800.
We file annual, quarterly and current reports, proxy statements
and other documents with the SEC under the Securities Exchange
Act of 1934. The public may read and copy any materials that we
file with the SEC at the SECs Public Reference Room at
450 Fifth Street, N.W., Washington, D.C. 20549.
22
The public may obtain information on the operation of the Public
Reference Room by calling the SEC at
1-800-SEC-0330.
In addition, the SEC maintains a website that contains reports,
proxy and information statements, and other information that is
electronically filed with the SEC. The public can obtain any
documents that we file with the SEC at www.sec.gov. We
also make available free of charge on our website
(www.comstockresources.com) our Annual Report on
Form 10-K,
Quarterly Reports on
Form 10-Q,
current reports on
Form 8-K
and, if applicable, amendments to those reports filed or
furnished pursuant to Section 13(a) of the Exchange Act as
soon as reasonably practicable after we file such material with,
or furnish it to, the SEC.
You should carefully consider the following risk factors as well
as the other information contained or incorporated by reference
in this report, as these are important factors, among others,
that could cause our actual results to differ from our expected
or historical results. It is not possible to predict or identify
all such factors. Consequently, you should not consider any such
list to be a complete statement of all of our potential risks or
uncertainties.
A
substantial or extended decline in oil and natural gas prices
may adversely affect our business, financial condition, cash
flow, liquidity or results of operations and our ability to meet
our capital expenditure obligations and financial commitments
and to implement our business strategy.
Our business is heavily dependent upon the prices of, and demand
for, oil and natural gas. Historically, the prices for oil and
natural gas have been volatile and are likely to remain volatile
in the future. The prices we receive for our oil and natural gas
production and the level of such production will be subject to
wide fluctuations and depend on numerous factors beyond our
control, including the following:
|
|
|
|
|
the domestic and foreign supply of oil and natural gas;
|
|
|
|
weather conditions;
|
|
|
|
the price and quantity of imports of crude oil and natural gas;
|
|
|
|
political conditions and events in other oil-producing and
natural gas-producing countries, including embargoes, continued
hostilities in the Middle East and other sustained military
campaigns, and acts of terrorism or sabotage;
|
|
|
|
the actions of the Organization of Petroleum Exporting
Countries, or OPEC;
|
|
|
|
domestic government regulation, legislation and policies;
|
|
|
|
the level of global oil and natural gas inventories;
|
|
|
|
technological advances affecting energy consumption;
|
|
|
|
the price and availability of alternative fuels; and
|
|
|
|
overall economic conditions.
|
Any continued and extended decline in the price of crude oil or
natural gas will adversely affect:
|
|
|
|
|
our revenues, profitability and cash flow from operations;
|
|
|
|
the value of our proved oil and natural gas reserves;
|
|
|
|
the economic viability of certain of our drilling prospects;
|
|
|
|
our borrowing capacity; and
|
|
|
|
our ability to obtain additional capital.
|
We have entered into certain natural gas price hedging
arrangements on certain of our anticipated sales. In the future
we may enter into additional hedging arrangements in order to
reduce our exposure to price risks. Such arrangements would
limit our ability to benefit from increases in oil and natural
gas prices.
23
The
unavailability or high cost of drilling rigs, equipment,
supplies or qualified personnel and oilfield services could
adversely affect our ability to execute our exploration and
development plans on a timely basis and within our
budget.
With the increasing oil and natural gas prices, our industry is
beginning to experience a shortage of drilling rigs, equipment,
supplies and qualified personnel. Costs and delivery times of
rigs, equipment and supplies are substantially greater than they
were several years ago. In addition, demand for, and wage rates
of, qualified drilling rig crews rise with increases in the
number of active rigs in service. Shortages of drilling rigs,
equipment or supplies or qualified personnel in the areas in
which we operate could delay or restrict our exploration and
development operations, which in turn could adversely affect our
financial condition and results of operations because of our
concentration in those areas.
We
plan to pursue acquisitions as part of our growth strategy and
there are risks in connection with acquisitions.
Our growth has been attributable in part to acquisitions of
producing properties and companies. We expect to continue to
evaluate and, where appropriate, pursue acquisition
opportunities on terms we consider favorable. However, we cannot
assure you that suitable acquisition candidates will be
identified in the future, or that we will be able to finance
such acquisitions on favorable terms. In addition, we compete
against other companies for acquisitions, and we cannot assure
you that we will successfully acquire any material property
interests. Further, we cannot assure you that future
acquisitions by us will be integrated successfully into our
operations or will increase our profits.
The successful acquisition of producing properties requires an
assessment of numerous factors beyond our control, including,
without limitation:
|
|
|
|
|
recoverable reserves;
|
|
|
|
exploration potential;
|
|
|
|
future oil and natural gas prices;
|
|
|
|
operating costs; and
|
|
|
|
potential environmental and other liabilities.
|
In connection with such an assessment, we perform a review of
the subject properties that we believe to be generally
consistent with industry practices. The resulting assessments
are inexact and their accuracy uncertain, and such a review may
not reveal all existing or potential problems, nor will it
necessarily permit us to become sufficiently familiar with the
properties to fully assess their merits and deficiencies.
Inspections may not always be performed on every well, and
structural and environmental problems are not necessarily
observable even when an inspection is made.
Additionally, significant acquisitions can change the nature of
our operations and business depending upon the character of the
acquired properties, which may be substantially different in
operating and geologic characteristics or geographic location
than our existing properties. While our current operations are
focused in the East Texas/North Louisiana, Southeast Texas,
South Texas, Mississippi, the Mid-Continent and other regions,
as well as the Gulf of Mexico through our 48% ownership interest
in Bois dArc Energy we may pursue acquisitions or
properties located in other geographic areas.
Our
future production and revenues depend on our ability to replace
our reserves.
Our future production and revenues depend upon our ability to
find, develop or acquire additional oil and natural gas reserves
that are economically recoverable. Our proved reserves will
generally decline as reserves are depleted, except to the extent
that we conduct successful exploration or development activities
or acquire properties containing proved reserves, or both. To
increase reserves and production, we must continue our
acquisition and drilling activities. We cannot assure you,
however, that our acquisition and drilling activities will
result in significant additional reserves or that we will have
continuing success drilling productive wells at low finding
24
and development costs. Furthermore, while our revenues may
increase if prevailing oil and natural gas prices increase
significantly, our finding costs for additional reserves could
also increase.
Prospects
that we decide to drill may not yield oil or natural gas in
commercially viable quantities or quantities sufficient to meet
our targeted rate of return.
A prospect is a property in which we own an interest or have
operating rights and has what our geoscientists believe, based
on available seismic and geological information, to be an
indication of potential oil or natural gas. Our prospects are in
various stages of evaluation, ranging from a prospect that is
ready to be drilled to a prospect that will require substantial
additional evaluation and interpretation. There is no way to
predict in advance of drilling and testing whether any
particular prospect will yield oil or natural gas in sufficient
quantities to recover drilling or completion costs or to be
economically viable. The use of seismic data and other
technologies and the study of producing fields in the same area
will not enable us to know conclusively prior to drilling
whether oil or natural gas will be present or, if present,
whether oil or natural gas will be present in commercial
quantities. The analysis that we perform using data from other
wells, more fully explored prospects
and/or
producing fields may not be useful in predicting the
characteristics and potential reserves associated with our
drilling prospects. If we drill additional unsuccessful wells,
our drilling success rate may decline and we may not achieve our
targeted rate of return.
Our
debt service requirements could adversely affect our operations
and limit our growth.
We had $243.0 million in debt as of December 31, 2005,
and our ratio of total debt to total capitalization was
approximately 29%.
Our outstanding debt will have important consequences,
including, without limitation:
|
|
|
|
|
a portion of our cash flow from operations will be required to
make debt service payments;
|
|
|
|
our ability to borrow additional amounts for working capital,
capital expenditures (including acquisitions) or other purposes
will be limited; and
|
|
|
|
our debt could limit our ability to capitalize on significant
business opportunities, our flexibility in planning for or
reacting to changes in market conditions and our ability to
withstand competitive pressures and economic downturns.
|
In addition, future acquisition or development activities may
require us to alter our capitalization significantly. These
changes in capitalization may significantly increase our debt.
Moreover, our ability to meet our debt service obligations and
to reduce our total debt will be dependent upon our future
performance, which will be subject to general economic
conditions and financial, business and other factors affecting
our operations, many of which are beyond our control. If we are
unable to generate sufficient cash flow from operations in the
future to service our indebtedness and to meet other
commitments, we will be required to adopt one or more
alternatives, such as refinancing or restructuring our
indebtedness, selling material assets or seeking to raise
additional debt or equity capital. We cannot assure you that any
of these actions could be effected on a timely basis or on
satisfactory terms or that these actions would enable us to
continue to satisfy our capital requirements.
Our bank credit facility contains a number of significant
covenants. These covenants will limit our ability to, among
other things:
|
|
|
|
|
borrow additional money;
|
|
|
|
merge, consolidate or dispose of assets;
|
|
|
|
make certain types of investments;
|
|
|
|
enter into transactions with our affiliates; and
|
|
|
|
pay dividends.
|
Our failure to comply with any of these covenants would cause a
default under our bank credit facility and the indenture
governing our
67/8% senior
notes due 2012. A default, if not waived, could result in
acceleration of our indebtedness, in which case the debt would
become immediately due and payable. If this occurs, we may not
be able
25
to repay our debt or borrow sufficient funds to refinance it.
Even if new financing is available, it may not be on terms that
are acceptable to us. Complying with these covenants may cause
us to take actions that we otherwise would not take or not take
actions that we otherwise would take.
Our
business involves many uncertainties and operating risks that
can prevent us from realizing profits and can cause substantial
losses.
Our future success will depend on the success of our exploration
and development activities. Exploration activities involve
numerous risks, including the risk that no commercially
productive natural gas or oil reserves will be discovered. In
addition, these activities may be unsuccessful for many reasons,
including weather, cost overruns, equipment shortages and
mechanical difficulties. Moreover, the successful drilling of a
natural gas or oil well does not ensure we will realize a profit
on our investment. A variety of factors, both geological and
market-related, can cause a well to become uneconomical or only
marginally economical. In addition to their costs, unsuccessful
wells can hurt our efforts to replace production and reserves.
Our business involves a variety of operating risks, including:
|
|
|
|
|
unusual or unexpected geological formations;
|
|
|
|
fires;
|
|
|
|
explosions;
|
|
|
|
blow-outs and surface cratering;
|
|
|
|
uncontrollable flows of natural gas, oil and formation water;
|
|
|
|
natural disasters, such as hurricanes, tropical storms and other
adverse weather conditions;
|
|
|
|
pipe, cement or pipeline failures;
|
|
|
|
casing collapses;
|
|
|
|
mechanical difficulties, such as lost or stuck oil field
drilling and service tools;
|
|
|
|
abnormally pressured formations; and
|
|
|
|
environmental hazards, such as natural gas leaks, oil spills,
pipeline ruptures and discharges of toxic gases.
|
If we experience any of these problems, well bores, gathering
systems and processing facilities could be affected, which could
adversely affect our ability to conduct operations.
We could also incur substantial losses as a result of:
|
|
|
|
|
injury or loss of life;
|
|
|
|
severe damage to and destruction of property, natural resources
and equipment;
|
|
|
|
pollution and other environmental damage;
|
|
|
|
clean-up
responsibilities;
|
|
|
|
regulatory investigation and penalties;
|
|
|
|
suspension of our operations; and
|
|
|
|
repairs to resume operations.
|
We
operate in a highly competitive industry, and our failure to
remain competitive with our competitors, many of which have
greater resources than we do, could adversely affect our results
of operations.
The oil and natural gas industry is highly competitive in the
search for and development and acquisition of reserves. Our
competitors for the acquisition, development and exploration of
oil and natural gas properties and capital to finance such
activities, include companies that have greater financial and
personnel resources than we do.
26
These resources could allow those competitors to price their
products and services more aggressively than we can, which could
hurt our profitability. Moreover, our ability to acquire
additional properties and to discover reserves in the future
will be dependent upon our ability to evaluate and select
suitable properties and to close transactions in a highly
competitive environment.
Our
competitors may use superior technology that we may be unable to
afford or which would require costly investment by us in order
to compete.
If our competitors use or develop new technologies, we may be
placed at a competitive disadvantage, and competitive pressures
may force us to implement new technologies at a substantial
cost. In addition, our competitors may have greater financial,
technical and personnel resources that allow them to enjoy
technological advances and may in the future allow them to
implement new technologies before we can. We cannot be certain
that we will be able to implement technologies on a timely basis
or at a cost that is acceptable to us. One or more of the
technologies that we currently use or that we may implement in
the future may become obsolete. All of these factors may inhibit
our ability to acquire additional prospects and compete
successfully in the future.
Substantial
exploration and development activities could require significant
outside capital, which could dilute the value of our common
shares and restrict our activities. Also, we may not be able to
obtain needed capital or financing on satisfactory terms, which
could lead to a limitation of our future business opportunities
and a decline in our oil and natural gas reserves.
We expect to expend substantial capital in the acquisition of,
exploration for and development of oil and natural gas reserves.
In order to finance these activities, we may need to alter or
increase our capitalization substantially through the issuance
of debt or equity securities, the sale of non-strategic assets
or other means. The issuance of additional equity securities
could have a dilutive effect on the value of our common shares.
The issuance of additional debt would require that a portion of
our cash flow from operations be used for the payment of
interest on our debt, thereby reducing our ability to use our
cash flow to fund working capital, capital expenditures,
acquisitions, dividends and general corporate requirements,
which could place us at a competitive disadvantage relative to
other competitors. Additionally, if our revenues decrease as a
result of lower oil or natural gas prices, operating
difficulties or declines in reserves, our ability to obtain the
capital necessary to undertake or complete future exploration
and development programs and to pursue other opportunities may
be limited, which could result in a curtailment of our
operations relating to exploration and development of our
prospects, which in turn could result in a decline in our oil
and natural gas reserves.
If oil
and natural gas prices decrease, we may be required to
write-down the carrying values
and/or the
estimates of total reserves of our oil and natural gas
properties, which would constitute a non-cash charge to earnings
and adversely affect our results of operations.
Accounting rules applicable to us require that we review
periodically the carrying value of our oil and natural gas
properties for possible impairment. Based on specific market
factors and circumstances at the time of prospective impairment
reviews and the continuing evaluation of development plans,
production data, economics and other factors, we may be required
to write down the carrying value of our oil and natural gas
properties. A write-down constitutes a non-cash charge to
earnings. We may incur non-cash charges in the future, which
could have a material adverse effect on our results of
operations in the period taken. We may also reduce our estimates
of the reserves that may be economically recovered, which could
have the effect of reducing the total value of our reserves.
Such a reduction in carrying value could impact our borrowing
ability and may result in accelerating the repayment date of any
outstanding debt.
Our
reserve estimates depend on many assumptions that may turn out
to be inaccurate. Any material inaccuracies in our reserve
estimates or underlying assumptions will materially affect the
quantities and present value of our reserves.
Reserve engineering is a subjective process of estimating the
recovery from underground accumulations of oil and natural gas
that cannot be precisely measured. The accuracy of any reserve
estimate depends on the quality of available data, production
history and engineering and geological interpretation and
judgment. Because all reserve
27
estimates are to some degree imprecise, the quantities of oil
and natural gas that are ultimately recovered, production and
operating costs, the amount and timing of future development
expenditures and future oil and natural gas prices may all
differ materially from those assumed in these estimates. The
information regarding present value of the future net cash flows
attributable to our proved oil and natural gas reserves is only
estimated and should not be construed as the current market
value of the oil and natural gas reserves attributable to our
properties. Thus, such information includes revisions of certain
reserve estimates attributable to proved properties included in
the preceding years estimates. Such revisions reflect
additional information from subsequent activities, production
history of the properties involved and any adjustments in the
projected economic life of such properties resulting from
changes in product prices. Any future downward revisions could
adversely affect our financial condition, our borrowing ability,
our future prospects and the value of our common stock.
As of December 31, 2005, 41% of our total proved reserves
are undeveloped and 10% are developed non-producing. These
reserves may not ultimately be developed or produced.
Furthermore, not all of our undeveloped or developed
non-producing reserves may be ultimately produced at the time
periods we have planned, at the costs we have budgeted, or at
all. As a result, we may not find commercially viable quantities
of oil and natural gas, which in turn may result in a material
adverse effect on our results of operations.
If we
are unsuccessful at marketing our oil and gas at commercially
acceptable prices, our profitability will decline.
Our ability to market oil and gas at commercially acceptable
prices depends on, among other factors, the following:
|
|
|
|
|
the availability and capacity of gathering systems and pipelines;
|
|
|
|
federal and state regulation of production and transportation;
|
|
|
|
changes in supply and demand; and
|
|
|
|
general economic conditions.
|
Our inability to respond appropriately to changes in these
factors could negatively effect our profitability.
Market
conditions or operational impediments may hinder our access to
oil and natural gas markets or delay our
production.
Market conditions or the unavailability of satisfactory oil and
natural gas transportation arrangements may hinder our access to
oil and natural gas markets or delay our production. The
availability of a ready market for our oil and natural gas
production depends on a number of factors, including the demand
for and supply of oil and natural gas and the proximity of
reserves to pipelines and terminal facilities. Our ability to
market our production depends in a substantial part on the
availability and capacity of gathering systems, pipelines and
processing facilities, in some cases owned and operated by third
parties. Our failure to obtain such services on acceptable terms
could materially harm our business. We may be required to shut
in wells for a lack of a market or because of the inadequacy or
unavailability of pipelines or gathering system capacity. If
that were to occur, then we would be unable to realize revenue
from those wells until arrangements were made to deliver our
production to market.
We
depend on our key personnel and the loss of any of these
individuals could have a material adverse effect on our
operations.
We believe that the success of our business strategy and our
ability to operate profitably depend on the continued employment
of M. Jay Allison, our President and Chief Executive Officer,
and a limited number of other senior management personnel. Loss
of the services of Mr. Allison or any of those other
individuals could have a material adverse effect on our
operations.
28
Our
insurance coverage may not be sufficient or may not be available
to cover some liabilities or losses that we may
incur.
If we suffer a significant accident or other loss, our insurance
coverage will be net of our deductibles and may not be
sufficient to pay the full current market value or current
replacement value of our lost investment, which could result in
a material adverse impact on our operations and financial
condition. Our insurance does not protect us against all
operational risks. We do not carry business interruption
insurance. For some risks, we may not obtain insurance if we
believe the cost of available insurance is excessive relative to
the risks presented. Because third party drilling contractors
are used to drill our wells, we may not realize the full benefit
of workers compensation laws in dealing with their
employees. In addition, some risks, including pollution and
environmental risks, generally are not fully insurable.
We are
subject to extensive governmental laws and regulations that may
adversely affect the cost, manner or feasibility of doing
business.
Our operations and facilities are subject to extensive federal,
state and local laws and regulations relating to the exploration
for, and the development, production and transportation of, oil
and natural gas, and operating safety. Future laws or
regulations, any adverse changes in the interpretation of
existing laws and regulations or our failure to comply with
existing legal requirements may harm our business, results of
operations and financial condition. We may be required to make
large and unanticipated capital expenditures to comply with
governmental laws and regulations, such as:
|
|
|
|
|
lease permit restrictions;
|
|
|
|
drilling bonds and other financial responsibility requirements,
such as plug and abandonment bonds;
|
|
|
|
spacing of wells;
|
|
|
|
unitization and pooling of properties;
|
|
|
|
safety precautions;
|
|
|
|
regulatory requirements; and
|
|
|
|
taxation.
|
Under these laws and regulations, we could be liable for:
|
|
|
|
|
personal injuries;
|
|
|
|
property and natural resource damages;
|
|
|
|
well reclamation costs; and
|
|
|
|
governmental sanctions, such as fines and penalties.
|
Our operations could be significantly delayed or curtailed and
our cost of operations could significantly increase as a result
of regulatory requirements or restrictions. We are unable to
predict the ultimate cost of compliance with these requirements
or their effect on our operations.
Our
operations may incur substantial liabilities to comply with
environmental laws and regulations.
Our oil and natural gas operations are subject to stringent
federal, state and local laws and regulations relating to the
release or disposal of materials into the environment and
otherwise relating to environmental protection. These laws and
regulations:
|
|
|
|
|
require the acquisition of a permit before drilling commences;
|
|
|
|
restrict the types, quantities and concentration of substances
that can be released into the environment in connection with
drilling and production activities;
|
29
|
|
|
|
|
limit or prohibit drilling activities on certain lands lying
within wilderness, wetlands and other protected areas; and
|
|
|
|
impose substantial liabilities for pollution resulting from our
operations.
|
Failure to comply with these laws and regulations may result in:
|
|
|
|
|
the assessment of administrative, civil and criminal penalties;
|
|
|
|
the incurrence of investigatory or remedial obligations; and
|
|
|
|
the imposition of injunctive relief.
|
Changes in environmental laws and regulations occur frequently,
and any changes that result in more stringent or costly waste
handling, storage, transport, disposal or cleanup requirements
could require us to make significant expenditures to reach and
maintain compliance and may otherwise have a material adverse
effect on our industry in general and on our own results of
operations, competitive position or financial condition. Under
these environmental laws and regulations, we could be held
strictly liable for the removal or remediation of previously
released materials or property contamination regardless of
whether we were responsible for the release or contamination or
if our operations met previous standards in the industry at the
time they were performed.
Provisions
of our articles of incorporation, bylaws and Nevada law will
make it more difficult to effect a change in control of us,
which could adversely affect the price of our common
stock.
Nevada corporate law and our articles of incorporation and
bylaws contain provisions that could delay, defer or prevent a
change in control of us. These provisions include:
|
|
|
|
|
allowing for authorized but unissued shares of common and
preferred stock;
|
|
|
|
a classified board of directors;
|
|
|
|
requiring special stockholder meetings to be called only by our
chairman of the board, our chief executive officer, a majority
of the board or the holders of at least 10% of our outstanding
stock entitled to vote at a special meeting;
|
|
|
|
requiring removal of directors by a supermajority stockholder
vote;
|
|
|
|
prohibiting cumulative voting in the election of
directors; and
|
|
|
|
Nevada control share laws that may limit voting rights in shares
representing a controlling interest in us.
|
We have in place a stockholders rights plan. The
provisions of the stockholders rights plan and the above
provisions could make an acquisition of us by means of a tender
offer or proxy contest or removal of our incumbent directors
more difficult. As a result, these provisions could make it more
difficult for a third party to acquire us, even if doing so
would benefit our stockholders, which may limit the price that
investors are willing to pay in the future for shares of our
common stock.
|
|
ITEM 1B.
|
UNRESOLVED
STAFF COMMENTS
|
None.
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
We are not a party to any legal proceedings which management
believes will have a material adverse effect on our consolidated
results of operations or financial condition.
|
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
No matters were submitted to a vote of our security holders
during the fourth quarter of 2005.
30
PART II
|
|
ITEM 5.
|
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
Our common stock is listed for trading on the New York Stock
Exchange under the symbol CRK. The following table
sets forth, on a per share basis for the periods indicated, the
high and low sales prices by calendar quarter for the periods
indicated as reported by the New York Stock Exchange.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
|
Low
|
|
|
|
2004
|
|
|
First Quarter
|
|
$
|
20.88
|
|
|
$
|
16.60
|
|
|
|
|
|
Second Quarter
|
|
|
24.45
|
|
|
|
17.84
|
|
|
|
|
|
Third Quarter
|
|
|
21.34
|
|
|
|
16.61
|
|
|
|
|
|
Fourth Quarter
|
|
|
23.34
|
|
|
|
19.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
First Quarter
|
|
$
|
30.23
|
|
|
$
|
19.90
|
|
|
|
|
|
Second Quarter
|
|
|
29.64
|
|
|
|
20.33
|
|
|
|
|
|
Third Quarter
|
|
|
33.60
|
|
|
|
25.23
|
|
|
|
|
|
Fourth Quarter
|
|
|
33.98
|
|
|
|
27.10
|
|
As of March 15, 2006, we had 42,970,762 shares of
common stock outstanding, which were held by 353 holders of
record and approximately 18,000 beneficial owners who maintain
their shares in street name accounts.
We have never paid cash dividends on our common stock. We
presently intend to retain any earnings for the operation and
expansion of our business and we do not anticipate paying cash
dividends in the foreseeable future. Any future determination as
to the payment of dividends will depend upon the results of our
operations, capital requirements, our financial condition and
such other factors as our board of directors may deem relevant.
In addition, we are limited under our bank credit facility and
by the terms of the indenture for our senior notes from paying
or declaring cash dividends.
The following table summarizes certain information regarding our
equity compensation plans as of December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities
|
|
|
Weighted average
|
|
|
Number of securities
|
|
|
|
to be issued upon
|
|
|
exercise price of
|
|
|
authorized for future
|
|
|
|
exercise of
|
|
|
outstanding
|
|
|
issuance under equity
|
|
|
|
outstanding options
|
|
|
options
|
|
|
compensation plans
|
|
|
Equity compensation plans approved
by stockholders
|
|
|
1,733,970
|
|
|
$
|
9.83
|
|
|
|
302,158
|
(1)
|
|
|
|
(1)
|
|
Plus 1% of the outstanding shares
of common stock each year beginning on each subsequent
January 1.
|
31
|
|
ITEM 6.
|
SELECTED
FINANCIAL DATA
|
The historical financial data presented in the table below as of
and for each of the years in the five-year period ended
December 31, 2005 are derived from our consolidated
financial statements. The financial results are not necessarily
indicative of our future operations or future financial results.
The data presented below should be read in conjunction with our
consolidated financial statements and the notes thereto and
Managements Discussion and Analysis of Financial
Condition and Results of Operations.
Statement
of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2001
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands, except per share
data)
|
|
|
Oil and gas sales
|
|
$
|
166,118
|
|
|
$
|
142,085
|
|
|
$
|
235,102
|
|
|
$
|
261,647
|
|
|
$
|
303,336
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas
operating(1)
|
|
|
31,855
|
|
|
|
33,499
|
|
|
|
45,746
|
|
|
|
52,068
|
|
|
|
50,966
|
|
Exploration
|
|
|
6,611
|
|
|
|
5,479
|
|
|
|
4,410
|
|
|
|
15,610
|
|
|
|
19,725
|
|
Depreciation, depletion and
amortization
|
|
|
47,429
|
|
|
|
53,155
|
|
|
|
61,169
|
|
|
|
63,879
|
|
|
|
63,338
|
|
Impairment
|
|
|
1,400
|
|
|
|
|
|
|
|
4,255
|
|
|
|
1,648
|
|
|
|
3,400
|
|
General and administrative, net
|
|
|
4,351
|
|
|
|
5,113
|
|
|
|
7,006
|
|
|
|
14,569
|
|
|
|
16,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
91,646
|
|
|
|
97,246
|
|
|
|
122,586
|
|
|
|
147,774
|
|
|
|
153,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
74,472
|
|
|
|
44,839
|
|
|
|
112,516
|
|
|
|
113,873
|
|
|
|
149,374
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
196
|
|
|
|
62
|
|
|
|
73
|
|
|
|
1,207
|
|
|
|
1,603
|
|
Other income
|
|
|
272
|
|
|
|
8,027
|
|
|
|
223
|
|
|
|
166
|
|
|
|
209
|
|
Interest expense
|
|
|
(22,098
|
)
|
|
|
(31,252
|
)
|
|
|
(29,860
|
)
|
|
|
(21,182
|
)
|
|
|
(20,272
|
)
|
Formation costs of Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,101
|
)
|
|
|
|
|
Equity in loss of Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(49,862
|
)
|
Gain on sale of stock by Bois
dArc Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,797
|
|
Gain (loss) from derivatives
|
|
|
243
|
|
|
|
(2,326
|
)
|
|
|
(3
|
)
|
|
|
(155
|
)
|
|
|
(13,556
|
)
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,599
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,387
|
)
|
|
|
(25,489
|
)
|
|
|
(29,567
|
)
|
|
|
(40,664
|
)
|
|
|
(53,081
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
before income taxes expense
|
|
|
53,085
|
|
|
|
19,350
|
|
|
|
82,949
|
|
|
|
73,209
|
|
|
|
96,294
|
|
Income tax expense
|
|
|
(18,579
|
)
|
|
|
(6,773
|
)
|
|
|
(29,682
|
)
|
|
|
(26,342
|
)
|
|
|
(35,815
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing
operations
|
|
|
34,506
|
|
|
|
12,577
|
|
|
|
53,267
|
|
|
|
46,867
|
|
|
|
60,479
|
|
Discontinued operations including
gain (loss) on disposal, net of income taxes
|
|
|
396
|
|
|
|
(1,072
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle
|
|
|
|
|
|
|
|
|
|
|
675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
34,902
|
|
|
|
11,505
|
|
|
|
53,942
|
|
|
|
46,867
|
|
|
|
60,479
|
|
Preferred stock dividends
|
|
|
(1,604
|
)
|
|
|
(1,604
|
)
|
|
|
(573
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stock
|
|
$
|
33,298
|
|
|
$
|
9,901
|
|
|
$
|
53,369
|
|
|
$
|
46,867
|
|
|
$
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
$
|
1.13
|
|
|
$
|
0.38
|
|
|
$
|
1.65
|
|
|
$
|
1.37
|
|
|
$
|
1.54
|
|
Discontinued operations
|
|
|
0.02
|
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle
|
|
|
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.15
|
|
|
|
0.34
|
|
|
$
|
1.67
|
|
|
$
|
1.37
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
$
|
1.00
|
|
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.29
|
|
|
$
|
1.47
|
|
Discontinued operations
|
|
|
0.01
|
|
|
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle
|
|
|
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.01
|
|
|
$
|
0.34
|
|
|
$
|
1.53
|
|
|
$
|
1.29
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
29,030
|
|
|
|
28,764
|
|
|
|
31,964
|
|
|
|
34,187
|
|
|
|
39,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
34,552
|
|
|
|
33,901
|
|
|
|
35,275
|
|
|
|
36,252
|
|
|
|
41,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Includes lease operating costs and
production and ad valorem taxes.
|
32
Balance
Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
|
|
2001
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Cash and cash equivalents
|
|
$
|
6,122
|
|
|
$
|
1,682
|
|
|
$
|
5,343
|
|
|
$
|
2,703
|
|
|
$
|
89
|
|
Property and equipment, net
|
|
|
636,274
|
|
|
|
664,208
|
|
|
|
698,686
|
|
|
|
827,761
|
|
|
|
706,928
|
|
Investment in Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252,134
|
|
Total assets
|
|
|
680,769
|
|
|
|
711,053
|
|
|
|
746,356
|
|
|
|
941,476
|
|
|
|
1,016,663
|
|
Total debt
|
|
|
372,464
|
|
|
|
366,272
|
|
|
|
306,623
|
|
|
|
403,150
|
|
|
|
243,000
|
|
Redeemable convertible preferred
stock
|
|
|
17,573
|
|
|
|
17,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
195,668
|
|
|
|
208,427
|
|
|
|
289,656
|
|
|
|
355,853
|
|
|
|
582,859
|
|
|
|
ITEM 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
The following discussion and analysis should be read in
conjunction with our selected historical consolidated financial
data and our accompanying consolidated financial statements and
the notes to those financial statements included elsewhere in
this report. The following discussion includes forward-looking
statements that reflect our plans, estimates and beliefs. Our
actual results could differ materially from those discussed in
these forward-looking statements. Factors that could cause or
contribute to such differences include, but are not limited to,
those discussed below and elsewhere in this report, particularly
in Risk Factors and Cautionary
Note Regarding Forward-Looking Statements.
Overview
We are an independent energy company engaged in the acquisition,
discovery and production of oil and natural gas in the United
States. We own interests in 1,554 (665.3 net to us)
producing onshore oil and natural gas wells and we operate 628
of these wells. We also own 48% of the common stock of Bois
dArc Energy, Inc., an independent exploration company
which owns interests in offshore producing oil and natural gas
wells in the Gulf of Mexico. In managing our business, we are
concerned primarily with maximizing return on our
stockholders equity. To accomplish this goal, we focus on
profitably increasing our oil and natural gas reserves and
production.
Our future growth will be driven primarily by acquisition,
development and exploration activities. Under our current
drilling budget, we plan to spend approximately
$200.0 million in 2006 for development and exploration
activities. We plan to drill approximately 137 development
wells, 98.2 net to us and 12 exploratory wells,
4.3 net to us. However, the number of wells that we drill
in 2006 will be subject to the availability of drilling rigs
that we can hire. In addition, we could reduce the wells that we
drill if oil and natural gas prices were to decline
significantly. We do not budget for acquisitions as the timing
and size of acquisitions are not predictable. We use the
successful efforts method of accounting which allows only for
the capitalization of costs associated with developing proven
oil and natural gas properties as well as exploration costs
associated with successful exploration activities. Accordingly,
our exploration costs consist of costs we incur to acquire and
reprocess
3-D seismic
data, impairments of our unevaluated leasehold where we were not
successful in discovering reserves and the costs of unsuccessful
exploratory wells that we drill.
We generally sell our oil and natural gas at current market
prices at the point our wells connect to third party purchaser
pipelines. We market our products several different ways
depending upon a number of factors, including the availability
of purchasers for the product, the availability and cost of
pipelines near our wells, market prices, pipeline constraints
and operational flexibility. Accordingly, our revenues are
heavily dependent upon the prices of, and demand for, oil and
natural gas. Oil and natural gas prices have historically been
volatile and are likely to remain volatile in the future. Our
revenues for 2005 benefited from a general increase in oil and
natural gas prices. We have entered into certain derivative
instruments on approximately 15% of our anticipated natural gas
sales in 2006 to reduce an exposure to natural gas price risk.
We may in the future enter into additional arrangements in order
to
33
reduce our exposure to price risks. Such arrangements may also
limit our ability to benefit from increases in oil and natural
gas prices.
Our operating costs are generally comprised of several
components, including costs of field personnel, repair and
maintenance costs, production supplies, fuel used in operations,
transportation costs, workover expenses and state production and
ad valorem taxes.
Like all oil and natural gas exploration and production
companies, we face the challenge of replacing our reserves.
Although in the past we have offset the effect of declining
production rates from existing properties through successful
acquisition and drilling efforts, there can be no assurance that
we will be able to offset production declines or maintain
production at rates through future acquisitions or drilling
activity. Our future growth will depend on our ability to
continue to add new reserves in excess of production.
Our operations and facilities are subject to extensive federal,
state and local laws and regulations relating to the exploration
for, and the development, production and transportation of, oil
and natural gas, and operating safety. Future laws or
regulations, any adverse changes in the interpretation of
existing laws and regulations or our failure to comply with
existing legal requirements may harm our business, results of
operations and financial condition. Applicable environmental
regulations require us to remove our equipment after production
has ceased, to plug and abandon our wells and to remediate any
environmental damage our operations may have caused. The present
value of the estimated future costs to plug and abandon our oil
and gas wells and to dismantle and remove our production
facilities is included in our reserve for future abandonment
costs, which was $3.2 million as of December 31, 2005.
Investment
in Bois dArc Energy
Bois dArc Energy was organized in July 2004 as a limited
liability company through the contribution of substantially all
of our offshore properties together with the properties of Bois
dArc Resources, Ltd. and its partners. We initially owned
60% of Bois dArc Energy, and we accounted for our share of
Bois dArc Energys financial and operating results
using proportionate consolidation accounting until Bois
dArc Energy was converted into a corporation and completed
its initial public offering in May 2005. Subsequent to the
conversion into a corporation and as a result of the public
offering, we now own 48% of the outstanding shares of Bois
dArc Energy. Since proportionate consolidation is not a
generally accepted accounting principle applicable to an
investment in a corporation, we changed our accounting method
for our investment in Bois dArc Energy to the equity
method concurrent with Bois dArc Energys conversion
to a corporation. The onshore data in the tables below contains
the results of operations for our direct ownership in our
onshore oil and gas properties. The offshore results for 2005
include our proportionate interest in the operations of Bois
dArc Energy based upon our ownership interest throughout
the periods presented. The equity method adjustments reflect the
reductions to our share of Bois dArc Energys
operating results that are necessary to apply the equity method
of accounting for all periods subsequent to the conversion of
Bois dArc Energy to corporation. The results for offshore
operations in 2003 and 2004 represent our direct ownership
interests in offshore properties that were ultimately
contributed to Bois dArc Energy upon its formation and our
proportionate consolidation of the results of Bois dArc
Energy from its inception through December 31, 2004.
34
Results
of Operations
Our operating data for the last three years is summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
To Equity
|
|
|
|
|
|
|
Onshore
|
|
|
Offshore
|
|
|
Method(1)
|
|
|
Total
|
|
|
Year ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Production Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
735
|
|
|
|
615
|
|
|
|
(313
|
)
|
|
|
1,037
|
|
Natural gas (MMcf)
|
|
|
28,742
|
|
|
|
7,849
|
|
|
|
(4,342
|
)
|
|
|
32,249
|
|
Natural gas equivalent (MMcfe)
|
|
|
33,151
|
|
|
|
11,537
|
|
|
|
(6,219
|
)
|
|
|
38,469
|
|
Average Sales Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
|
49.34
|
|
|
$
|
52.42
|
|
|
|
|
|
|
$
|
49.01
|
|
Natural gas ($/Mcf)
|
|
$
|
7.95
|
|
|
$
|
8.15
|
|
|
|
|
|
|
$
|
7.83
|
|
Average equivalent price ($/Mcfe)
|
|
$
|
7.99
|
|
|
$
|
8.34
|
|
|
|
|
|
|
$
|
7.89
|
|
Expenses ($ per
Mcfe):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas
operating(2)
|
|
$
|
1.34
|
|
|
$
|
1.66
|
|
|
|
|
|
|
$
|
1.32
|
|
Depreciation, depletion and
amortization(3)
|
|
$
|
1.60
|
|
|
$
|
1.95
|
|
|
|
|
|
|
$
|
1.64
|
|
Year ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Production Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
430
|
|
|
|
1,104
|
|
|
|
|
|
|
|
1,534
|
|
Natural gas (MMcf)
|
|
|
26,388
|
|
|
|
7,131
|
|
|
|
|
|
|
|
33,519
|
|
Natural gas equivalent (MMcfe)
|
|
|
28,967
|
|
|
|
13,755
|
|
|
|
|
|
|
|
42,722
|
|
Average Sales Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
|
39.96
|
|
|
$
|
39.81
|
|
|
|
|
|
|
$
|
39.86
|
|
Natural gas ($/Mcf)
|
|
$
|
5.88
|
|
|
$
|
6.36
|
|
|
|
|
|
|
$
|
5.98
|
|
Average equivalent price ($/Mcfe)
|
|
$
|
5.95
|
|
|
$
|
6.49
|
|
|
|
|
|
|
$
|
6.12
|
|
Expenses ($ per
Mcfe):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas
operating(2)
|
|
$
|
1.09
|
|
|
$
|
1.48
|
|
|
|
|
|
|
$
|
1.22
|
|
Depreciation, depletion and
amortization(3)
|
|
$
|
1.25
|
|
|
$
|
1.94
|
|
|
|
|
|
|
$
|
1.46
|
|
Year ended December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Production Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
480
|
|
|
|
1,135
|
|
|
|
|
|
|
|
1,615
|
|
Natural gas (MMcf)
|
|
|
26,659
|
|
|
|
7,661
|
|
|
|
|
|
|
|
34,320
|
|
Natural gas equivalent (MMcfe)
|
|
|
29,541
|
|
|
|
14,468
|
|
|
|
|
|
|
|
44,009
|
|
Average Sales Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
|
30.12
|
|
|
$
|
30.94
|
|
|
|
|
|
|
$
|
30.70
|
|
Natural gas ($/Mcf)
|
|
$
|
5.28
|
|
|
$
|
5.83
|
|
|
|
|
|
|
$
|
5.41
|
|
Average equivalent price ($/Mcfe)
|
|
$
|
5.26
|
|
|
$
|
5.51
|
|
|
|
|
|
|
$
|
5.34
|
|
Expenses ($ per
Mcfe):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas
operating(2)
|
|
$
|
1.01
|
|
|
$
|
1.11
|
|
|
|
|
|
|
$
|
1.04
|
|
Depreciation, depletion and
amortization(3)
|
|
$
|
1.10
|
|
|
$
|
1.92
|
|
|
|
|
|
|
$
|
1.37
|
|
|
|
|
(1)
|
|
Adjustments to eliminate our
proportionate share of Bois dArc Energys operations
subsequent to adoption of the equity method of accounting.
|
(2)
|
|
Includes lease operating costs and
production and ad valorem taxes.
|
(3)
|
|
Represents depreciation, depletion
and amortization of oil and gas properties only.
|
35
Year
Ended December 31, 2005 Compared to Year Ended
December 31, 2004
Oil and gas sales. Our oil and gas sales
increased $41.7 million (16%) in 2005 to
$303.3 million from $261.6 million in 2004. Oil and
gas sales from our onshore operations increased to
$264.8 million, an increase of $92.4 million or 54%,
from $172.4 million in 2004. This increase is attributable
to the higher oil and gas prices we realized and increased
production from our onshore properties. Our average onshore
natural gas price increased by 35% and our average onshore crude
oil price increased by 23% in 2005 as compared to prices in
2004. Our onshore production increased by 14% in 2005 over 2004
primarily due to new production from our successful drilling
activity and the additional production attributable to the
properties we acquired from EnSight in May 2005. Sales from our
offshore operations of $96.2 million in 2005 were 8% higher
than offshore revenues in 2004 of $89.3 million as higher
oil and gas prices realized were offset by lower production. Our
average offshore natural gas price increased by 28% and our
average crude oil price increased by 32% in 2005 as compared to
prices in 2004. Offshore production in 2005 decreased by 16%
from production in 2004. The lower offshore production was
primarily attributable to the hurricane activity in the Gulf of
Mexico that occurred during the third and fourth quarters of
2005 and partially to our lower ownership interest in Bois
dArc Energy subsequent to the completion of its initial
public offering on May 11, 2005.
Oil and gas operating expenses. Our oil and
gas operating expenses, including production taxes, decreased
$1.1 million (2%) to $51.0 million in 2005 from
$52.1 million in 2004. Oil and gas operating expenses per
equivalent Mcf produced increased $0.10 to $1.32 in 2005 as
compared with $1.22 in 2004. Onshore operating expenses for 2005
of $44.3 million increased by $12.6 million compared
to 2004 due to the acquisition of the EnSight properties, the
start up of new wells and higher production taxes due to
increased oil and gas prices. Offshore oil and gas operating
costs for 2005 of $19.1 million decreased $1.2 million
(6%) due to our lower ownership interest in certain high lifting
cost fields that were contributed to Bois dArc Energy.
Exploration expense. In 2005, we incurred
$19.7 million in exploration expense as compared to
$15.6 million in 2004. Exploration expense in 2005
primarily relates to the exploratory dry hole drilled to test
the Big Sandy prospect and the acquisition of
3-D seismic
data.
DD&A. Depreciation, depletion and
amortization (DD&A) decreased $0.6 million
(1%) to $63.3 million in 2005 from $63.9 million in
2004. DD&A associated with our onshore properties increased
by $16.7 million to $52.9 million primarily due to our
increased production and an increase in our amortization rate.
Our DD&A rate per Mcfe produced for our onshore properties
averaged $1.60 in 2005 as compared to $1.25 for 2004. The
increase relates to higher costs of properties acquired in late
2004 and in 2005 together with an increase in capitalized costs
on our existing properties. DD&A attributable to our
offshore properties for 2005 declined primarily due to lower
produced volumes. Our DD&A rate per Mcfe produced for
offshore properties was essentially unchanged in 2005 from 2004.
Impairment. We recorded impairments to our oil
and gas properties of $3.4 million in 2005 and
$1.6 million in 2004. These impairments relate to minor
valued fields where an impairment was indicated based on
estimated future cash flows attributable to the fields
estimated proved oil and natural gas reserves.
General and administrative expenses. General
and administrative expenses, which are reported net of overhead
reimbursements, of $16.5 million for 2005 were 14% higher
than general and administrative expenses of $14.6 million
for 2004. The increase primarily reflects higher personnel costs
in 2005 and additional staffing that was necessitated by the
EnSight acquisition.
Interest income. Interest income in 2005 was
$1.6 million as compared to $1.2 million in 2004.
Included in interest income was $1.2 million in 2005 and
$1.1 million in 2004 related to interest received from the
other owners of Bois dArc Energy.
Interest expense. Interest expense decreased
$0.9 million (4%) to $20.3 million in 2005 from
$21.2 million in 2004. The decrease was primarily the
result of lower borrowings in 2005. Average borrowings under our
bank credit facility decreased to $151.9 million in 2005 as
compared to $176.7 million for 2004. The average interest
rate on the outstanding borrowings under our credit facility
increased to 4.6% in 2005 as compared to 3.2% in 2004.
36
Equity in earnings. Commencing May 10,
2005 we began accounting for our share of the earnings from Bois
dArc Energy under the equity method on an after-tax basis.
Accordingly, our results for 2005 include a loss of
$49.9 million with respect to our ownership interest in
Bois dArc Energy. This loss includes a one time provision
of $64.6 million associated with recognizing, under the
equity method of accounting, our proportionate share of the
cumulative deferred tax liabilities recorded by Bois dArc
Energy when it converted from a limited liability company to a
corporation. We also recognized a gain of $28.8 million on
our investment in Bois dArc Energy based on our share of
the amount that Bois dArc Energys equity increased
as a result of the sale of shares in Bois dArc
Energys initial public offering.
Derivative losses. The fair value of the
liability for the derivatives we utilize as part of our natural
gas price risk management program increased substantially during
2005 due to the increase in natural gas prices that occurred in
the last four months of 2005. Since we did not designate these
derivative positions as hedges, an unrealized loss of
$11.1 million associated with the increase in fair value of
these derivative positions was recorded as an expense during
2005. We realized losses of $2.5 million in 2005 to settle
derivative positions.
Net income. We reported net income of
$60.5 million in 2005, as compared to net income of
$46.9 million in 2004. Net income per share for 2005 was
$1.47 on 41.2 million weighted average diluted shares
outstanding as compared to $1.29 for 2004 on 36.3 million
weighted average diluted shares outstanding. Excluding the
effect of the one time adjustments for Bois dArc
Energys conversion to a corporation and its initial public
offering and the unrealized loss on derivatives, our net income
for 2005 would have been $91.0 million or $2.21 per
share. The 2004 results include a charge of $19.6 million
($12.5 million after income taxes or $0.35 per diluted
share) relating to the early retirement of our
111/4% senior
notes.
Year
Ended December 31, 2004 Compared to Year Ended
December 31, 2003
Oil and gas sales. Our oil and gas sales
increased $26.5 million or 11% in 2004 to
$261.6 million from $235.1 million in 2003. The
increase in sales was mostly due to higher natural gas and crude
oil prices, which was partially offset by a decrease in our oil
and natural gas production in 2004. Our average natural gas
price increased by 11% and our average oil price increased by
30%. On an equivalent unit basis, our average price received for
our production in 2004 was $6.12 per Mcfe, which was 15%
higher than our average price in 2003 of $5.34 per Mcfe.
Our natural gas production decreased by 2% and our oil
production decreased by 5%. The decrease in production primarily
due to the disruption to Bois dArc Energys
production operations caused by Hurricane Ivan. Approximately
1.3 Bcfe of production was deferred in 2004 because of
shut-ins due to the hurricane.
Oil and gas operating expenses. Our oil and
gas operating expenses, including production taxes, increased
$6.3 million (14%) to $52.1 million in 2004 from
$45.7 million in 2003. Oil and gas operating expenses per
equivalent Mcf produced increased $0.18 (17%) to $1.22 in 2004
from $1.04 in 2003. The increase in operating expenses is due
primarily to higher production and ad valorem taxes resulting
from the higher oil and gas prices in 2004 and the lower
production volumes due to the deferred production during
September 2004 in the Gulf of Mexico, which was shut-in due to
hurricane activity. In addition, operating expenses in 2004
include $0.7 million for repairs resulting from damage
caused by the hurricane activity in the Gulf of Mexico.
Exploration expense. In 2004, we incurred
$15.6 million in exploration expense as compared to
$4.4 million in 2003. The 2004 expense primarily relates to
five exploratory dry holes drilled by Bois dArc Energy in
the Gulf of Mexico together with six exploratory dry holes
drilled in our South Texas region.
DD&A. DD&A increased $2.7 million
(4%) to $63.9 million in 2004 from $61.2 million in
2003. DD&A per equivalent Mcf produced for 2004 was $1.46,
as compared to $1.37 for 2003. The higher DD&A rates are
attributable to increased capitalized costs of our properties.
Impairment. We recorded impairments to our oil
and gas properties of $1.6 million in 2004 and
$4.3 million in 2003. These impairments relate to some
minor valued fields where an impairment was indicated based on
estimated future cash flows attributable to the fields
estimated proved oil and natural gas reserves.
General and administrative expenses. General
and administrative expenses, which are reported net of overhead
reimbursements, of $14.6 million for 2004 were
$7.6 million higher than general and administrative
expenses of $7.0 million for 2003. The increase is
primarily related to stock-based compensation expense that we
37
recorded in 2004 of $6.2 million, resulting from our
adoption of a fair value-based method of accounting for employee
stock-based compensation including our employee stock options on
January 1, 2004. The remaining increase is a result of
higher personnel costs in 2004 and higher professional fees
related to the increased compliance costs.
Interest income. Our interest income in 2004
was $1.2 million as compared to $0.1 million in 2003.
Included in interest income in 2004 was $1.1 million
related to interest paid by the other owners of Bois dArc
Energy to us.
Interest expense. Interest expense decreased
$8.7 million (29%) to $21.2 million in 2004 from
$29.9 million in 2003. The decrease is related to the early
retirement of $220.0 million of principal amount of our
111/4% senior
notes which were refinanced with $175.0 million new
67/8% senior
notes along with the borrowings under a new bank credit
facility. The refinancing of our
111/4%
senior notes reduced our interest expense by $10.8 million
on an annual basis. Our average borrowings outstanding under our
bank credit facility increased to $176.7 million in 2004 as
compared to $119.7 million in 2003. The average interest
rate on the outstanding borrowings under the bank credit
facility also increased to 3.2% in 2004 as compared to 3.0% in
2003.
Net income. We reported net income of
$46.9 million in 2004 as compared to net income of
$53.9 million in 2003. Net income per share for 2004 was
$1.29 on weighted average diluted shares outstanding of
36.3 million as compared to $1.53 for 2003 on weighted
average diluted shares outstanding of 35.3 million. The
2004 results include a charge of $19.6 million
($0.35 per diluted share) relating to the early retirement
of our
111/4% senior
notes. The 2004 results also include a charge of
$1.1 million related to the formation of Bois dArc
Energy. Net income for 2003 included $0.7 million in income
($0.02 per share) related to the cumulative effect of a change
in our accounting for future abandonment cost for our oil and
gas properties.
Liquidity
and Capital Resources
Funding for our activities has historically been provided by our
operating cash flow, debt or equity financings or asset
dispositions. In 2005, our net cash flow provided by operating
activities totaled $218.0 million. Our other primary
sources of funds in 2005 were the proceeds from a public
offering of our common stock of $121.2 million and
borrowings of $179.0 million under our bank credit
facility. In 2004, our net cash flow provided by operating
activities totaled $171.4 million and we received proceeds
of $175.0 million from a sale of new eight-year
67/8% senior
notes. In 2004 we also increased the debt outstanding under our
bank credit facility by $142.0 million.
Our primary needs for capital, in addition to funding our
ongoing operations, relate to the acquisition, development and
exploration of our oil and gas properties and the repayment of
our debt. In 2005, we incurred capital expenditures of
$356.3 million for our acquisition, development and
exploration activities. We also repaid $339.2 million of
our debt, made advances to Bois dArc Energy in the
aggregate amount of $6.4 million and received repayment of
$158.1 million for outstanding indebtedness owed to us by
Bois dArc Energy. In 2004, we incurred capital
expenditures of $209.8 million primarily for our
development and exploration activities. In 2004 we also retired
our
111/4% senior
notes and we loaned Bois dArc Energy $48.3 million.
38
Our annual capital expenditure activity is summarized in the
following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Onshore:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of proved oil and gas
properties
|
|
$
|
192
|
|
|
$
|
61,996
|
|
|
$
|
201,788
|
|
Acquisitions of unproved oil and
gas properties
|
|
|
3,129
|
|
|
|
2,726
|
|
|
|
1,967
|
|
Developmental leasehold costs
|
|
|
463
|
|
|
|
879
|
|
|
|
3,102
|
|
Workovers and recompletions
|
|
|
4,529
|
|
|
|
9,114
|
|
|
|
14,586
|
|
Development drilling
|
|
|
14,103
|
|
|
|
30,819
|
|
|
|
87,300
|
|
Exploratory drilling
|
|
|
9,073
|
|
|
|
11,442
|
|
|
|
15,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,489
|
|
|
|
116,976
|
|
|
|
323,953
|
|
Offshore(1)
|
|
|
59,390
|
|
|
|
92,755
|
|
|
|
31,881
|
|
Other
|
|
|
2,051
|
|
|
|
59
|
|
|
|
428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
92,930
|
|
|
$
|
209,790
|
|
|
$
|
356,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Includes all capital expenditures
for offshore operations, including our proportionate share of
Bois dArc Energys capital expenditures from
July 16, 2004 through December 31, 2004 and from
January 1, 2005 through May 9, 2005.
|
The timing of most of our capital expenditures is discretionary
because we have no material long-term capital expenditure
commitments. Consequently, we have a significant degree of
flexibility to adjust the level of our capital expenditures as
circumstances warrant. We spent $86.1 million,
$146.7 million and $154.0 million on development and
exploration activities in 2003, 2004 and 2005, respectively. We
have budgeted approximately $200.0 million for development
and exploration projects in 2006. We expect to use internally
generated cash flow to fund development and exploration
activity. Our operating cash flow is highly dependent on oil and
natural gas prices, and in particular natural gas prices.
In 2005 we acquired producing oil and gas properties in Texas,
Louisiana and Mississippi in two acquisitions for an aggregate
amount of $201.8 million. We spent $4.8 million and
$62.7 million on acquisition activities in 2003 and 2004,
respectively. We do not have a specific acquisition budget for
2006 since the timing and size of acquisitions are
unpredictable. Smaller acquisitions will generally be funded
from operating cash flows. With respect to significant
acquisitions, we intend to use borrowings under our bank credit
facility, or other debt or equity financings to the extent
available, to finance such acquisitions. The availability and
attractiveness of these sources of financing will depend upon a
number of factors, some of which will relate to our financial
condition and performance and some of which will be beyond our
control, such as prevailing interest rates, oil and natural gas
prices and other market conditions.
We have $175.0 million of senior notes outstanding. The
senior notes are due March 1, 2012 and bear interest at
67/8%,
which is payable semiannually on each March 1 and
September 1. The senior notes are unsecured obligations and
are guaranteed by all of our subsidiaries.
We also have a $400.0 million bank credit facility with
Bank of Montreal, as the administrative agent. The bank credit
facility is a four-year revolving credit commitment that matures
on February 25, 2008. Indebtedness under the bank credit
facility is secured by substantially all of our and our
subsidiaries assets and is guaranteed by all of our
subsidiaries. The bank credit facility is subject to borrowing
base availability, which is redetermined semiannually based on
the banks estimates of the future net cash flows of our
oil and natural gas properties. As of December 31, 2005 the
borrowing base was $350.0 million. The borrowing base may
be affected by the performance of our properties and changes in
oil and natural gas prices. The determination of the borrowing
base is at the sole discretion of the administrative agent and
the bank group. Borrowings under the bank credit facility bear
interest, based on the utilization of the borrowing base, at our
option at either LIBOR plus 1.25% to 1.75% or the base rate
(which is the higher of the prime rate or the federal funds
rate) plus 0% to 0.5%. A commitment fee of 0.375% is payable on
the unused portion of the borrowing base. The bank credit
facility contains covenants that, among other things, restrict
the payment of cash dividends, limit the amount of consolidated
debt
39
that we may incur and limit our ability to make certain loans
and investments. The only financial covenants are the
maintenance of a current ratio and maintenance of a minimum
tangible net worth. We were in compliance with these covenants
as of December 31, 2005.
In connection with the formation of Bois dArc Energy, we
made available to Bois dArc Energy a revolving line of
credit in a maximum outstanding amount of $200.0 million.
This line of credit was paid off in full and terminated in
connection with Bois dArc Energys initial public
offering.
We believe that our cash flow from operations and available
borrowings under our bank credit facility will be sufficient to
fund our operations and future growth as contemplated under our
current business plan. However, if our plans or assumptions
change or if our assumptions prove to be inaccurate, we may be
required to seek additional capital. We cannot provide any
assurance that we will be able to obtain such capital, or if
such capital is available, that we will be able to obtain it on
acceptable terms.
The following table summarizes our aggregate liabilities and
commitments by year of maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
2008
|
|
|
2009
|
|
|
2010
|
|
|
Thereafter
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Bank credit facility
|
|
$
|
|
|
|
$
|
|
|
|
$
|
68,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
68,000
|
|
67/8% senior
notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
175,000
|
|
|
|
175,000
|
|
Interest on debt
|
|
|
15,867
|
|
|
|
15,867
|
|
|
|
12,671
|
|
|
|
12,031
|
|
|
|
12,031
|
|
|
|
14,035
|
|
|
|
82,502
|
|
Operating leases
|
|
|
740
|
|
|
|
740
|
|
|
|
740
|
|
|
|
740
|
|
|
|
740
|
|
|
|
2,653
|
|
|
|
6,353
|
|
Contracted drilling services
|
|
|
44,169
|
|
|
|
35,710
|
|
|
|
6,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
60,776
|
|
|
$
|
52,317
|
|
|
$
|
87,667
|
|
|
$
|
12,771
|
|
|
$
|
12,771
|
|
|
$
|
191,688
|
|
|
$
|
417,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
Taxation
At December 31, 2005, we had federal income tax net
operating loss carryforwards of approximately
$43.5 million. We have established a $23.0 million
valuation allowance against part of the net operating loss
carryforwards that we acquired in an acquisition due to a
change in control limitation which will prevent us
from fully realizing these carryforwards. The carryforwards
expire from 2017 through 2021. The value of these carryforwards
depends on our ability to generate future taxable income in
order to utilize these carryforwards.
Critical
Accounting Policies
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States
requires us to make estimates and use assumptions that can
affect the reported amounts of assets, liabilities, revenues or
expenses.
Successful efforts accounting. We are required
to select among alternative acceptable accounting policies.
There are two generally acceptable methods for accounting for
oil and gas producing activities. The full-cost method allows
the capitalization of all costs associated with finding oil and
natural gas reserves, including certain general and
administrative expenses. The successful efforts method allows
only for the capitalization of costs associated with developing
proven oil and natural gas properties as well as exploration
costs associated with successful exploration projects. Costs
related to exploration that are not successful are expensed when
it is determined that commercially productive oil and gas
reserves were not found. We have elected to use the successful
efforts method to account for our oil and gas activities and we
do not capitalize any of our general and administrative expenses.
Oil and natural gas reserve quantities. The
determination of depreciation, depletion and amortization
expense as well as impairments that are recognized on our oil
and gas properties are highly dependent on the estimates of the
proved oil and natural gas reserves attributable to our
properties. Reserve engineering is a subjective process of
estimating underground accumulations of oil and natural gas that
cannot be precisely measured. The accuracy of any reserve
estimate depends on the quality of available data, production
history and engineering and
40
geological interpretation and judgment. Because all reserve
estimates are to some degree imprecise, the quantities of oil
and natural gas that are ultimately recovered, production and
operating costs, the amount and timing of future development
expenditures and future oil and natural gas prices may all
differ materially from those assumed in these estimates. The
information regarding present value of the future net cash flows
attributable to our proved oil and natural gas reserves are
estimates only and should not be construed as the current market
value of the estimated oil and natural gas reserves attributable
to our properties. Thus, such information includes revisions of
certain reserve estimates attributable to proved properties
included in the preceding years estimates. Such revisions
reflect additional information from subsequent activities,
production history of the properties involved and any
adjustments in the projected economic life of such properties
resulting from changes in product prices. Any future downward
revisions could adversely affect our financial condition, our
borrowing ability, our future prospects and the value of our
common stock.
Impairment of oil and gas properties. The
determination of impairment of our oil and gas reserves is based
on the oil and gas reserve estimates using projected future oil
and natural gas prices that we have determined to be reasonable.
The projected prices that we employ represent our long-term oil
and natural gas price forecast and may be higher or lower than
the December 31, 2005 market prices for crude oil and
natural gas. For the impairment review of our oil and gas
properties that we conducted as of December 31, 2005, we
used oil and natural gas prices that were based on the current
futures market. We used oil prices of $63.10, $64.01 and
$62.80 per barrel for 2006, 2007 and 2008, respectively,
and escalated prices by 3% each year thereafter to a maximum
price of $66.60 per barrel. For natural gas we used prices
of $10.58, $10.04 and $9.11 per Mcf for 2006, 2007 and
2008, respectively, and escalated prices by 3% each year
thereafter to a maximum price of $11.50 per Mcf. To the
extent we had used lower prices in our impairment review, an
impairment could have been indicated on certain of our oil and
gas properties.
Accounting for asset retirement
obligations. We adopted Statement of Financial
Accounting Standards No. 143 (SFAS 143)
Accounting for Asset Retirement Obligations, on
January 1, 2003. This statement requires us to record a
liability in the period in which an asset retirement obligation
(ARO) is incurred, in an amount equal to the
discounted estimated fair value of the obligation that is
capitalized. Thereafter, each quarter, this liability is
accreted up to the final retirement cost. The adoption of
SFAS 143 on January 1, 2003 resulted in a cumulative
effect adjustment to record (i) a $3.7 million
decrease in the carrying value of our oil and gas properties,
(ii) a $3.3 million decrease in accumulated
depreciation, depletion and amortization, (iii) a
$1.5 million decrease in reserve for future abandonment,
and (iv) a loss of $675,000 which was reflected as the
cumulative effect of a change in accounting principle. The
determination of our asset retirement obligations is based on
our estimate of the future cost to plug and abandon our oil and
gas wells and to dismantle and dispose of our offshore
production facilities. The actual costs could be higher or lower
than our current estimates.
Stock-based compensation. Prior to
January 1, 2004, we accounted for employee stock-based
compensation using the intrinsic value method prescribed in
Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees
(APB 25). Under the intrinsic method,
compensation cost for stock options is measured as the excess,
if any, of the fair value of our common stock at the date of the
grant over the amount an employee must pay to acquire the common
stock. Effective January 1, 2004, we changed our method of
accounting for employee stock-based compensation to the
preferable fair value based method prescribed in Statement of
Financial Accounting Standards No. 123, Accounting
for Stock-Based Compensation (SFAS 123).
Under the fair value based method, compensation cost is measured
at the grant date based on the fair value of the award and is
recognized over the award vesting period. We determine the fair
value of each stock option at the date of grant using the
Black-Scholes options pricing model. Under the modified
prospective transition method selected by us as described in
Statement of Financial Accounting Standards No. 148,
Accounting for Stock-Based
Compensation Transition and Disclosure,
stock-based compensation expense recognized for 2004, is the
same as that which would have been recognized had the fair value
method of SFAS 123 been applied from its original effective
date. Accordingly, our general and administrative expenses
included $6.2 million and $5.4 million in stock-based
compensation in 2004 and 2005, respectively. In accordance with
the modified prospective transition method, results for years
prior to 2004 were not restated. For years prior to 2004, no
compensation cost was recognized for our employee stock options.
If compensation costs had been determined in accordance with
SFAS 123, we would have recorded an additional compensation
expense of $3.0 million in 2003.
41
Included in our 2004 and 2005 stock-based compensation expense
was $1.5 million and $1.2 million, respectively,
attributable to our ownership in Bois dArc Energy. In
connection with its formation, Bois dArc Energy
established a long-term incentive plan to provide for
equity-based compensation for its executive officers, employees
and consultants. The awards made under this plan were comprised
of either options to purchase class B LLC units or
restricted class C LLC units, representing solely a profits
interest. All of the awards made under the Bois dArc
Energy incentive plan vest over a five year period. At the time
of its formation, Bois dArc Energy granted options to
purchase a total of 2,800,000 class B units at an exercise
price of $6.00 per unit and 4,290,000 restricted
class C units. In determining the fair value of the
class B units and class C units underlying the equity
awards granted, Bois dArc Energy used a valuation
methodology that it believes is consistent with the practices
recommended by the AICPA Audit and Accounting Practice Aid
Series, Valuation of Privately-Held-Company Equity Securities
Issued as Compensation (the Practice Aid). Bois
dArc Energy reviewed the guidance set forth in the
Practice Aid and performed a retrospective valuation on a
top down basis, using an enterprise valuation model.
Bois dArc Energy determined the fair value of the entity
and then allocated the enterprise value to the various classes
of member units. Bois dArc Energy also consulted with an
independent valuation specialist regarding the methods and
procedures used to determine, on a retrospective basis, the fair
value of the class B units and the class C units at
the time of issuance. The valuation conducted determined that
the fair value of a class B unit at the date of the
issuance was $8.42 per unit. The fair value of a
class C unit was determined to be $3.40 per unit. The
fair value of each option awarded under the incentive plan was
estimated using the Black-Scholes option-pricing model and
determined to be $4.55 per option.
New accounting standards. On December 16,
2004, the FASB issued Statement 123 (revised 2004),
Share-Based Payment (SFAS 123 R)
that requires compensation costs related to share-based payment
transactions (issuance of stock options and restricted stock) to
be recognized in the financial statements. With limited
exceptions, the amount of compensation cost is to be measured
based on the grant date fair value of the equity or liability
instruments issued. Compensation cost is recognized over the
period that an employee provides service in exchange for the
award. Statement 123 R replaces SFAS 123,
Accounting for Stock-Based Compensation, and
supersedes APB 25. SFAS 123 R is effective for the
first reporting period after June 15, 2005. Entities that
use the fair value-based method for either recognition or
disclosure under SFAS 123 are required to apply
SFAS 123 R using a modified version of prospective
application whereby the entity is required to record
compensation expense for all awards it grants after the date of
adoption and the unvested portion of previously granted awards
that remain outstanding at the date of adoption. Effective
January 1, 2004, we adopted the fair value-based measure as
proscribed in SFAS 123 using the modified prospective
application. Therefore, SFAS 123 R will not have a
significant impact on us.
Related
Party Transactions
In recent years, we have not entered into any material
transactions with our officers or directors apart from the
compensation they are provided for their services. We also have
not entered into any business transactions with our significant
stockholders or any other related parties.
|
|
ITEM 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
|
Oil and
Natural Gas Prices
Our financial condition, results of operations and capital
resources are highly dependent upon the prevailing market prices
of oil and natural gas. These commodity prices are subject to
wide fluctuations and market uncertainties due to a variety of
factors that are beyond our control. Factors influencing oil and
natural gas prices include the level of global demand for crude
oil, the foreign supply of oil and natural gas, the
establishment of and compliance with production quotas by oil
exporting countries, weather conditions which determine the
demand for natural gas, the price and availability of
alternative fuels and overall economic conditions. It is
impossible to predict future oil and natural gas prices with any
degree of certainty. Sustained weakness in oil and natural gas
prices may adversely affect our financial condition and results
of operations, and may also reduce the amount of oil and natural
gas reserves that we can produce economically. Any reduction in
our oil and natural gas reserves, including reductions due to
price fluctuations, can have an adverse affect on our ability to
obtain capital for our exploration and development activities.
Similarly, any improvements in oil and natural gas prices can
have a favorable impact
42
on our financial condition, results of operations and capital
resources. Based on our oil and natural gas production in 2005,
a $1.00 change in the price per barrel of oil would have
resulted in a change in our cash flow for such period by
approximately $1.0 million and a $1.00 change in the price
per Mcf of natural gas would have changed our cash flow by
approximately $31.0 million.
We periodically use derivative transactions with respect to a
portion of our oil and natural gas production to mitigate our
exposure to price changes. We realized $2.5 million in
losses in 2005 related to our derivatives held for natural gas
price risk management. While the use of these derivative
arrangements limits the downside risk of price declines, such
use may also limit any benefits which may be derived from price
increases. We use swaps, floors and collars to hedge oil and
natural gas prices. Swaps are settled monthly based on
differences between the prices specified in the instruments and
the settlement prices of futures contracts quoted on the New
York Mercantile Exchange. Generally, when the applicable
settlement price is less than the price specified in the
contract, we receive a settlement from the counterparty based on
the difference multiplied by the volume hedged. Similarly, when
the applicable settlement price exceeds the price specified in
the contract, we pay the counterparty based on the difference.
We generally receive a settlement from the counterparty for
floors when the applicable settlement price is less than the
price specified in the contract, which is based on the
difference multiplied by the volumes hedged. For collars, we
generally receive a settlement from the counterparty when the
settlement price is below the floor and pay a settlement to the
counterparty when the settlement price exceeds the cap. No
settlement occurs when the settlement price falls between the
floor and the cap.
The following table sets forth the derivative financial
instruments which relate to our 2006 natural gas production:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
|
|
|
|
|
Type of
|
|
Floor
|
|
|
Ceiling
|
|
Period Beginning
|
|
Period Ending
|
|
MMBtu
|
|
|
Delivery Location
|
|
Instrument
|
|
Price
|
|
|
Price
|
|
|
January 1, 2006
|
|
December 31, 2006
|
|
|
3,072,000
|
|
|
Henry Hub
|
|
Collar
|
|
$
|
4.50
|
|
|
$
|
9.02
|
|
January 1, 2006
|
|
December 31, 2006
|
|
|
2,400,000
|
|
|
Houston Ship Channel
|
|
Collar
|
|
$
|
4.50
|
|
|
$
|
8.25
|
|
The fair market value of these derivative financial instruments
at December 31, 2005 was a liability of $11.2 million.
We did not designate these instruments as cash flow hedges and,
accordingly, recognized unrealized losses on derivatives of
$11.1 million in 2005 to reflect the change in these
liabilities.
Interest
Rates
At December 31, 2005, we had long-term debt of
$243.0 million. Of this amount, $175.0 million bears
interest at a fixed rate of
67/8%.
The fair market value of the fixed rate debt as of
December 31, 2005 was $171.3 million based on the
market price of 98% of the face amount. At December 31,
2005, we had $68.0 million outstanding under our bank
credit facility, which was subject to floating market rates of
interest. Borrowings under the bank credit facility bear
interest at a fluctuating rate that is tied to LIBOR or the
corporate base rate, at our option. Any increases in these
interest rates can have an adverse impact on our results of
operations and cash flow. Based on borrowings outstanding at
December 31, 2005, a 100 basis point change in
interest rates would change our interest expense on our variable
rate debt by approximately $0.7 million. We had no interest
rate derivatives outstanding during 2005 or at December 31,
2005.
|
|
ITEM 8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
Our consolidated financial statements are included on pages F-1
to F-29 of this report.
We have prepared these financial statements in conformity with
generally accepted accounting principles. We are responsible for
the fairness and reliability of the financial statements and
other financial data included in this report. In the preparation
of the financial statements, it is necessary for us to make
informed estimates and judgments based on currently available
information on the effects of certain events and transactions.
Our independent public accountants, Ernst & Young LLP,
are engaged to audit our financial statements and to express an
opinion thereon. Their audit is conducted in accordance with
auditing standards generally accepted in the United States to
enable them to report whether the financial statements present
fairly, in all material respects, our
43
financial position and results of operations in accordance with
accounting principles generally accepted in the United States.
The audit committee of our board of directors is composed of
three directors who are not our employees. This committee meets
periodically with our independent public accountants and
management. Our independent public accountants have full and
free access to the audit committee to meet, with and without
management being present, to discuss the results of their audits
and the quality of our financial reporting.
|
|
ITEM 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
None.
|
|
ITEM 9A.
|
CONTROLS
AND PROCEDURES
|
Evaluation of disclosure controls and
procedures. Our chief executive officer and our
chief financial officer have evaluated, as required by
Rule 13a-15(b)
under the Securities Exchange Act of 1934, as amended (the
Exchange Act), our disclosure controls and
procedures (as defined in Exchange Act
Rule 13a-15(e))
as of the end of the period covered by this Annual Report on
Form 10-K.
Based on that evaluation, our chief executive officer and chief
financial officer concluded that the design and operation of our
disclosure controls and procedures are adequate and effective in
ensuring that information required to be disclosed by us in the
reports that we file or submit under the Exchange Act is
recorded, processed, summarized and reported within the time
periods specified in the Securities and Exchange
Commissions rules and forms.
Changes in internal control over financial
reporting. There were no changes in our internal
control over financial reporting (as defined in
Rule 13a-15(f)
under the Exchange Act) that occurred during the fourth quarter
of 2005 that has materially affected, or is reasonably likely to
materially affect, our internal control over financial reporting.
Managements
Report on Internal Control Over Financial Reporting
The management of Comstock Resources, Inc. (the
Company) is responsible for establishing and
maintaining adequate internal control over financial reporting.
The Companys internal control over financial reporting is
a process designed under the supervision of the Companys
Chief Executive Officer and Chief Financial Officer to provide
reasonable assurance regarding the reliability of financial
reporting and the preparation of the Companys financial
statements for external purposes in accordance with generally
accepted accounting principles.
As of December 31, 2005, management assessed the
effectiveness of the Companys internal control over
financial reporting based on the criteria for effective internal
control over financial reporting established in Internal
Control Integrated Framework, issued by
the Committee of Sponsoring Organizations of the Treadway
Commission. Based on the assessment, management determined that
the Company maintained effective internal control over financial
reporting as of December 31, 2005, based on those criteria.
Ernst & Young LLP, the independent registered public
accounting firm that audited the consolidated financial
statements of the Company included in this Annual Report on
Form 10-K,
has issued an audit report on managements assessment of
the effectiveness of the Companys internal control over
financial reporting as of December 31, 2005. The report,
which expresses unqualified opinions on managements
assessment and on the effectiveness of the Companys
internal control over financial reporting as of
December 31, 2005 is included below.
44
Report of
Independent Registered Public Accounting Firm
on Internal Control over Financial Reporting
The Board of Directors and Stockholders
Comstock Resources, Inc.
We have audited managements assessment, included in the
accompanying Managements Report on Internal Control Over
Financial Reporting, that Comstock Resources, Inc. maintained
effective internal control over financial reporting as of
December 31, 2005, based on criteria established in
Internal Control Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway
Commission (the COSO criteria). Comstock Resources,
Inc.s management is responsible for maintaining effective
internal control over financial reporting and for its assessment
of the effectiveness of internal control over financial
reporting. Our responsibility is to express an opinion on
managements assessment and an opinion on the effectiveness
of the Companys internal control over financial reporting
based on our audit.
We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of
internal control over financial reporting, evaluating
managements assessment, testing and evaluating the design
and operating effectiveness of internal control, and performing
such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable
basis for our opinion.
A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of
management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that Comstock
Resources, Inc. maintained effective internal control over
financial reporting as of December 31, 2005, is fairly
stated, in all material respects, based on the COSO criteria.
Also, in our opinion, Comstock Resources, Inc. maintained, in
all material respects, effective internal control over financial
reporting as of December 31, 2005, based on the COSO
criteria.
We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
consolidated balance sheets of Comstock Resources, Inc. and
subsidiaries as of December 31, 2005 and 2004, and the
related consolidated statements of operations,
stockholders equity and comprehensive income, and cash
flows for the years in the period ended December 31, 2005
of Comstock Resources, Inc. and our report dated March 13,
2006 expressed an unqualified opinion thereon.
Dallas, Texas
March 13, 2006
45
|
|
ITEM 9B.
|
OTHER
INFORMATION
|
None.
PART III
|
|
ITEM 10.
|
DIRECTORS
AND EXECUTIVE OFFICERS OF THE REGISTRANT
|
The information required by this item is incorporated herein by
reference to our definitive proxy statement which will be filed
with the Securities and Exchange Commission within 120 days
after December 31, 2005.
Code of Ethics. We have a Code of Business
Conduct and Ethics that is applicable to all of our directors,
officers and employees as required by New York Stock Exchange
rules. We also have a Code of Ethics for Senior Financial
Officers that is applicable to our Chief Executive Officer and
senior financial officers. Both the Code of Business Conduct and
Ethics and Code of Ethics for Senior Financial Officers may be
found on our website at www.comstockresources.com. Both of these
documents are also available, without charge, to any stockholder
upon request to: Comstock Resources, Inc., Attn: Investor
Relations, 5300 Town and Country Blvd., Suite 500, Frisco,
Texas 75034,
(972) 668-8800.
We intend to disclose any amendments or waivers to these codes
that apply to our Chief Executive Officer and senior financial
officers on our website in accordance with applicable SEC rules.
Please see the definitive proxy statement for our 2006 annual
meeting, which will be filed with the SEC within 120 days
of December 31, 2005, for additional information regarding
our corporate governance policies.
|
|
ITEM 11.
|
EXECUTIVE
COMPENSATION
|
The information required by this item is incorporated herein by
reference to our definitive proxy statement which will be filed
with the Securities and Exchange Commission within 120 days
after December 31, 2005.
|
|
ITEM 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS
|
The information required by this item is incorporated herein by
reference to our definitive proxy statement which will be filed
with the Securities and Exchange Commission within 120 days
after December 31, 2005.
|
|
ITEM 13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
The information required by this item is incorporated herein by
reference to our definitive proxy statement which will be filed
with the Securities and Exchange Commission within 120 days
after December 31, 2005.
|
|
ITEM 14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
The information required by this item is incorporated herein by
reference to our definitive proxy statement which will be filed
with the Securities and Exchange Commission within 120 days
after December 31, 2005.
46
PART IV
|
|
ITEM 15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
(a) Financial Statements:
1. The following consolidated financial statements and
notes are included on Pages F-2 to F-51 of this report.
|
|
|
|
|
|
|
|
|
|
|
|
|
COMSTOCK RESOURCES, INC. AND
SUBSIDIARIES:
|
|
|
|
|
|
|
|
|
Report of Independent Registered
Public Accounting Firm
|
|
|
F-2
|
|
|
|
|
|
Consolidated Balance Sheets as of
December 31, 2004 and 2005
|
|
|
F-3
|
|
|
|
|
|
Consolidated Statements of
Operations for the Years Ended December 31, 2003, 2004 and
2005
|
|
|
F-4
|
|
|
|
|
|
Consolidated Statements of
Stockholders Equity and Comprehensive Income for the Years
Ended December 31, 2003, 2004 and 2005
|
|
|
F-5
|
|
|
|
|
|
Consolidated Statements of Cash
Flows for the Years Ended December 31, 2003, 2004 and 2005
|
|
|
F-6
|
|
|
|
|
|
Notes to Consolidated Financial
Statements
|
|
|
F-7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOIS dARC ENERGY, INC.
AND SUBSIDIARIES:
|
|
|
|
|
|
|
|
|
Report of Independent Registered
Public Accounting Firm
|
|
|
F-30
|
|
|
|
|
|
Consolidated Balance Sheets as of
December 31, 2004 and 2005
|
|
|
F-31
|
|
|
|
|
|
Combined Statements of Operations
for the Year Ended December 31, 2003 and the period
from January 1, 2004 to July 15, 2004 and Consolidated
Statements of Operations for the period
from Inception (July 16, 2004) to December 31,
2004 and the Year Ended December 31, 2005
|
|
|
F-32
|
|
|
|
|
|
Combined Statement of Changes in
Equity for the Year Ended December 31, 2003,
Consolidated Statement of Changes in Members Equity for
the Year Ended December 31, 2004 and
Consolidated Statement of Changes in Members and
Stockholders Equity for the Year Ended
December 31, 2005
|
|
|
F-33
|
|
|
|
|
|
Combined Statements of Cash Flows
for the Year Ended December 31, 2003 and the period
from January 1, 2004 to July 15, 2004 and Consolidated
Statements of Cash Flows for the period
from Inception (July 16, 2004) to December 31,
2004 and the Year Ended December 31, 2005
|
|
|
F-34
|
|
|
|
|
|
Notes to Combined and Consolidated
Financial Statements
|
|
|
F-35
|
|
2. All financial statement schedules are omitted because
they are not applicable, or are immaterial or the required
information is presented in the consolidated financial
statements or the related notes.
(b) Exhibits:
The exhibits to this report required to be filed pursuant to
Item 15 (c) are listed below.
|
|
|
Exhibit No.
|
|
Description
|
|
3.1(a)
|
|
Restated Articles of Incorporation
(incorporated by reference to Exhibit 3.1 to our Annual
Report on
Form 10-K
for the year ended December 31, 1995).
|
3.1(b)
|
|
Certificate of Amendment to the
Restated Articles of Incorporation dated July 1, 1997
(incorporated by reference to Exhibit 3.1 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 1997).
|
3.2
|
|
Bylaws (incorporated by reference
to Exhibit 3.2 to our Registration Statement on
Form S-3,
dated October 25, 1996).
|
4.1
|
|
Rights Agreement dated as of
December 14, 2000, by and between Comstock and American
Stock Transfer and Trust Company, as Rights Agent (incorporated
herein by reference to Exhibit 1 to our Registration
Statement on
Form 8-A
dated January 11, 2001).
|
47
|
|
|
Exhibit No.
|
|
Description
|
|
4.2
|
|
Certificate of Designation,
Preferences and Rights of Series B Junior Participating
Preferred Stock (incorporated by reference to Exhibit 2 to
our Registration Statement on
Form 8-A
dated January 11, 2001).
|
4.3
|
|
Indenture dated February 25,
2004 between Comstock, the guarantors and The Bank of New York
Trust Company, N.A., Trustee for debt securities issued by
Comstock Resources, Inc. (incorporated by reference to
Exhibit 4.6 to our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
4.4
|
|
First Supplemental Indenture,
dated February 25, 2004 between Comstock, the guarantors
and The Bank of New York Trust Company, N.A., Trustee for the
67/8% Senior
Notes due 2012 (incorporated by reference to Exhibit 4.7 to
our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
4.5
|
|
Second Supplemental Indenture,
dated March 11, 2004 between Comstock, the guarantors and
The Bank of New York Trust Company, N.A. for the
67/8% Senior
Notes due 2012 (incorporated by reference to Exhibit 4.1 to
our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
4.6
|
|
Third Supplemental Indenture dated
July 16, 2004 between Comstock, the guarantors and The Bank
of New York Trust Company, N.A., Trustee (incorporated by
reference to Exhibit 4.1 to our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
4.7
|
|
Fourth Supplemental Indenture
dated May 20, 2005 between Comstock, the guarantors and The
Bank of New York Trust Company, N.A., Trustee (incorporated by
reference to Exhibit 4.1 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2005).
|
10.1
|
|
Amended and Restated Credit
Agreement, dated February 25, 2004, among Comstock, as the
borrower, the lenders from time to time thereto, Bank of
Montreal, as administrative agent and issuing bank, Bank of
America, N.A., as syndication agent and Comerica Bank, Fortis
Capital Corp., and Union Bank of California, N.A. as
co-documentation agents (incorporated by reference to
Exhibit 10.7 to our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
10.2
|
|
Amendment No. 1 dated
March 31, 2004 to the Amended and Restated Credit
Agreement, among Comstock, the lenders named therein, Bank of
Montreal, as administrative agent and issuing bank (incorporated
by reference to Exhibit 10.1 to our Quarterly Report on
Form 10-Q
the quarter ended June 30, 2004).
|
10.3
|
|
Amendment No. 2 dated
July 16, 2004 to the Amended and Restated Credit Agreement
among Comstock, the lenders named therein, and the Bank of
Montreal, as administrative agent and issuing bank (incorporated
by reference to Exhibit 10.2 to our Quarterly Report on
Form 10-Q
the quarter ended March 31, 2004).
|
10.4
|
|
Amendment No. 3 dated
December 30, 2005 to the Amended and Restated Credit
Agreement among Comstock, the lenders names therein, and the
Bank of Montreal, as administrative agent and issuing bank.
|
10.5#
|
|
Employment Agreement dated
June 1, 2002, by and between Comstock and M. Jay Allison
(incorporated by reference to Exhibit 10.1 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 2002).
|
10.6#
|
|
First Amendment to Employment
Agreement dated July 16, 2004, by and between Comstock and
M. Jay Allison (incorporated by reference to
Exhibit 10.8 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
10.7#
|
|
Employment Agreement dated
June 1, 2002, by and between Comstock and Roland O. Burns
(incorporated by reference to Exhibit 10.2 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 2002).
|
10.8#
|
|
First Amendment to Employment
Agreement dated July 16, 2004, by and between Comstock and
Roland O. Burns (incorporated by reference to Exhibit 10.8
to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
10.9#
|
|
Comstock Resources, Inc. 1999
Long-term Incentive Plan (As restated on April 1, 2001)
(incorporated by reference to Exhibit 10.8 to our Annual
Report on
Form 10-K
for the year ended December 31, 2004).
|
10.10#
|
|
Amendment No. 2 dated
April 7, 2004 to the Comstock Resources, Inc. 1999
Long-term Incentive Plan (incorporated by reference to
Exhibit 10.1 to our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
48
|
|
|
Exhibit No.
|
|
Description
|
|
10.11#
|
|
Form of Nonqualified Stock Option
Agreement between Comstock and certain officers and directors of
Comstock (incorporated by reference to Exhibit 10.2 to our
Quarterly Report on
Form 10-Q
for the year ended June 30, 1999).
|
10.12#
|
|
Form of Restricted Stock Agreement
between Comstock and certain officers of Comstock (incorporated
by reference to Exhibit 10.3 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 1999).
|
10.13
|
|
Warrant Agreement dated
July 31, 2001 by and between Comstock and Gary W. Blackie
and Wayne L. Laufer (incorporated by reference to
Exhibit 10.1 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2001).
|
10.15
|
|
Contribution Agreement dated
July 16, 2004, among Bois dArc Energy, LLC, Bois
dArc Properties, LP, Bois dArc Resources, Ltd.,
Wayne L. Laufer, Gary W. Blackie, Haro Investments LLC, such
other persons listed on the signature pages thereto, Comstock
Offshore LLC, and Comstock Resources, Inc. (incorporated by
reference to Exhibit 10.2 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
10.16
|
|
Amended and Restated Operating
Agreement, dated as of August 23, 2004, to be effective
July 16, 2004, of Bois dArc Energy, LLC (incorporated
by reference to Exhibit 3.2 to Bois dArc
Energys Registration Statement on
Form S-1
(File
No. 33-119511)).
|
10.17
|
|
Services Agreement dated
July 16, 2004, between Comstock Resources, Inc. and Bois
dArc Energy, LLC (incorporated by reference to
Exhibit 10.3 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
10.18
|
|
Lease between Stonebriar I Office
Partners, Ltd. and Comstock Resources, Inc. dated May 6,
2004 (incorporated by reference to Exhibit 10.24 to our
Annual Report on
Form 10-K
for the year ended December 31, 2004).
|
10.19
|
|
First Amendment to the Lease
Agreement dated August 25, 2005 between Stonebriar I Office
Partners, Ltd. and Comstock Resources, Inc.
|
21
|
|
Subsidiaries of the Company.
|
23.1*
|
|
Consent of Ernst & Young
LLP.
|
23.2
|
|
Consent of Independent Petroleum
Engineers.
|
31.1*
|
|
Chief Executive Officer
certification under Section 302 of the Sarbanes-Oxley Act
of 2002.
|
31.2*
|
|
Chief Financial Officer
certification under Section 302 of the Sarbanes-Oxley Act
of 2002.
|
32.1+
|
|
Chief Executive Officer
certification under Section 906 of the Sarbanes-Oxley Act
of 2002.
|
32.2+
|
|
Chief Financial Officer
certification under Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
|
|
* |
|
Filed herewith. |
+ |
|
Furnished herewith. |
# |
|
Management contract or compensatory plan document. |
|
|
Previously filed. |
49
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this Amendment No. 1 on Form 10-K/A to be signed on
its behalf by the undersigned, thereunto duly authorized.
COMSTOCK RESOURCES, INC.
M. Jay Allison
President and Chief Executive Officer
(Principal Executive Officer)
Date: March 20, 2006
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the
dates indicated.
|
|
|
|
|
|
|
/s/ M.
JAY ALLISON
M.
Jay Allison
|
|
President, Chief Executive Officer
and Chairman of the Board of Directors (Principal Executive
Officer)
|
|
March 20, 2006
|
|
|
|
|
|
/s/ ROLAND
O. BURNS
Roland
O. Burns
|
|
Senior Vice President, Chief
Financial Officer, Secretary, Treasurer and Director (Principal
Financial and Accounting Officer)
|
|
March 20, 2006
|
|
|
|
|
|
/s/ DAVID
K. LOCKETT
David
K. Lockett
|
|
Director
|
|
March 20, 2006
|
|
|
|
|
|
/s/ CECIL
E. MARTIN, JR.
Cecil
E. Martin, Jr.
|
|
Director
|
|
March 20, 2006
|
|
|
|
|
|
/s/ DAVID
W. SLEDGE
David
W. Sledge
|
|
Director
|
|
March 20, 2006
|
|
|
|
|
|
/s/ NANCY
E. UNDERWOOD
Nancy
E. Underwood
|
|
Director
|
|
March 20, 2006
|
50
INDEX
|
|
|
|
|
COMSTOCK RESOURCES, INC. AND
SUBSIDIARIES:
|
|
|
|
|
|
|
|
F-2
|
|
|
|
|
F-3
|
|
|
|
|
F-4
|
|
|
|
|
F-5
|
|
|
|
|
F-6
|
|
|
|
|
F-7
|
|
|
|
|
|
  |
BOIS dARC ENERGY, INC.
AND SUBSIDIARIES:
|
|
|
|
|
|
|
|
F-30
|
|
|
|
|
F-31
|
|
Combined Statements
of Operations for the Year Ended December 31, 2003 and
the period from January 1, 2004 to July 15, 2004 and
Consolidated Statements of Operations for the period from
Inception (July 16, 2004) to December 31, 2004
and the Year Ended December 31, 2005
|
|
|
F-32
|
|
Combined Statement
of Changes in Equity for the Year Ended December 31,
2003, Consolidated Statement of Changes in Members Equity
for the Year Ended December 31, 2004 and Consolidated
Statement of Changes in Members and Stockholders
Equity for the Year Ended December 31, 2005
|
|
|
F-33
|
|
Combined Statements
of Cash Flows for the Year Ended December 31, 2003 and
the period from January 1, 2004 to July 15, 2004 and
Consolidated Statements of Cash Flows for the period from
Inception (July 16, 2004) to December 31, 2004
and the Year Ended December 31, 2005
|
|
|
F-34
|
|
|
|
|
F-35
|
|
F-1
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders
Comstock Resources, Inc.
We have audited the accompanying consolidated balance sheets of
Comstock Resources, Inc. and subsidiaries as of
December 31, 2005 and 2004, and the related consolidated
statements of operations, stockholders equity and
comprehensive income, and cash flows for each of the three years
in the period ended December 31, 2005. These financial
statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Comstock Resources, Inc. and subsidiaries
at December 31, 2005 and 2004, and the consolidated results
of their operations and their cash flows for each of the three
years in the period ended December 31, 2005, in conformity
with accounting principles generally accepted in the United
States.
We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
effectiveness of Comstock Resources, Inc.s internal
control over financial reporting as of December 31, 2005,
based on criteria established in Internal Control-Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission and our report dated March 13, 2006
expressed an unqualified opinion thereon.
As discussed in Note 1 to the consolidated financial
statements, on January 1, 2003, the Company adopted
Statement of Financial Accounting Standards No. 143,
Accounting for Asset Retirement Obligations and on
January 1, 2004 the Company changed its method of
accounting for employee stock based compensation to the fair
value based method.
Dallas, Texas
March 13, 2006
F-2
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
As of
December 31, 2004 and 2005
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
ASSETS
|
Cash and Cash Equivalents
|
|
$
|
2,703
|
|
|
$
|
89
|
|
Accounts Receivable:
|
|
|
|
|
|
|
|
|
Oil and gas sales
|
|
|
29,822
|
|
|
|
37,646
|
|
Joint interest operations
|
|
|
9,146
|
|
|
|
5,553
|
|
Other Current Assets
|
|
|
6,544
|
|
|
|
9,482
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
48,215
|
|
|
|
52,770
|
|
Property and Equipment:
|
|
|
|
|
|
|
|
|
Unevaluated oil and gas properties
|
|
|
14,811
|
|
|
|
10,723
|
|
Oil and gas properties, successful
efforts method
|
|
|
1,249,023
|
|
|
|
1,018,341
|
|
Other
|
|
|
4,273
|
|
|
|
3,342
|
|
Accumulated depreciation,
depletion and amortization
|
|
|
(440,346
|
)
|
|
|
(325,478
|
)
|
|
|
|
|
|
|
|
|
|
Net property and equipment
|
|
|
827,761
|
|
|
|
706,928
|
|
Investment in Bois dArc
Energy
|
|
|
|
|
|
|
252,134
|
|
Receivable from Bois dArc
Energy
|
|
|
59,417
|
|
|
|
|
|
Other Assets
|
|
|
6,083
|
|
|
|
4,831
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
941,476
|
|
|
$
|
1,016,663
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS EQUITY
|
Current Portion of Long-Term Debt
|
|
$
|
150
|
|
|
$
|
|
|
Accounts Payable
|
|
|
44,512
|
|
|
|
44,216
|
|
Accrued Expenses
|
|
|
19,107
|
|
|
|
12,659
|
|
Unrealized Loss on Derivatives
|
|
|
155
|
|
|
|
11,242
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
63,924
|
|
|
|
68,117
|
|
Long-Term Debt, less current
portion
|
|
|
403,000
|
|
|
|
243,000
|
|
Deferred Income Taxes Payable
|
|
|
99,451
|
|
|
|
119,481
|
|
Reserve for Future Abandonment
Costs
|
|
|
19,248
|
|
|
|
3,206
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
Stockholders Equity:
|
|
|
|
|
|
|
|
|
Common
stock $0.50 par, 50,000,000 shares
authorized, 35,648,742 and 42,969,262 shares issued and
outstanding at December 31, 2004 and 2005, respectively
|
|
|
17,824
|
|
|
|
21,485
|
|
Additional paid-in capital
|
|
|
176,130
|
|
|
|
338,996
|
|
Retained earnings
|
|
|
161,899
|
|
|
|
222,378
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
355,853
|
|
|
|
582,859
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
941,476
|
|
|
$
|
1,016,663
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-3
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
For the Years Ended December 31, 2003, 2004 and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands, except per
|
|
|
|
share amounts)
|
|
|
Oil and gas sales
|
|
$
|
235,102
|
|
|
$
|
261,647
|
|
|
$
|
303,336
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas operating
|
|
|
45,746
|
|
|
|
52,068
|
|
|
|
50,966
|
|
Exploration
|
|
|
4,410
|
|
|
|
15,610
|
|
|
|
19,725
|
|
Depreciation, depletion and
amortization
|
|
|
61,169
|
|
|
|
63,879
|
|
|
|
63,338
|
|
Impairment
|
|
|
4,255
|
|
|
|
1,648
|
|
|
|
3,400
|
|
General and administrative, net
|
|
|
7,006
|
|
|
|
14,569
|
|
|
|
16,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
122,586
|
|
|
|
147,774
|
|
|
|
153,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
112,516
|
|
|
|
113,873
|
|
|
|
149,374
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
73
|
|
|
|
1,207
|
|
|
|
1,604
|
|
Other income
|
|
|
223
|
|
|
|
166
|
|
|
|
209
|
|
Interest expense
|
|
|
(29,860
|
)
|
|
|
(21,182
|
)
|
|
|
(20,272
|
)
|
Formation costs of Bois dArc
Energy
|
|
|
|
|
|
|
(1,101
|
)
|
|
|
|
|
Equity in loss of Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
(49,862
|
)
|
Gain on sale of shares by Bois
dArc Energy
|
|
|
|
|
|
|
|
|
|
|
28,797
|
|
Loss on derivatives
|
|
|
(3
|
)
|
|
|
(155
|
)
|
|
|
(13,556
|
)
|
Loss on early extinguishment of
debt
|
|
|
|
|
|
|
(19,599
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,567
|
)
|
|
|
(40,664
|
)
|
|
|
(53,080
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
82,949
|
|
|
|
73,209
|
|
|
|
96,294
|
|
Provision for income taxes
|
|
|
(29,682
|
)
|
|
|
(26,342
|
)
|
|
|
(35,815
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before cumulative
effect of change in accounting principle
|
|
|
53,267
|
|
|
|
46,867
|
|
|
|
60,479
|
|
Cumulative effect of change in
accounting principle, net of income taxes
|
|
|
675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
53,942
|
|
|
|
46,867
|
|
|
|
60,479
|
|
Preferred stock dividends
|
|
|
(573
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stock
|
|
$
|
53,369
|
|
|
$
|
46,867
|
|
|
$
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before cumulative
effect of change in accounting principle
|
|
$
|
1.65
|
|
|
$
|
1.37
|
|
|
$
|
1.54
|
|
Cumulative effect of change in
accounting principle
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1.67
|
|
|
$
|
1.37
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before cumulative
effect of change in accounting principle
|
|
$
|
1.51
|
|
|
$
|
1.29
|
|
|
$
|
1.47
|
|
Cumulative effect of change in
accounting principle
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1.53
|
|
|
$
|
1.29
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
31,964
|
|
|
|
34,187
|
|
|
|
39,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
35,275
|
|
|
|
36,252
|
|
|
|
41,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-4
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
AND COMPREHENSIVE INCOME
For the Years Ended December 31, 2003, 2004 and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Compensation
|
|
|
Other
|
|
|
|
|
|
|
Common
|
|
|
Paid-In
|
|
|
Retained
|
|
|
Restricted
|
|
|
Comprehensive
|
|
|
|
|
|
|
Stock
|
|
|
Capital
|
|
|
Earnings
|
|
|
Stock Grants
|
|
|
Income
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Balance at December 31, 2002
|
|
$
|
14,460
|
|
|
$
|
133,828
|
|
|
$
|
61,663
|
|
|
$
|
(1,487
|
)
|
|
$
|
(37
|
)
|
|
$
|
208,427
|
|
Conversion of preferred stock
|
|
|
2,197
|
|
|
|
15,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,573
|
|
Value of stock options issued for
exploration prospects, net of deferred income taxes
|
|
|
|
|
|
|
4,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,907
|
|
Exercise of stock options
|
|
|
287
|
|
|
|
2,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,028
|
|
Tax benefit of stock option
exercises
|
|
|
|
|
|
|
1,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,956
|
|
Stock-based compensation
|
|
|
210
|
|
|
|
7,434
|
|
|
|
|
|
|
|
(7,285
|
)
|
|
|
|
|
|
|
359
|
|
Preferred stock dividends
|
|
|
|
|
|
|
|
|
|
|
(573
|
)
|
|
|
|
|
|
|
|
|
|
|
(573
|
)
|
Net income
|
|
|
|
|
|
|
|
|
|
|
53,942
|
|
|
|
|
|
|
|
|
|
|
|
53,942
|
|
Unrealized hedge gains, net of
income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2003
|
|
|
17,154
|
|
|
|
166,242
|
|
|
|
115,032
|
|
|
|
(8,772
|
)
|
|
|
|
|
|
|
289,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adoption of SFAS 123
|
|
|
|
|
|
|
(8,772
|
)
|
|
|
|
|
|
|
8,772
|
|
|
|
|
|
|
|
|
|
Value of stock options issued for
exploration prospects, net of deferred income taxes
|
|
|
|
|
|
|
1,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,512
|
|
Exercise of stock options
|
|
|
532
|
|
|
|
8,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,379
|
|
Tax benefit of stock option
exercises
|
|
|
|
|
|
|
3,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,732
|
|
Stock-based compensation
|
|
|
138
|
|
|
|
4,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,707
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
46,867
|
|
|
|
|
|
|
|
|
|
|
|
46,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
|
17,824
|
|
|
|
176,130
|
|
|
|
161,899
|
|
|
|
|
|
|
|
|
|
|
|
355,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public offering of common stock
|
|
|
2,273
|
|
|
|
118,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
121,250
|
|
Stock issuance costs
|
|
|
|
|
|
|
(175
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(175
|
)
|
Exercise of stock options
|
|
|
1,217
|
|
|
|
24,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,593
|
|
Tax benefit of stock option
exercises
|
|
|
|
|
|
|
15,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,609
|
|
Stock-based compensation
|
|
|
171
|
|
|
|
4,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,250
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005
|
|
$
|
21,485
|
|
|
$
|
338,996
|
|
|
$
|
222,378
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
582,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-5
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
For
the Years Ended December 31, 2003, 2004 and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
53,942
|
|
|
$
|
46,867
|
|
|
$
|
60,479
|
|
Adjustments to reconcile net
income to net cash provided by operating activities, net of
acquisition effects:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle, net of income taxes
|
|
|
(675
|
)
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
359
|
|
|
|
6,208
|
|
|
|
5,419
|
|
Depreciation, depletion and
amortization
|
|
|
61,169
|
|
|
|
63,879
|
|
|
|
63,338
|
|
Debt issuance costs amortization
|
|
|
1,200
|
|
|
|
970
|
|
|
|
942
|
|
Impairment of oil and gas
properties
|
|
|
4,255
|
|
|
|
1,648
|
|
|
|
3,400
|
|
Deferred income taxes
|
|
|
27,982
|
|
|
|
20,739
|
|
|
|
31,201
|
|
Equity in loss of Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
49,862
|
|
Gain on sale of shares by Bois
dArc Energy
|
|
|
|
|
|
|
|
|
|
|
(28,797
|
)
|
Dry hole costs and leasehold
impairments
|
|
|
3,723
|
|
|
|
16,151
|
|
|
|
16,889
|
|
Loss on derivatives
|
|
|
|
|
|
|
155
|
|
|
|
13,556
|
|
Loss on early extinguishment of
debt
|
|
|
|
|
|
|
19,599
|
|
|
|
|
|
Decrease (increase) in accounts
receivable
|
|
|
(10,450
|
)
|
|
|
5,584
|
|
|
|
(13,030
|
)
|
Decrease (increase) in other
current assets
|
|
|
(2,124
|
)
|
|
|
(1,735
|
)
|
|
|
616
|
|
Increase (decrease) in accounts
payable and accrued expenses
|
|
|
14,404
|
|
|
|
(8,714
|
)
|
|
|
14,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
153,785
|
|
|
|
171,351
|
|
|
|
217,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and
acquisitions
|
|
|
(92,930
|
)
|
|
|
(209,790
|
)
|
|
|
(356,262
|
)
|
Formation of Bois dArc
Energy, net of cash acquired
|
|
|
|
|
|
|
(48,271
|
)
|
|
|
|
|
Advances to Bois dArc Energy
|
|
|
|
|
|
|
|
|
|
|
(6,421
|
)
|
Repayments from Bois dArc
Energy
|
|
|
|
|
|
|
|
|
|
|
158,066
|
|
Payments to settle derivatives
|
|
|
|
|
|
|
|
|
|
|
(2,469
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used for investing
activities
|
|
|
(92,930
|
)
|
|
|
(258,061
|
)
|
|
|
(207,086
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
23,402
|
|
|
|
272,673
|
|
|
|
179,000
|
|
Proceeds from senior notes offering
|
|
|
|
|
|
|
175,000
|
|
|
|
|
|
Debt issuance costs
|
|
|
|
|
|
|
(5,963
|
)
|
|
|
|
|
Principal payments on debt
|
|
|
(83,051
|
)
|
|
|
(367,019
|
)
|
|
|
(339,150
|
)
|
Proceeds from common stock
issuances
|
|
|
3,028
|
|
|
|
9,379
|
|
|
|
146,843
|
|
Stock issuance costs
|
|
|
|
|
|
|
|
|
|
|
(175
|
)
|
Dividends paid on preferred stock
|
|
|
(573
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used for)
financing activities
|
|
|
(57,194
|
)
|
|
|
84,070
|
|
|
|
(13,482
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
and cash equivalents
|
|
|
3,661
|
|
|
|
(2,640
|
)
|
|
|
(2,614
|
)
|
Cash and cash equivalents,
beginning of year
|
|
|
1,682
|
|
|
|
5,343
|
|
|
|
2,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
year
|
|
$
|
5,343
|
|
|
$
|
2,703
|
|
|
$
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-6
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
|
|
(1)
|
Summary
of Significant Accounting Policies
|
Accounting policies used by Comstock Resources, Inc.
(Comstock or the Company) reflect oil
and natural gas industry practices and conform to accounting
principles generally accepted in the United States of America.
Basis
of Presentation and Principles of Consolidation
Comstock is engaged in oil and natural gas exploration,
development and production, and the acquisition of producing oil
and natural gas properties. The consolidated financial
statements include the accounts of Comstock and its wholly owned
subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. We account
for our undivided interest in properties using the proportionate
consolidation method, whereby our share of assets, liabilities,
revenues and expenses are included in our financial statements.
Formation
of and Investment in Bois dArc Energy
In July 2004, Bois dArc Energy, LLC (Bois dArc
Energy) was formed by Comstock Offshore, LLC
(Comstock Offshore), an indirect wholly-owned
subsidiary of the Company, and Bois dArc Resources, Ltd.
(Bois dArc Resources), Bois dArc
Offshore, Ltd. and certain participants in their exploration
activities (collectively, the Bois dArc
Participants) to replace a joint exploration venture
established in 1997 by Comstock Offshore and Bois dArc
Resources to explore for oil and natural gas in the Gulf of
Mexico. Under the joint exploration venture, Bois dArc
Resources was responsible for generating exploration prospects
in the Gulf of Mexico utilizing
3-D seismic
data and their extensive geological expertise in the region.
Comstock Offshore advanced the funds for the acquisition of
3-D seismic
data and leases. Comstock Offshore was reimbursed for all
advanced costs and was entitled to a non-promoted working
interest in each prospect generated. For each successful
discovery well drilled pursuant to the joint exploration
venture, Comstock issued to the two principals of Bois
dArc Resources warrants exercisable for the purchase of
shares of Comstocks common stock.
In July 2004, each of the Bois dArc Participants and
Comstock Offshore contributed to Bois dArc Energy
substantially all of their Gulf of Mexico related assets and
assigned their related liabilities, including certain debt, in
exchange for equity interests in Bois dArc Energy. The
equity interests issued in exchange for the contributions were
determined by using a valuation of the properties contributed by
the particular contributor relative to the value of the
properties contributed by all contributors. Comstock Offshore
contributed its interests in its Gulf of Mexico properties and
assigned to Bois dArc Energy $83.2 million of related
debt in exchange for an approximately 60% ownership interest in
Bois dArc Energy. The Bois dArc Participants
contributed their offshore oil and natural gas properties as
well as ownership of Bois dArc Offshore, Ltd., the
operator of the properties, and assigned to Bois dArc
Energy $28.2 million of related liabilities in exchange for
an approximately 40% aggregate ownership interest in Bois
dArc Energy. The Bois dArc Participants also
received $27.6 million in cash to equalize the amount that
Comstock Offshores debt exceeded its proportional share of
the liabilities assigned. Bois dArc Energy also reimbursed
Comstock Offshore $12.7 million and Bois dArc
$0.8 million for advances made under the exploration joint
venture for undrilled prospects.
F-7
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table sets forth the assets contributed and the
liabilities assumed on the date of the formation of Bois
dArc Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comstock
|
|
|
Bois dArc
|
|
|
|
|
|
|
Offshore
|
|
|
Participants
|
|
|
Combined
|
|
|
|
(In thousands)
|
|
|
Cash and cash equivalents
|
|
$
|
6
|
|
|
$
|
17,024
|
|
|
$
|
17,030
|
|
Other current assets
|
|
|
|
|
|
|
21,992
|
|
|
|
21,992
|
|
Property and equipment, net
|
|
|
362,959
|
|
|
|
119,738
|
|
|
|
482,697
|
|
Current liabilities and bank loan
|
|
|
|
|
|
|
(66,788
|
)
|
|
|
(66,788
|
)
|
Payable to Comstock Resources
|
|
|
(83,177
|
)
|
|
|
|
|
|
|
(83,177
|
)
|
Reserve for future abandonment
|
|
|
(18,458
|
)
|
|
|
(7,985
|
)
|
|
|
(26,443
|
)
|
Cash distributed
|
|
|
(12,742
|
)
|
|
|
(28,342
|
)
|
|
|
(41,084
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net contribution
|
|
$
|
248,588
|
|
|
$
|
55,639
|
|
|
$
|
304,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under the terms of Bois dArc Energys operating
agreement, management of Bois dArc Energy was shared
jointly by Comstock and the principals of Bois dArc
Resources. Management and operating decisions were made based on
unanimous agreement between the parties. Because the Company had
the ability to exercise significant influence over Bois
dArc Energy, but not control it, the Company accounted for
its interest in Bois dArc Energys assets,
liabilities and operations under the proportionate consolidation
method in accordance with Emerging Issues Task Force
(EITF) 00-1,
Investor Balance Sheet and Income Statement Display Under
the Equity Method for Investments in Partnerships and Certain
other Ventures and
EITF 03-16
Accounting for Investments in Limited Liability
Companies, and because Bois dArc Energy was similar
to a partnership in that it maintained a specific ownership
percentage for each member.
On May 10, 2005 Bois dArc Energy, LLC was converted
to a corporation and changed its name to Bois dArc Energy,
Inc. On May 11, 2005 Bois dArc Energy completed an
initial public offering of 13.5 million shares of common
stock at $13.00 per share to the public. Bois dArc
Energy sold 12.0 million shares of common stock and
received net proceeds of $145.1 million and a selling
stockholder sold 1.5 million shares. Bois dArc Energy
used the proceeds from its initial public offering together with
borrowings under a new bank credit facility to repay
$158.1 million in outstanding advances from Comstock. As a
result of Bois dArc Energys conversion to a
corporation and the offering, Comstocks ownership in Bois
dArc Energy decreased to 48% and Comstock discontinued
accounting for its interest in Bois dArc Energy using the
proportionate consolidation method and began using the equity
method to account for its investment in Bois dArc Energy.
At the time that Bois dArc Energy converted to a
corporation, it recorded a one-time tax provision of
$108.2 million to record a deferred tax liability. Comstock
recognized its proportionate share of this one time provision
for taxes of $64.6 million in its equity in loss of Bois
dArc Energy in the consolidated statement of operations.
In connection with the initial public offering completed by Bois
dArc Energy, Comstock recognized a gain of
$28.8 million on its investment in Bois dArc Energy
based on Comstocks share of the amount that Bois
dArc Energys equity was increased as a result of the
sale of shares in the offering.
Comstock has not previously owned interests in a subsidiary
which has sold shares. The Company has no present plans for any
future sale of Bois dArc Energy common stock and has
elected to adopt a policy of recognizing its proportional share
of the gain when Bois dArc Energy sells shares to third
parties as permitted under Securities and Exchange Commission
Staff Accounting Bulletin No. 51.
Comstocks investment in Bois dArc Energy represents
the value of the assets contributed at the time of its
formation, the Companys 60% interest in the undistributed
earnings of Bois dArc Energy, LLC from inception through
May 10, 2005, the portion of Bois dArc Energys
net income attributable to the Companys interest in the
outstanding common stock of Bois dArc Energy since the
adoption of the equity method of accounting for this
F-8
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
investment, and the gain recognized based on the Companys
share of the amount that Bois dArc Energys equity
increased as a result of the sale of shares in Bois dArc
Energys initial public offering.
Bois dArc Energys common stock is traded on the New
York Stock Exchange under the ticker symbol BDE. The
fair value of the Companys investment in Bois dArc
Energy as of December 31, 2005 was $474.8 million
based upon the closing price for Bois dArc Energy shares
on that date of $15.86 per share.
At December 31, 2005 the difference between the
Companys carrying value of its equity investment and its
underlying basis in the net assets of Bois dArc Energy was
$51.1 million. The Company evaluates this difference on a
quarterly basis.
Financial information reported by Bois dArc Energy is
summarized below:
Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Current assets
|
|
$
|
18,590
|
|
|
$
|
50,172
|
|
Property and equipment, net
|
|
|
511,477
|
|
|
|
661,931
|
|
Other assets
|
|
|
516
|
|
|
|
799
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
530,583
|
|
|
$
|
712,902
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
34,779
|
|
|
$
|
66,406
|
|
Payable to Comstock Resources
|
|
|
148,066
|
|
|
|
|
|
Long term debt
|
|
|
|
|
|
|
69,000
|
|
Deferred taxes payable
|
|
|
|
|
|
|
123,256
|
|
Other liabilities
|
|
|
28,253
|
|
|
|
35,034
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
211,098
|
|
|
|
293,696
|
|
Stockholders equity
|
|
|
319,485
|
|
|
|
419,206
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
530,583
|
|
|
$
|
712,902
|
|
|
|
|
|
|
|
|
|
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Bois dArc
Energy
|
|
|
Bois dArc Energy
|
|
|
|
Predecessors
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Inception
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
(July 16,
|
|
|
Year
|
|
|
|
|
|
|
2004 to
|
|
|
2004) to
|
|
|
Ended
|
|
|
|
December 31,
|
|
|
July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Revenues
|
|
$
|
133,450
|
|
|
$
|
70,341
|
|
|
$
|
72,721
|
|
|
$
|
184,436
|
|
Operating Income
|
|
|
62,094
|
|
|
|
28,151
|
|
|
|
19,677
|
|
|
|
77,778
|
|
Net Income
|
|
|
51,929
|
|
|
|
23,773
|
|
|
|
15,248
|
|
|
|
(51,672
|
)(1)
|
|
|
|
(1)
|
|
Includes one time income tax
provision of $108.2 million for the conversion from a
limited liability company to a corporation.
|
Receivable
from Bois dArc Energy
In connection with the formation of Bois dArc Energy,
Comstock provided to Bois dArc Energy a revolving line of
credit with a maximum outstanding amount of $200.0 million.
Approximately $59.4 million of the outstanding balance was
attributable to the Bois dArc Participants and is
reflected in the consolidated balance sheet
F-9
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
as a receivable from Bois dArc Energy at December 31,
2004. Borrowings under the credit facility bore interest at Bois
dArc Energys option at either LIBOR plus 2% or the
base rate (which is the higher of the prime rate or the federal
funds rate) plus 0.75%. Interest expense of $2.7 million
was charged by the Company to Bois dArc Energy under the
credit facility during the period from July 16, 2004 to
December 31, 2004 and interest expense of $2.7 million
was charged by the Company to Bois dArc Energy during the
period from January 1, 2005 to May 10, 2005.
Approximately $1.1 million and $1.2 million of
interest was attributable to the Bois dArc Participants
and is included in interest income in the consolidated statement
of operations in 2004 and 2005, respectively.
In consideration for the credit facility, Bois dArc Energy
agreed to become a guarantor with respect to Comstocks
$400.0 million bank credit facility and Comstocks
67/8% senior
notes due 2012. Bois dArc Energy repaid the indebtedness
owing to Comstock from the net proceeds of its initial public
offering and borrowings under its new bank credit facility, and
this revolving line of credit was retired and Bois dArc
Energy was released as a guarantor of the Companys debt.
Formation
Costs
The consolidated financial statements include $1.1 million
of costs incurred during 2004 in connection with the formation
of Bois dArc Energy, including a termination fee of
$0.7 million for the cancellation of a service agreement
for accounting and administrative services provided to Bois
dArc Offshore, Ltd. The fee is payable in monthly
installments over a two year period beginning October 2004.
Reclassifications
Certain reclassifications have been made to prior periods
financial statements to conform to the current presentation.
Use of
Estimates in the Preparation of Financial
Statements
The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements, and the
reported amounts of revenues and expenses during the reporting
period. Actual amounts could differ from those estimates.
Changes in the future estimated oil and natural gas reserves or
the estimated future cash flows attributable to the reserves
that are utilized for impairment analysis could have a
significant impact on the future results of operations.
Concentration
of Credit Risk and Accounts Receivable
Financial instruments that potentially subject Comstock to a
concentration of credit risk consist principally of cash and
cash equivalents, accounts receivable and derivative financial
instruments, Comstock places its cash with high credit quality
financial institutions and its derivative financial instruments
with financial institutions and other firms that management
believes have high credit rating. For a discussion of the credit
risks associated with Comstocks hedging activities, see
Note 10. Substantially all of Comstocks accounts
receivable are due from either purchasers of oil and gas or
participants in oil and gas wells for which Comstock serves as
the operator. Generally, operators of oil and gas wells have the
right to offset future revenues against unpaid charges related
to operated wells. Oil and gas sales are generally unsecured.
The Company has not had any significant credit losses in the
past and believes its accounts receivable are fully collectable.
Accordingly, no allowance for doubtful accounts has been
provided. Schedule II, Valuation and Qualifying Accounts,
was omitted because there were no allowances or other valuation
or qualifying accounts.
F-10
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Fair
Value of Financial Instruments
The following table presents the carrying amounts and estimated
fair value of the Companys financial instruments as of
December 31, 2004 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
2005
|
|
|
|
Carrying
|
|
|
Fair
|
|
|
Carrying
|
|
|
Fair
|
|
|
|
Value
|
|
|
Value
|
|
|
Value
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
Long term debt, including current
portion
|
|
$
|
403,150
|
|
|
$
|
408,400
|
|
|
$
|
243,000
|
|
|
$
|
239,281
|
|
The fair market value of the fixed rate debt was based on the
market price as of December 31, 2004 and 2005.
Derivatives are presented at their estimated fair value. The
carrying amounts of cash and cash equivalents, accounts
receivable, other current assets, and accounts payable and
accrued expenses approximate fair value due to the short
maturity of these instruments.
Other
Current Assets
Other current assets at December 31, 2004 and 2005 consist
of the following:
|
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Prepaid expenses
|
|
$
|
1,689
|
|
|
$
|
3,511
|
|
Tax refund receivable
|
|
|
2,100
|
|
|
|
|
|
Pipe inventory
|
|
|
2,755
|
|
|
|
1,408
|
|
Deferred tax asset
|
|
|
|
|
|
|
4,439
|
|
Other
|
|
|
|
|
|
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,544
|
|
|
$
|
9,482
|
|
|
|
|
|
|
|
|
|
|
Property
and Equipment
Comstock follows the successful efforts method of accounting for
its oil and natural gas properties. Acquisition costs for proved
oil and natural gas properties, costs of drilling and equipping
productive wells, and costs of unsuccessful development wells
are capitalized and amortized on an equivalent
unit-of-production
basis over the life of the remaining related oil and gas
reserves. Equivalent units are determined by converting oil to
natural gas at the ratio of six barrels of oil for one thousand
cubic feet of natural gas. Cost centers for amortization
purposes are determined on a field area basis. Costs incurred to
acquire oil and gas leasehold are capitalized. Unproved oil and
gas properties are periodically assessed and any impairment in
value is charged to exploration expense. The costs of unproved
properties which are determined to be productive are transferred
to proved oil and gas properties and amortized on an equivalent
unit-of-production
basis. Exploratory expenses, including geological and
geophysical expenses and delay rentals for unevaluated oil and
gas properties, are charged to expense as incurred. Exploratory
drilling costs are initially capitalized as unproved property
but charged to expense if and when the well is determined not to
have found proved oil and gas reserves. In accordance with
Statement of Financial Accounting Standards No. 19,
exploratory drilling costs are evaluated within a one-year
period after the completion of drilling.
In accordance with Statement of Financial Accounting Standards
No. 143 Accounting for Asset Retirement
Obligations, Comstock records a liability in the period in
which an asset retirement obligation (ARO) is
incurred, in an amount equal to the discounted estimated fair
value of the obligation that is capitalized. Thereafter this
liability is accreted up to the final retirement cost.
Comstocks AROs relate to future plugging and
abandonment expenses of its oil and gas properties and related
facilities disposal.
F-11
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes the changes in Comstocks
total estimated liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
Beginning asset retirement
obligations
|
|
$
|
16,677
|
|
|
$
|
19,174
|
|
|
$
|
19,248
|
|
Cumulative effect adjustment
|
|
|
(1,476
|
)
|
|
|
|
|
|
|
|
|
Bois dArc Energy abandonment
liability(1)
|
|
|
|
|
|
|
|
|
|
|
(16,915
|
)
|
New wells placed on production and
changes in estimates
|
|
|
(875
|
)
|
|
|
1,870
|
|
|
|
266
|
|
Acquisition liabilities assumed
|
|
|
4,787
|
|
|
|
88
|
|
|
|
455
|
|
Liabilities settled
|
|
|
(685
|
)
|
|
|
(3,030
|
)
|
|
|
|
|
Accretion expense
|
|
|
746
|
|
|
|
1,146
|
|
|
|
152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending asset retirement obligations
|
|
$
|
19,174
|
|
|
$
|
19,248
|
|
|
$
|
3,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Comstocks share of the asset
retirement obligations of Bois dArc Energy was
reclassified to the Investment in Bois dArc Energy upon
the change to the equity accounting method.
|
The adoption of SFAS 143 on January 1, 2003 resulted
in a cumulative effect adjustment to record (i) a
$3.7 million decrease in the carrying value of oil and gas
properties, (ii) a $3.3 million decrease in
accumulated depletion, depreciation and amortization,
(iii) a $1.5 million decrease in reserve for future
abandonment, and (iv) a gain of $675,000, net of income
taxes, which was reflected as the cumulative effect of a change
in accounting principle. The following pro forma data summarizes
the Companys net income and net income per share for the
year ended December 31, 2003 as if the Company had adopted
the provisions of SFAS 143 on December 31, 2002,
including aggregate pro forma asset retirement obligations on
that date of $15.2 million.
|
|
|
|
|
|
|
For the Year
|
|
|
|
Ended
|
|
|
|
December 31,
|
|
|
|
2003
|
|
|
|
(In thousands,
|
|
|
|
except per
|
|
|
|
share amounts)
|
|
|
Net income, as reported
|
|
$
|
53,942
|
|
Pro forma adjustments to reflect
retroactive adoption of SFAS 143
|
|
|
(675
|
)
|
|
|
|
|
|
Pro forma net income
|
|
$
|
53,267
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
Basic as reported
|
|
$
|
1.67
|
|
|
|
|
|
|
Basic pro forma
|
|
$
|
1.65
|
|
|
|
|
|
|
Diluted as
reported
|
|
$
|
1.53
|
|
|
|
|
|
|
Diluted pro forma
|
|
$
|
1.51
|
|
|
|
|
|
|
In accordance with the Statement of Financial Accounting
Standards No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets (SFAS 144),
Comstock assesses the need for an impairment of the costs
capitalized of its oil and gas properties on a property or cost
center basis. If an impairment is indicated based on
undiscounted expected future cash flows, then an impairment is
recognized to the extent that net capitalized costs exceed
discounted expected future cash flows based on escalated prices
and including risk adjusted probable reserves, where
appropriate. Comstock recognized impairment of its oil and gas
properties of $4.3 million, $1.6 million and
$3.4 million in 2003, 2004, and 2005, respectively, which
primarily related to some minor valued
F-12
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
fields where an impairment was indicated based on estimated
future cash flows attributable to the fields estimated
proved oil and natural gas reserves.
Other property and equipment consists primarily of gas gathering
systems, computer equipment, furniture and fixtures and
interests in private airplanes which are depreciated over
estimated useful lives ranging from 5 to
311/2
years on a straight-line basis.
Other
Assets
Other assets primarily consist of deferred costs associated with
issuance of Comstocks senior notes and its bank credit
facility. These costs are amortized over the eight year life of
the senior notes and the four year life of the bank credit
facility on a straight-line basis which approximates the
amortization that would be calculated using an effective
interest rate method.
Stock
Options
Prior to January 1, 2004, Comstock accounted for employee
stock-based compensation using the intrinsic value method
prescribed in Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees
(APB 25). Under the intrinsic method,
compensation cost for stock options is measured as the excess,
if any, of the fair value of the Companys common stock at
the date of the grant over the amount an employee must pay to
acquire the common stock. Effective January 1, 2004, the
Company changed its method of accounting for employee
stock-based compensation to the preferable fair value based
method prescribed in Statement of Financial Accounting Standards
No. 123, Accounting for Stock-Based
Compensation (SFAS 123). Under the fair
value based method, compensation cost is measured at the grant
date based on the fair value of the award and is recognized over
the award vesting period. The fair value of each award is
estimated as of the date of grant using the Black-Scholes
options pricing model. Under the modified prospective transition
method selected by Comstock as described in Statement of
Financial Accounting Standards No. 148, Accounting
for Stock-Based Compensation Transition and
Disclosure, stock-based compensation expense recognized
for 2004, is the same as that which would have been recognized
had the fair value method of SFAS 123 been applied from its
original effective date. During 2004 and 2005, the Company
recorded $6.2 million and $5.4 million, respectively,
in stock-based compensation expense in general and
administrative expenses. The 2004 stock-based compensation
included $2.8 million for restricted stock grants,
$1.9 million for employee stock options and
$1.5 million attributable to the Companys ownership
in Bois dArc Energy related to its stock-based
compensation. The 2005 stock-based compensation included
$3.6 million for restricted stock grants, $0.6 million
for employee stock options and $1.2 million attributable to
the Companys ownership in Bois dArc Energy related
to its stock-based compensation.
In accordance with the modified prospective transition method,
results for years prior to 2004 have not been restated. In 2003,
the Company accounted for stock-based compensation for employees
under APB 25 and related interpretations, under which no
compensation cost was recognized for employee stock options. If
compensation
F-13
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
costs had been determined in accordance with SFAS 123, the
Companys net income and earnings per share would
approximate the following pro forma amounts:
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2003
|
|
|
|
(In thousands,
|
|
|
|
except per share
|
|
|
|
amounts)
|
|
|
Net income, as reported
|
|
$
|
53,369
|
|
Add stock-based employee
compensation expense included in reported net income, net of
income taxes
|
|
|
233
|
|
Deduct total stock-based employee
compensation expense determined under fair value based method
for all rewards, net of income taxes
|
|
|
(1,942
|
)
|
|
|
|
|
|
Pro forma net income
|
|
$
|
51,660
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
Basic as reported
|
|
$
|
1.67
|
|
|
|
|
|
|
Basic pro forma
|
|
$
|
1.62
|
|
|
|
|
|
|
Diluted as
reported
|
|
$
|
1.53
|
|
|
|
|
|
|
Diluted pro forma
|
|
$
|
1.48
|
|
|
|
|
|
|
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option pricing model with the
following weighted average assumptions used for grants in 2003,
2004 and 2005, respectively: average risk-free interest rates of
3.0, 3.6 and 4.3%; average expected lives of 5.9, 4.1 and
8.2 years; average expected volatility factors of 32.8,
46.9 and 36.8; and 0% dividend yield for all years. The
estimated weighted average fair value of options to purchase one
share of common stock issued under the Companys incentive
plans was $6.38 in 2003, $7.75 in 2004 and $15.08 in 2005.
Segment
Reporting
Comstock presently operates in one business segment, the
exploration and production of oil and natural gas.
Derivative
Instruments and Hedging Activities
Comstock follows Statement of Financial Accounting Standards
No. 133, Accounting for Derivative Instruments and
Hedging Activities (SFAS 133), which
requires that every derivative instrument (including certain
derivative instruments embedded in other contracts) be recorded
on the balance sheet as either an asset or liability measured at
its fair value. SFAS 133 requires that changes in the
derivatives fair value be recognized currently in earnings
unless specific hedge accounting criteria are met. Comstock
estimates fair value based on quotes obtained from the
counterparties to the derivative contract. The fair value of
derivative contracts that expire in less than one year are
recognized as current assets or liabilities. Those that expire
in more than one year are recognized as long-term assets or
liabilities. Derivative financial instruments that are not
accounted for as hedges are adjusted to fair value through
income. If the derivative is designated as a cash flow hedge,
changes in fair value are recognized in other comprehensive
income until the hedged item is recognized in earnings.
Major
Purchasers
In 2005, Comstock had two purchasers of its oil and natural gas
production that individually accounted for 10% of total oil and
gas sales. Such purchasers accounted for 15% and 12% of total
2005 oil and gas sales. In 2004,
F-14
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Comstock had two purchasers that accounted for 21% and 16% of
total oil and gas sales. In 2003, Comstock had three purchasers
that accounted for 18%, 14% and 10% of total 2003 oil and gas
sales.
Revenue
Recognition and Gas Balancing
Comstock utilizes the sales method of accounting for oil and
natural gas revenues whereby revenues are recognized based on
the amount of oil or natural gas sold to purchasers. The amount
of oil or natural gas sold may differ from the amount to which
the Company is entitled based on its revenue interests in the
properties. Comstock did not have any significant imbalance
positions at December 31, 2003, 2004 or 2005.
General
and Administrative Expenses
General and administrative expenses are reported net of
reimbursements of overhead costs that are allocated to working
interest owners of the oil and gas properties operated by
Comstock.
Income
Taxes
Comstock accounts for income taxes using the asset and liability
method, whereby deferred tax assets and liabilities are
recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of
assets and liabilities and their respective tax basis, as well
as the future tax consequences attributable to the future
utilization of existing tax net operating loss and other types
of carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences and
carryforwards are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the
enactment date.
Comprehensive
Income
Comprehensive income is defined as the change in equity of a
business enterprise during a period from transactions and other
events and circumstances from non-owner sources. The
Companys other comprehensive income in 2003 consisted of
unrealized gains and losses on cash flow hedges.
F-15
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Earnings
Per Share
Basic and diluted earnings per share for 2003, 2004 and 2005
were determined as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
|
|
Per
|
|
|
|
Income
|
|
|
Shares
|
|
|
Share
|
|
|
Income
|
|
|
Shares
|
|
|
Share
|
|
|
Income
|
|
|
Shares
|
|
|
Share
|
|
|
|
(In thousands except per share
data)
|
|
|
Basic Earnings Per
Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income from Continuing
Operations
|
|
$
|
53,267
|
|
|
|
31,964
|
|
|
|
|
|
|
$
|
46,867
|
|
|
|
34,187
|
|
|
|
|
|
|
$
|
60,479
|
|
|
|
39,216
|
|
|
|
|
|
Less Preferred Stock Dividends
|
|
|
(573
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income from Continuing
Operations Available to Common Stockholders
|
|
|
52,694
|
|
|
|
31,964
|
|
|
$
|
1.65
|
|
|
|
46,867
|
|
|
|
34,187
|
|
|
$
|
1.37
|
|
|
|
60,479
|
|
|
|
39,216
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Change in
Accounting Principle, net of Income Taxes
|
|
|
675
|
|
|
|
31,964
|
|
|
|
0.02
|
|
|
|
|
|
|
|
34,187
|
|
|
|
|
|
|
|
|
|
|
|
39,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available to Common
Stockholders
|
|
$
|
53,369
|
|
|
|
31,964
|
|
|
$
|
1.67
|
|
|
$
|
46,867
|
|
|
|
34,187
|
|
|
$
|
1.37
|
|
|
$
|
60,479
|
|
|
|
39,216
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per
Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income from Continuing
Operations
|
|
$
|
53,267
|
|
|
|
31,964
|
|
|
|
|
|
|
$
|
46,867
|
|
|
|
34,187
|
|
|
|
|
|
|
$
|
60,479
|
|
|
|
39,216
|
|
|
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Grants and Stock Options
|
|
|
|
|
|
|
1,742
|
|
|
|
|
|
|
|
|
|
|
|
2,065
|
|
|
|
|
|
|
|
|
|
|
|
1,938
|
|
|
|
|
|
Convertible Preferred Stock
|
|
|
|
|
|
|
1,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income from Continuing
Operations Available to Common Stockholders With Assumed
Conversions
|
|
|
53,267
|
|
|
|
35,275
|
|
|
$
|
1.51
|
|
|
|
46,867
|
|
|
|
36,252
|
|
|
$
|
1.29
|
|
|
|
60,479
|
|
|
|
41,154
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Change in
Accounting Principle, net of Income Taxes
|
|
|
675
|
|
|
|
35,275
|
|
|
|
0.02
|
|
|
|
|
|
|
|
36,252
|
|
|
|
|
|
|
|
|
|
|
|
41,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available to Common
Stockholders
|
|
$
|
53,942
|
|
|
|
35,275
|
|
|
$
|
1.53
|
|
|
$
|
46,867
|
|
|
|
36,252
|
|
|
$
|
1.29
|
|
|
$
|
60,479
|
|
|
|
41,154
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options and warrants to purchase common stock at exercise
prices in excess of the average actual stock price for the
period that were anti-dilutive and that were excluded from the
determination of diluted earnings per share are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands except per share
data)
|
|
|
Stock options and warrants to
purchase common stock
|
|
|
790
|
|
|
|
28
|
|
|
|
7
|
|
Exercise Price
|
|
$
|
13.59 − $14.00
|
|
|
$
|
20.03
|
|
|
$
|
32.50
|
|
Statements
of Cash Flows
For the purpose of the consolidated statements of cash flows,
Comstock considers all highly liquid investments purchased with
an original maturity of three months or less to be cash
equivalents.
F-16
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following is a summary of all significant noncash investing
and financing activities and cash payments made for interest and
income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Noncash
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of preferred stock
|
|
$
|
17,573
|
|
|
$
|
|
|
|
$
|
|
|
Value of vested stock options
under exploration venture
|
|
|
7,549
|
|
|
|
2,326
|
|
|
|
|
|
Cash payments
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments
|
|
$
|
29,115
|
|
|
$
|
20,477
|
|
|
$
|
19,848
|
|
Income tax payments
|
|
|
|
|
|
|
7,954
|
|
|
|
2,578
|
|
New
Accounting Standards
On December 16, 2004, the Financial Accounting Standards
Board (FASB) issued Statement 123 (revised
2004), Share Based Payment (SFAS 123
R) that requires compensation costs related to share based
payment transactions (issuance of stock options and restricted
stock) to be recognized in the financial statement. With limited
exceptions, the amount of compensation cost is to be measured
based on the grant date fair value of the equity or liability
instruments issued. Compensation cost is recognized over the
period that an employee provides service in exchange for the
award. Statement 123 R replaces SFAS 123
Accounting for Stock-Based Compensation and
supersedes APB 25. SFAS 123 R is effective for the
first reporting period after December 31, 2005. Entities
that used the
fair-value-based
method of accounting under the original provisions of
SFAS 123 must adopt SFAS 123 R using either the
modified-prospective-transition or the
modified-retrospective-transition method. Given the similarities
between SFAS 123 and SFAS 123 R, SFAS 123 R will
not have a significant impact on the Company. Adoption of
SFAS 123 R will require that the Company recognize the tax
benefit of stock option exercises in its statement of cash flows
as a financing activity in future years.
On May 12, 2005, Comstock completed an acquisition of
certain oil and gas properties and related assets from EnSight
Energy Partners, L.P. (EnSight) for
$190.9 million. Comstock acquired producing properties in
East Texas, Louisiana and Mississippi. The acquisition was
funded with proceeds from a public stock offering completed in
April 2005 and borrowings under Comstocks bank credit
facility.
Set forth in the following table is certain unaudited pro forma
financial information for the years ended December 31, 2004
and 2005. This information has been prepared assuming the
EnSight acquisition was consummated on January 1, 2004 and
is based on estimates and assumptions deemed appropriate by
Comstock. The pro forma information is presented for
illustrative purposes only. If the transaction had occurred in
the past, Comstocks operating results might have been
different from those presented in the following table. The pro
forma information should not be relied upon as an indication of
the operating results that Comstock would have achieved if
F-17
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
the transaction had occurred on January 1, 2004. The pro
forma information also should not be used as an indication of
the future results that Comstock will achieve after the
acquisition.
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
Oil and gas sales
|
|
$
|
292,051
|
|
|
$
|
312,673
|
|
Income from operations
|
|
|
127,190
|
|
|
|
152,326
|
|
Net income
|
|
|
54,394
|
|
|
|
61,669
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.40
|
|
|
$
|
1.53
|
|
Diluted
|
|
$
|
1.33
|
|
|
$
|
1.46
|
|
Weighted average common and common
stock equivalent shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
38,732
|
|
|
|
40,374
|
|
Diluted
|
|
|
40,797
|
|
|
|
42,312
|
|
On July 6, 2005, Comstock acquired from certain parties
additional working interests in certain of the properties
acquired from EnSight for $10.9 million. Comstock acquired
interests in 14 producing wells (5.6 net). The acquisition
was funded by borrowings under the Companys bank credit
facility.
On October 4, 2004, Comstock acquired producing oil and gas
properties in the East Texas, Arkoma, Anadarko and San Juan
basins from Ovation Energy, L.P. for $62.0 million. The
acquisition was funded by borrowings under the Companys
bank credit facility.
|
|
(3)
|
Oil and
Gas Producing Activities
|
Set forth below is certain information regarding the aggregate
capitalized costs of oil and gas properties and costs incurred
by Comstock for its oil and gas property acquisition,
development and exploration activities:
Capitalized
Costs
|
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Unproved properties
|
|
$
|
14,811
|
|
|
$
|
10,723
|
|
Proved properties:
|
|
|
|
|
|
|
|
|
Leasehold costs
|
|
|
727,436
|
|
|
|
661,937
|
|
Wells and related equipment and
facilities
|
|
|
521,587
|
|
|
|
356,404
|
|
Accumulated depreciation depletion
and amortization
|
|
|
(438,711
|
)
|
|
|
(324,560
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
825,123
|
|
|
$
|
704,504
|
|
|
|
|
|
|
|
|
|
|
Share of equity
investee(1)
|
|
|
|
|
|
$
|
316,386
|
|
|
|
|
|
|
|
|
|
|
(1) Represents 48% of capitalized costs of Bois dArc
Energy as of December 31, 2005.
F-18
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Costs
Incurred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Property acquisitions
|
|
|
|
|
|
|
|
|
|
|
|
|
Unproved properties
|
|
$
|
4,447
|
|
|
$
|
5,082
|
|
|
$
|
2,027
|
|
Proved properties
|
|
|
5,094
|
|
|
|
62,800
|
|
|
|
202,055
|
|
Development costs
|
|
|
49,736
|
|
|
|
96,040
|
|
|
|
126,368
|
|
Exploration costs
|
|
|
35,516
|
|
|
|
46,477
|
|
|
|
31,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
94,793
|
|
|
$
|
210,399
|
|
|
$
|
361,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of equity
investee(1)
|
|
|
|
|
|
|
|
|
|
$
|
71,725
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents 48% of costs incurred by Bois
dArc Energy from May 10, 2005 to December 31,
2005.
In 2003, 2004 and 2005, Comstock capitalized interest expense of
$422,000, $363,000 and $434,000, respectively, on its unproved
properties under development which is included in the unproved
property acquisition costs in each year.
Long-term debt is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Bank credit facility
|
|
$
|
228,000
|
|
|
$
|
68,000
|
|
67/8% senior
notes due 2012
|
|
|
175,000
|
|
|
|
175,000
|
|
Other
|
|
|
150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
403,150
|
|
|
|
243,000
|
|
Less current portion
|
|
|
(150
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
403,000
|
|
|
$
|
243,000
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes Comstocks debt as of
December 31, 2005 by year of maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
2008
|
|
|
2009
|
|
|
2010
|
|
|
Thereafter
|
|
|
Total
|
|
|
Bank credit facility
|
|
$
|
|
|
|
$
|
|
|
|
$
|
68,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
68,000
|
|
67/8% senior
notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
175,000
|
|
|
|
175,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
68,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
175,000
|
|
|
$
|
243,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In 2004, Comstock sold $175.0 million of senior notes in an
underwritten public offering. The senior notes mature on
March 1, 2012 and bear interest at
67/8%
which is payable semiannually on each March 1 and
September 1. The notes are unsecured obligations of
Comstock and are guaranteed by all of its subsidiaries. The
proceeds from the issuance of the notes were used to repurchase
$220.0 million in principal amount of the Companys
111/4% Senior
Notes (the 1999 Notes) for $235.8 million plus
accrued interest. The early extinguishment of the 1999 Notes
resulted in a pretax loss of $19.6 million in 2004 which
was comprised of the premium paid for repurchase of the 1999
Notes together with the write-off of unamortized debt issuance
costs related to the 1999 Notes.
F-19
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Also in 2004, Comstock entered into a $400.0 million bank
credit facility with Bank of Montreal, as the administrative
agent. The credit facility is a four year revolving credit
commitment that matures on February 25, 2008. Borrowings
under the credit facility were used to refinance amounts
outstanding under a prior bank credit facility, to fund the
repurchase of the 1999 Notes and for oil and gas property
acquisitions. Indebtedness under the credit facility is secured
by substantially all of Comstocks assets and is guaranteed
by all of its subsidiaries. The credit facility is subject to
borrowing base availability, which is redetermined semiannually
based on the banks estimates of the Companys future
net cash flows of oil and natural gas properties. The borrowing
base may be affected by the performance of Comstocks
properties and changes in oil and natural gas prices. The
determination of the borrowing base is at the sole discretion of
the administrative agent and the bank group. As of
December 31, 2005, the borrowing base was
$350.0 million. Borrowings under the credit facility bear
interest, based on the utilization of the borrowing base, at
Comstocks option at either (1) LIBOR plus 1.25% to
1.75% or (2) the base rate (which is the higher of the
prime rate or the federal funds rate) plus 0% to 0.5%. A
commitment fee of 0.375% is payable on the unused borrowing
base. The credit facility contains covenants that, among other
things, restrict the payment of cash dividends, limit the amount
of consolidated debt that Comstock may incur and limit the
Companys ability to make certain loans and investments.
The only financial covenants are the maintenance of a current
ratio and maintenance of a minimum tangible net worth. The
Company was in compliance with these covenants as of
December 31, 2005.
Commitments
and Contingencies
Lease
Commitments
Comstock rents office space under noncancelable leases. Rent
expense for the years ended December 31, 2003 and 2004 was
$495,000, $535,000 and $644,000 respectively. Minimum future
payments under the leases are as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
2006
|
|
$
|
740
|
|
2007
|
|
|
740
|
|
2008
|
|
|
740
|
|
2009
|
|
|
740
|
|
2010
|
|
|
740
|
|
Thereafter
|
|
|
2,653
|
|
|
|
|
|
|
|
|
$
|
6,353
|
|
|
|
|
|
|
During 2005 Comstock entered into drilling contracts for seven
drilling rigs. The contracts are for terms of 1.3 to
2.0 years and represent a commitment of $86.1 million
as of December 31, 2005.
Contingencies
From time to time, Comstock is involved in certain litigation
that arises in the normal course of its operations. The Company
records a loss contingency for these matters when it is probable
that a liability has been incurred and the amount of the loss
can be reasonably estimated. Comstock has accrued
$1.5 million related to its estimate of losses to be
incurred in resolving certain contingencies. After consideration
of amounts accrued, the Company does not believe the resolution
of these matters will have a material effect on the
Companys financial position or results of operations.
The authorized capital stock of Comstock consists of
50 million shares of common stock, $.50 par value per
share (the Common Stock), and 5 million shares
of preferred stock, $10.00 par value per share. The
preferred
F-20
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
stock may be issued in one or more series, and the terms and
rights of such stock will be determined by the Board of
Directors. There were no shares of preferred stock outstanding
at December 31, 2004 and 2005.
On December 31, 2002, Comstock had 1,757,310 shares of
convertible preferred stock (the Series 1999
Preferred Stock) outstanding. The Series 1999
Preferred Stock accrued dividends at an annual rate of 9% which
were payable quarterly in cash or Comstock had the option to
issue shares of common stock. Dividends paid per share were
$0.33 in 2003. Each share of the Series 1999 Preferred
Stock was convertible, at the option of the holder, into
2.5 shares of common stock. In April and June of 2003, the
holders of the Series 1999 Preferred Stock converted their
preferred shares into 4,393,275 shares of common stock,
resulting in no shares of the Series 1999 Preferred Stock
remaining outstanding. This conversion reduced Comstocks
annual preferred stock dividend requirement by $1.6 million
and increased stockholders equity by $17.6 million.
Comstocks Board of Directors has designated
500,000 shares of the preferred stock as Series B
Junior Participating Preferred Stock (the Series B
Junior Preferred Stock) in connection with the adoption of
a shareholder rights plan. At December 31, 2005, there were
no shares of Series B Junior Preferred Stock issued or
outstanding. The Series B Junior Preferred Stock is
entitled to receive cumulative quarterly dividends per share
equal to the greater of $1.00 or 100 times the aggregate per
share amount of all dividends (other than stock dividends)
declared on Common Stock since the immediately preceding
quarterly dividend payment date or, with respect to the first
payment date, since the first issuance of Series B Junior
Preferred Stock. Holders of the Series B Junior Preferred
Stock are entitled to 100 votes per share (subject to adjustment
to prevent dilution) on all matters submitted to a vote of the
stockholders. The Series B Junior Preferred Stock is
neither redeemable nor convertible. The Series B Junior
Preferred Stock ranks prior to the Common Stock but junior to
all other classes of preferred stock.
On April 4, 2005, Comstock completed a public offering of
4,545,454 shares of Common Stock at a price of
$27.50 per share to the public. The net proceeds from the
offering, after deducting underwriters discounts, of
$121.2 million were used to partially fund an acquisition
of oil and gas properties.
Stock options and warrants were exercised to purchase
576,025 shares, 1,064,881 shares and
2,433,066 shares in 2003, 2004 and 2005, respectively. Such
exercises yielded net proceeds of approximately
$3.0 million, $9.4 million and $25.6 million in
2003, 2004, and 2005, respectively.
Stock
Options
On June 23, 1999, the stockholders approved the 1999
Long-term Incentive Plan for the management including officers,
directors and managerial employees which replaced the 1991
Long-term Incentive Plan. The 1999 Long-term Incentive Plan
together with the 1991 Long-term Incentive Plan (collectively,
the Incentive Plans) authorize the grant of
non-qualified stock options and incentive stock options and the
grant of restricted stock to key executives of Comstock. The
options under the Incentive Plans have contractual lives ranging
from five to ten years and become exercisable after lapses in
vesting periods ranging from zero to ten years from the grant
date. As of December 31, 2005, the Incentive Plans provide
for future awards of stock options or restricted stock grants of
up to 302,158 shares of Common Stock plus 1% of the
outstanding shares of Common Stock each year beginning on
January 1, 2006.
F-21
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes information about the Incentive
Plans stock options outstanding at December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
Shares
|
|
|
|
Weighted Average
|
|
Shares
|
Outstanding
|
|
Exercise Price
|
|
Remaining Life
|
|
Exercisable
|
|
|
|
|
(Years)
|
|
|
|
|
600,000
|
|
|
|
$3.88
|
|
|
2.5
|
|
|
600,000
|
|
|
203,250
|
|
|
|
$6.42
|
|
|
3.9
|
|
|
203,250
|
|
|
1,000
|
|
|
|
$6.69
|
|
|
3.4
|
|
|
1,000
|
|
|
10,000
|
|
|
|
$8.70
|
|
|
1.4
|
|
|
10,000
|
|
|
176,250
|
|
|
|
$8.88
|
|
|
3.5
|
|
|
176,250
|
|
|
190,250
|
|
|
|
$9.20
|
|
|
3.0
|
|
|
190,250
|
|
|
3,500
|
|
|
$
|
11.12
|
|
|
4.4
|
|
|
3,500
|
|
|
30,000
|
|
|
$
|
12.15
|
|
|
2.4
|
|
|
30,000
|
|
|
250,000
|
|
|
$
|
12.38
|
|
|
1.0
|
|
|
250,000
|
|
|
50,000
|
|
|
$
|
18.17
|
|
|
3.4
|
|
|
50,000
|
|
|
53,220
|
|
|
$
|
18.20
|
|
|
4.0
|
|
|
53,220
|
|
|
25,000
|
|
|
$
|
20.03
|
|
|
5.0
|
|
|
|
|
|
40,000
|
|
|
$
|
20.92
|
|
|
4.4
|
|
|
|
|
|
101,500
|
|
|
$
|
32.50
|
|
|
9.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,733,970
|
|
|
|
|
|
|
3.2
|
|
|
1,567,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes stock option activity during
2003, 2004 and 2005 under the Incentive Plans:
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
|
Weighted Average
|
|
|
of Shares
|
|
|
Exercise Price
|
|
Exercise Price
|
|
Outstanding at December 31,
2002
|
|
|
4,170,525
|
|
|
$3.44 to $12.28
|
|
$8.18
|
Granted
|
|
|
170,500
|
|
|
$12.15 to $18.20
|
|
$17.14
|
Exercised
|
|
|
(576,025
|
)
|
|
$3.44 to $12.38
|
|
$5.26
|
Forfeited
|
|
|
(215,750
|
)
|
|
$12.38
|
|
$12.38
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2003
|
|
|
3,549,250
|
|
|
$3.44 to $18.20
|
|
$8.83
|
Granted
|
|
|
78,000
|
|
|
$18.17 to $20.03
|
|
$18.84
|
Exercised
|
|
|
(892,380
|
)
|
|
$3.44 to $12.38
|
|
$9.09
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2004
|
|
|
2,734,870
|
|
|
$3.88 to $20.03
|
|
$9.02
|
Granted
|
|
|
141,500
|
|
|
$20.92 to $32.50
|
|
$29.23
|
Exercised
|
|
|
(1,141,400
|
)
|
|
$3.88 to $20.03
|
|
$10.29
|
Forfeited
|
|
|
(1,000
|
)
|
|
$20.03
|
|
$20.03
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2005
|
|
|
1,733,970
|
|
|
$2.00 to $32.50
|
|
$9.83
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31,
2005
|
|
|
1,567,470
|
|
|
$3.88 to $18.20
|
|
$7.92
|
|
|
|
|
|
|
|
|
|
Restricted
Stock Grants
Under the Incentive Plans, officers and managerial employees may
be granted a right to receive shares of Common Stock without
cost to the employee. The shares vest over a specified period
with credit given for past service rendered to Comstock.
Restricted stock grants were made for 420,000, 275,000 and
342,000 shares in 2003,
F-22
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
2004 and 2005, respectively. The weighted average fair value per
share of the restricted stock grants were $18.20, $20.03 and
$32.50 in 2003, 2004 and 2005, respectively. In the aggregate,
1,760,750 restricted stock grants have been awarded under the
Incentive Plans. As of December 31, 2005,
667,500 shares of such awards are vested. A provision for
the restricted stock grants is made over the related vesting
period. Compensation expense recognized for restricted stock
grants for the years ended December 31, 2003, 2004 and 2005
was $0.4 million, $2.8 million and $3.6 million,
respectively.
On July 31, 2001, Comstock entered into an exploration
agreement with Bois dArc Offshore, Ltd. and its principals
(collectively, Bois dArc), which replaced an
exploration agreement entered into on December 8, 1997.
Comstock did not have any ownership interest in Bois dArc.
The 2001 exploration agreement established a joint exploration
venture between Comstock and Bois dArc covering the state
coastal waters of Louisiana and Texas and corresponding federal
offshore waters in the Gulf of Mexico. The new venture was
effective April 1, 2001 and was to continue until
December 31, 2006. Under the joint exploration venture,
Bois dArc was responsible for developing a budget for
exploration activities and for generating exploration prospects
in the Gulf of Mexico utilizing
3-D seismic
data and their extensive geological expertise in the region.
Comstock had to approve the budget and advanced funds for the
acquisition of
3-D seismic
data and leases needed to conduct exploration activities.
Comstock Offshore was reimbursed for all advanced costs and was
entitled to a non-promoted working interest in each prospect
generated. The agreement required Comstock to fund a minimum of
$5.0 million for the acquisition of seismic data over the
term of the agreement or Bois dArc had the right to
terminate the agreement. Comstock was to recover its advances
based on Bois dArcs ability to generate drilling
prospects on the acreage acquired that could either be sold to
third parties or drilled by Comstock and Bois dArc. Prior
to drilling a prospect under the joint exploration venture,
Comstock was reimbursed for the costs that were advanced and had
the right to participate in drilling the prospect with up to a
40% working interest. The amounts advanced by Comstock Offshore
for leasehold and seismic data acquisitions were recorded as
unevaluated properties and as exploration expense as the
reimbursements or repayment of such advances by Bois dArc
were not unconditional. The collection of the advances was
subject to a drillable prospect being developed that Comstock
Offshore, Bois dArc or other third parties would agree to
drill. At December 31, 2003 Comstock had $7.1 million
in advances outstanding for acquisition costs of unevaluated
properties and $2.6 million for acquisition costs of
seismic data. In connection with the formation of Bois
dArc Energy these advances were repaid in July 2004.
Under the exploration agreement, the principals of Bois
dArc had the opportunity to earn warrants to purchase up
to 1,620,000 shares of Common Stock. Warrants to purchase
60,000 shares were earned for each prospect that resulted
in a successful discovery, which was defined as an exploratory
well drilled under the exploration agreement that was not
plugged and abandoned and in which Comstock agreed to
participate in the completion operation. The exercise price on
the warrants earned was determined on a semiannual basis each
year that the venture was in effect based on the then-current
market price for the Common Stock. The principals of Bois
dArc had also earned warrants to purchase
600,000 shares of Common Stock at $14.00 per share
under the prior exploration agreement during the period from
January 1998 to April 2001. The value of these warrants based on
the Black-Scholes option pricing model was $9.97 per option
share. The estimated value of $6.0 million for the warrants
earned under the prior exploration agreement were capitalized to
oil and gas properties in 1998 through 2001. The exploration
joint venture was terminated on July 15, 2004 in connection
with the formation of Bois dArc Energy.
F-23
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes the stock purchase warrants
issued under the exploration ventures that were outstanding at
December 31, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Number of
|
|
|
|
Average
|
|
Number of
|
Shares
|
|
|
|
Remaining
|
|
Shares
|
Outstanding
|
|
Exercise Price
|
|
Life
|
|
Exercisable
|
|
|
|
|
(Years)
|
|
|
|
|
62,500
|
|
|
$
|
13.59
|
|
|
6.0
|
|
|
62,500
|
|
|
273,333
|
|
|
$
|
14.00
|
|
|
2.0
|
|
|
273,333
|
|
|
300,000
|
|
|
$
|
18.70
|
|
|
6.0
|
|
|
300,000
|
|
|
240,000
|
|
|
$
|
19.46
|
|
|
6.0
|
|
|
240,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
875,833
|
|
|
|
|
|
|
4.8
|
|
|
875,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes stock purchase warrant activity
during 2003, 2004 and 2005 under the exploration venture:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
Number
|
|
|
|
|
Exercise
|
|
|
of Shares
|
|
|
Exercise Price
|
|
Price
|
|
Outstanding at December 31,
2002
|
|
|
1,200,000
|
|
|
$6.48 to $14.00
|
|
$10.65
|
Granted
|
|
|
900,000
|
|
|
$7.51 to $18.70
|
|
$14.02
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2003
|
|
|
2,100,000
|
|
|
$6.48 to $18.70
|
|
$12.09
|
Granted
|
|
|
240,000
|
|
|
$19.46
|
|
$19.46
|
Exercised
|
|
|
(172,501
|
)
|
|
$6.48 to $9.26
|
|
$7.34
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2004
|
|
|
2,167,499
|
|
|
$6.48 to $9.26
|
|
$13.29
|
Exercised
|
|
|
(1,291,666
|
)
|
|
$6.48 to $14.00
|
|
$10.72
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2005
|
|
|
875,833
|
|
|
$6.48 to $19.46
|
|
$17.08
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31,
2005
|
|
|
875,833
|
|
|
$13.59 to $19.46
|
|
$17.08
|
|
|
|
|
|
|
|
|
|
The value of the stock purchase warrants granted based on the
Black Scholes option pricing model was $8.36 per share or
an aggregate of $7.5 million in 2003 and $9.69 per
share or $2.3 million in 2004. Such costs were capitalized
as a cost of oil and gas properties.
Comstock has a 401(k) Profit Sharing Plan which covers all of
its employees. At its discretion, Comstock may match a certain
percentage of the employees contributions to the plan. The
matching percentage is determined annually by the Board of
Directors. Comstocks matching contributions to the plan
were $125,000, $130,000 and $142,000 for the years ended
December 31, 2003, 2004 and 2005, respectively.
F-24
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The tax effects of significant temporary differences
representing the net deferred tax liability at December 31,
2004 and 2005 were as follows:
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Net deferred tax assets
(liabilities):
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
Unrecognized loss from derivatives
|
|
$
|
|
|
|
$
|
3,935
|
|
Net operating loss carryforward
|
|
|
|
|
|
|
387
|
|
Other
|
|
|
|
|
|
|
117
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
4,439
|
|
|
|
|
|
|
|
|
|
|
Long term:
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
$
|
(117,782
|
)
|
|
$
|
(66,802
|
)
|
Other assets
|
|
|
815
|
|
|
|
508
|
|
Unrealized gain on equity
investment
|
|
|
|
|
|
|
(66,825
|
)
|
Net operating loss carryforward
|
|
|
18,685
|
|
|
|
14,854
|
|
Valuation allowance on net
operating loss carryforward
|
|
|
(8,043
|
)
|
|
|
(8,043
|
)
|
Other carryforwards
|
|
|
6,874
|
|
|
|
6,827
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(99,451
|
)
|
|
$
|
(119,481
|
)
|
|
|
|
|
|
|
|
|
|
The following is an analysis of the consolidated income tax
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Current
|
|
$
|
1,700
|
|
|
$
|
5,603
|
|
|
$
|
4,614
|
|
Deferred
|
|
|
27,982
|
|
|
|
20,739
|
|
|
|
31,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
29,682
|
|
|
$
|
26,342
|
|
|
$
|
35,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In 2004 and 2005, Comstocks effective tax rate was 36% and
37%, respectively. The effective tax rate in 2004 differed from
the statutory rate of 35% because of state income taxes. The
effective tax rate in 2005 differed from the statutory rate of
35% because of state income taxes and also due to permanent book
tax differences relating to stock-based compensation.
At December 31, 2005, Comstock had the following
carryforwards available to reduce future income taxes:
|
|
|
|
|
|
|
|
|
|
|
Years of
|
|
|
|
|
|
|
Expiration
|
|
|
|
|
Types of Carryforward
|
|
Carryforward
|
|
|
Amounts
|
|
|
|
(In thousands)
|
|
|
Net operating
loss U.S. federal
|
|
|
2017-2021
|
|
|
$
|
43,544
|
|
Alternative minimum tax credits
|
|
|
Unlimited
|
|
|
|
6,800
|
|
The utilization of the net operating loss carryforward is
limited to approximately $1.1 million per year pursuant to
a prior change of control of an acquired company. Accordingly, a
valuation allowance of $23.0 million, with a tax effect of
$8.0 million, has been established for Comstocks
estimate of the net operating loss carryforwards that it will
not be able to utilize. Realization of the net operating
carryforwards requires Comstock to generate taxable income
within the carryforward period.
F-25
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(10)
|
Derivatives
and Hedging Activities
|
Comstock periodically uses swaps, floors and collars to hedge
oil and natural gas prices and interest rates. Swaps are settled
monthly based on differences between the prices specified in the
instruments and the settlement prices of futures contracts.
Generally, when the applicable settlement price is less than the
price specified in the contract, Comstock receives a settlement
from the counter party based on the difference multiplied by the
volume or amounts hedged. Similarly, when the applicable
settlement price exceeds the price specified in the contract,
Comstock pays the counter party based on the difference.
Comstock generally receives a settlement from the counter party
for floors when the applicable settlement price is less than the
price specified in the contract, which is based on the
difference multiplied by the volumes hedged. For collars,
generally Comstock receives a settlement from the counter party
when the settlement price is below the floor and pays a
settlement to the counter party when the settlement price
exceeds the cap. No settlement occurs when the settlement price
falls between the floor and cap.
The following table sets out the derivative financial
instruments, outstanding at December 31, 2005, which are
held for natural gas price risk management:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
|
|
|
|
|
Type of
|
|
Floor
|
|
|
Ceiling
|
|
Period Beginning
|
|
Period Ending
|
|
MMBtu
|
|
|
Delivery Location
|
|
Instrument
|
|
Price
|
|
|
Price
|
|
|
January 1, 2006
|
|
December 31, 2006
|
|
|
3,072,000
|
|
|
Henry Hub
|
|
Collar
|
|
$
|
4.50
|
|
|
$
|
9.02
|
|
January 1, 2006
|
|
December 31, 2006
|
|
|
2,400,000
|
|
|
Houston Ship Channel
|
|
Collar
|
|
$
|
4.50
|
|
|
$
|
8.25
|
|
Comstock did not designate these instruments as cash flow hedges
and accordingly, unrealized losses on derivatives of
$11.1 million was recorded in 2005 to reflect the change in
these liabilities. The Company realized losses of
$2.5 million in 2005 to settle positions which expired
during the year. The Company recorded an unrealized loss on
derivatives of $0.2 million in 2004 to reflect the change
in the fair value of derivatives outstanding at
December 31, 2004.
Comstock periodically enters into interest rate swap agreements
to hedge the impact of interest rate changes on its floating
rate long-term debt. As a result of certain hedging transactions
for interest rates, interest expense included a loss of $108,000
in 2003. The ineffectiveness of these hedges was determined to
be insignificant. As of December 31, 2004 and 2005,
Comstock had no interest rate financial instruments outstanding.
|
|
(11)
|
Supplementary
Quarterly Financial Data (Unaudited)
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Total
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Total oil and gas sales
|
|
$
|
60,761
|
|
|
$
|
66,508
|
|
|
$
|
63,202
|
|
|
$
|
71,176
|
|
|
$
|
261,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
25,830
|
|
|
$
|
33,645
|
|
|
$
|
25,047
|
|
|
$
|
29,351
|
|
|
$
|
113,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
25
|
|
|
$
|
18,666
|
|
|
$
|
12,318
|
|
|
$
|
15,858
|
|
|
$
|
46,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
|
|
|
$
|
0.55
|
|
|
$
|
0.36
|
|
|
$
|
0.46
|
|
|
$
|
1.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
|
|
|
$
|
0.52
|
|
|
$
|
0.34
|
|
|
$
|
0.43
|
|
|
$
|
1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-26
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Total
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Total oil and gas sales
|
|
$
|
69,822
|
|
|
$
|
68,529
|
|
|
$
|
71,619
|
|
|
$
|
93,366
|
|
|
$
|
303,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
33,009
|
|
|
$
|
20,701
|
|
|
$
|
37,899
|
|
|
$
|
57,765
|
|
|
$
|
149,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
15,888
|
|
|
$
|
(10,878
|
)(1)
|
|
$
|
14,138
|
|
|
$
|
41,331
|
|
|
$
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.45
|
|
|
$
|
(0.27
|
)
|
|
$
|
0.35
|
|
|
$
|
0.99
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.43
|
|
|
$
|
(0.27
|
)(2)
|
|
$
|
0.33
|
|
|
$
|
0.96
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Includes Comstocks share of
the Bois dArc Energys one time tax adjustment
resulting from its conversion to a corporation and the gain
recognized when Bois dArc Energy sold shares to third
parties.
|
|
(2)
|
|
Diluted and basic are the same due
to the net loss.
|
|
|
(12)
|
Oil and
Gas Reserves Information (Unaudited)
|
Set forth below is a summary of the changes in Comstocks
net quantities of crude oil and natural gas reserves for each of
the three years ended December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
Oil
|
|
|
Gas
|
|
|
Oil
|
|
|
Gas
|
|
|
Oil
|
|
|
Gas
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
Proved Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
20,849
|
|
|
|
488,784
|
|
|
|
19,189
|
|
|
|
501,778
|
|
|
|
15,881
|
|
|
|
533,554
|
|
Revisions of previous estimates
|
|
|
(2,098
|
)
|
|
|
(6,718
|
)
|
|
|
(568
|
)
|
|
|
4,818
|
|
|
|
(118
|
)
|
|
|
(47,445
|
)
|
Extensions and discoveries
|
|
|
961
|
|
|
|
46,614
|
|
|
|
1,086
|
|
|
|
30,979
|
|
|
|
73
|
|
|
|
17,966
|
|
Purchases of minerals in place
|
|
|
1,103
|
|
|
|
7,613
|
|
|
|
74
|
|
|
|
40,568
|
|
|
|
8,157
|
|
|
|
72,597
|
|
Sales of minerals in place
|
|
|
(11
|
)
|
|
|
(195
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Formation of Bois dArc
Energy(1)
|
|
|
|
|
|
|
|
|
|
|
(2,366
|
)
|
|
|
(11,070
|
)
|
|
|
|
|
|
|
|
|
Conversion of Bois dArc
Energy to Equity Investee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,913
|
)
|
|
|
(112,006
|
)
|
Production
|
|
|
(1,615
|
)
|
|
|
(34,320
|
)
|
|
|
(1,534
|
)
|
|
|
(33,519
|
)
|
|
|
(1,037
|
)
|
|
|
(32,250
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
|
19,189
|
|
|
|
501,778
|
|
|
|
15,881
|
|
|
|
533,554
|
|
|
|
12,043
|
|
|
|
432,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of equity
investee(2)
|
|
|
9,365
|
|
|
|
98,770
|
|
|
|
|
|
|
|
|
|
|
Proved Developed
Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
13,937
|
|
|
|
319,155
|
|
|
|
13,206
|
|
|
|
332,668
|
|
|
|
11,382
|
|
|
|
353,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
|
13,206
|
|
|
|
332,668
|
|
|
|
11,382
|
|
|
|
353,567
|
|
|
|
7,229
|
|
|
|
255,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of equity
investee(2)
|
|
|
7,344
|
|
|
|
84,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Net change in reserves related to
the formation of Bois dArc Energy.
|
(2)
|
|
Represents 48% of reserves of Bois
dArc Energy as of December 31, 2005.
|
F-27
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table sets forth the standardized measure of
discounted future net cash flows relating to proved reserves at
December 31, 2004 and 2005:
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Cash Flows Relating to Proved
Reserves:
|
|
|
|
|
|
|
|
|
Future Cash Flows
|
|
$
|
3,796,257
|
|
|
$
|
4,166,682
|
|
Future Costs:
|
|
|
|
|
|
|
|
|
Production
|
|
|
(860,569
|
)
|
|
|
(965,568
|
)
|
Development and Abandonment
|
|
|
(250,729
|
)
|
|
|
(228,204
|
)
|
Future Income Taxes
|
|
|
(795,319
|
)
|
|
|
(924,030
|
)
|
|
|
|
|
|
|
|
|
|
Future Net Cash Flows
|
|
|
1,889,640
|
|
|
|
2,048,880
|
|
10% Discount Factor
|
|
|
(805,518
|
)
|
|
|
(935,084
|
)
|
|
|
|
|
|
|
|
|
|
Standardized Measure of Discounted
Future Net Cash Flows
|
|
$
|
1,084,122
|
|
|
$
|
1,113,796
|
|
|
|
|
|
|
|
|
|
|
Share of equity
investee(1)
|
|
|
|
|
|
$
|
614,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents 48% of standardized
measure of discounted future net cash flows of Bois dArc
Energy as of December 31, 2005.
|
The following table sets forth the changes in the standardized
measure of discounted future net cash flows relating to proved
reserves for the years ended December 31, 2003, 2004 and
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Standardized Measure, Beginning of
Year
|
|
$
|
921,115
|
|
|
$
|
1,197,665
|
|
|
$
|
1,084,122
|
|
Net Change in Sales Price, Net of
Production Costs
|
|
|
309,775
|
|
|
|
(128,486
|
)
|
|
|
446,054
|
|
Development Costs Incurred During
the Year Which Were Previously Estimated
|
|
|
41,090
|
|
|
|
68,617
|
|
|
|
74,825
|
|
Revisions of Quantity Estimates
|
|
|
(53,933
|
)
|
|
|
3,303
|
|
|
|
(162,627
|
)
|
Accretion of Discount
|
|
|
128,029
|
|
|
|
170,908
|
|
|
|
115,192
|
|
Changes in Future Development and
Abandonment Costs
|
|
|
(6,894
|
)
|
|
|
(39,611
|
)
|
|
|
(27,137
|
)
|
Changes in Timing
|
|
|
(43,177
|
)
|
|
|
(164,971
|
)
|
|
|
14,620
|
|
Extensions and Discoveries
|
|
|
196,275
|
|
|
|
113,012
|
|
|
|
69,467
|
|
Purchases of Reserves in Place
|
|
|
47,229
|
|
|
|
62,112
|
|
|
|
355,272
|
|
Sales of Reserves in Place
|
|
|
(256
|
)
|
|
|
|
|
|
|
|
|
Formation of Bois dArc
Energy(1)
|
|
|
|
|
|
|
(46,612
|
)
|
|
|
|
|
Conversion of Bois dArc
Energy to Equity Investee
|
|
|
|
|
|
|
|
|
|
|
(586,014
|
)
|
Sales, Net of Production Costs
|
|
|
(189,356
|
)
|
|
|
(209,579
|
)
|
|
|
(252,369
|
)
|
Net Changes in Income Taxes
|
|
|
(152,232
|
)
|
|
|
57,764
|
|
|
|
(17,609
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized Measure, End of Year
|
|
$
|
1,197,665
|
|
|
$
|
1,084,122
|
|
|
$
|
1,113,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of Equity
Investee(2)
|
|
|
|
|
|
|
|
|
|
$
|
614,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Net change in reserves related to
the formation of Bois dArc Energy.
|
(2)
|
|
Represents 48% of standardized
measure of discounted future net cash flows of Bois dArc
Energy as of December 31, 2005
|
The estimates of proved oil and gas reserves utilized in the
preparation of the financial statements were estimated by
independent petroleum consultants of Lee Keeling and Associates
in accordance with guidelines
F-28
COMSTOCK
RESOURCES, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
established by the Securities and Exchange Commission and the
Financial Accounting Standards Board, which require that reserve
reports be prepared under existing economic and operating
conditions with no provision for price and cost escalation
except by contractual agreement. All of Comstocks reserves
are located onshore in the continental United States of America.
All of Bois dArc Energys reserves are located
offshore the continental United States of America.
Future cash inflows are calculated by applying year-end prices
adjusted for transportation and other charges to the year-end
quantities of proved reserves, except in those instances where
fixed and determinable price changes are provided by contractual
arrangements in existence at year-end.
Comstocks average year-end prices used in the reserve
estimates were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
Crude Oil (Per Barrel)
|
|
$
|
31.19
|
|
|
$
|
42.17
|
|
|
$
|
49.17
|
|
Natural Gas (Per Mcf)
|
|
$
|
6.44
|
|
|
$
|
5.86
|
|
|
$
|
8.27
|
|
Future development and production costs are computed by
estimating the expenditures to be incurred in developing and
producing proved oil and gas reserves at the end of the year,
based on year-end costs and assuming continuation of existing
economic conditions. Future income tax expenses are computed by
applying the appropriate statutory tax rates to the future
pre-tax net cash flows relating to proved reserves, net of the
tax basis of the properties involved. The future income tax
expenses give effect to permanent differences and tax credits,
but do not reflect the impact of future operations.
F-29
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders of Bois dArc
Energy, Inc.
We have audited the accompanying consolidated balance sheets of
Bois dArc Energy, Inc. and subsidiaries as of
December 31, 2004 and 2005 and the related combined
statements of operations, changes in equity and cash flows of
the Bois dArc Energy Predecessors for the year ended
December 31, 2003, and the period from January 1, 2004
to July 15, 2004 and the related consolidated statements of
operations, changes in equity and cash flows of Bois dArc
Energy, Inc. for the period from Inception (July 16,
2004) to December 31, 2004 and the year ended
December 31, 2005. These financial statements are the
responsibility of the management of Bois dArc Energy, Inc.
Our responsibility is to express an opinion on these financial
statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. We were not engaged to perform an
audit of Bois dArc Energy Inc.s internal control
over financial reporting. Our audit included consideration of
internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of Bois dArc Energy Inc.s
internal control over financial reporting. Accordingly, we
express no such opinion. An audit also includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles
used and significant estimates made by management, and
evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our
opinion.
In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Bois dArc Energy, Inc. and
subsidiaries at December 31, 2004 and 2005 and the combined
results of the Bois dArc Energy Predecessors
operations, changes in equity and their cash flows for the year
ended December 31, 2003 and the period from January 1,
2004 to July 15, 2004, and the consolidated results of
operations, changes in equity and cash flows of Bois dArc
Energy, Inc. and subsidiaries for the period from Inception
(July 16, 2004) to December 31, 2004 and the year
ended December 31, 2005 in conformity with
U.S. generally accepted accounting principles.
As discussed in Note 1 to the consolidated financial
statements, on January 1, 2003, the Company adopted
Statement of Financial Accounting Standards No. 143,
Accounting for Asset Retirement Obligations and on
January 1, 2004 the Company changed its method of
accounting for employee stock based compensation to the fair
value based method.
ERNST & YOUNG LLP
March 13, 2006
Dallas, Texas
F-30
BOIS
dARC ENERGY, INC
As of
December 31, 2004 and 2005
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
ASSETS
|
Cash and cash equivalents
|
|
$
|
2,416
|
|
|
$
|
12,043
|
|
Accounts receivable:
|
|
|
|
|
|
|
|
|
Oil and gas sales
|
|
|
9,140
|
|
|
|
25,520
|
|
Joint interest operations
|
|
|
5,558
|
|
|
|
8,364
|
|
Other current assets
|
|
|
1,476
|
|
|
|
4,245
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
18,590
|
|
|
|
50,172
|
|
Oil and gas properties, using
successful efforts accounting:
|
|
|
|
|
|
|
|
|
Proved properties
|
|
|
291,227
|
|
|
|
299,947
|
|
Unproved properties
|
|
|
8,566
|
|
|
|
13,533
|
|
Wells and related equipment and
facilities
|
|
|
444,403
|
|
|
|
620,777
|
|
Accumulated depreciation,
depletion and amortization
|
|
|
(233,243
|
)
|
|
|
(274,434
|
)
|
|
|
|
|
|
|
|
|
|
Net oil and gas properties
|
|
|
510,953
|
|
|
|
659,824
|
|
Other property and equipment, net
of accumulated depreciation of $1,436 and $875 at
December 31, 2004 and 2005, respectively
|
|
|
524
|
|
|
|
2,107
|
|
Other assets
|
|
|
516
|
|
|
|
799
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
530,583
|
|
|
$
|
712,902
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
Accounts payable
|
|
|
20,103
|
|
|
|
48,005
|
|
Accrued expenses
|
|
|
14,676
|
|
|
|
18,401
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
34,779
|
|
|
|
66,406
|
|
Bank credit facility
|
|
|
|
|
|
|
69,000
|
|
Payable to Comstock Resources
|
|
|
148,066
|
|
|
|
|
|
Deferred income taxes payable
|
|
|
|
|
|
|
123,256
|
|
Reserve for future abandonment
costs
|
|
|
28,253
|
|
|
|
35,034
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders and
members equity:
|
|
|
|
|
|
|
|
|
Class A Units,
10,000 units outstanding at December 31, 2004
|
|
|
10
|
|
|
|
|
|
Class B Units,
50,000,000 units outstanding at December 31, 2004
|
|
|
304,227
|
|
|
|
|
|
Common stock, $0.01 par,
100,000,000 shares authorized, 64,155,000 outstanding at
December 31, 2005
|
|
|
|
|
|
|
642
|
|
Additional paid-in capital
|
|
|
|
|
|
|
454,988
|
|
Retained earnings (deficit)
|
|
|
15,248
|
|
|
|
(36,424
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
319,485
|
|
|
|
419,206
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
530,583
|
|
|
$
|
712,902
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-31
BOIS
dARC ENERGY, INC.
BOIS dARC ENERGY PREDECESSORS
For the Year Ended December 31, 2003 and the Period
from January 1, 2004 to July 15, 2004
CONSOLIDATED STATEMENT OF OPERATIONS
For the Period from Inception (July 16, 2004) to
December 31, 2004
and for the Year Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Bois dArc
Energy
|
|
|
|
|
|
|
Predecessors
|
|
|
Bois dArc Energy
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Inception
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
(July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
2004 to
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(Amounts in thousands except per
share amounts)
|
|
|
Oil and gas sales
|
|
$
|
133,450
|
|
|
$
|
70,341
|
|
|
$
|
72,721
|
|
|
$
|
184,436
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas operating
|
|
|
22,290
|
|
|
|
15,233
|
|
|
|
16,602
|
|
|
|
37,089
|
|
Exploration
|
|
|
800
|
|
|
|
2,676
|
|
|
|
12,040
|
|
|
|
16,794
|
|
Depreciation, depletion and
amortization
|
|
|
44,285
|
|
|
|
22,831
|
|
|
|
21,761
|
|
|
|
42,854
|
|
Impairment
|
|
|
500
|
|
|
|
|
|
|
|
|
|
|
|
590
|
|
General and administrative, net
|
|
|
3,481
|
|
|
|
1,450
|
|
|
|
2,641
|
|
|
|
9,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
71,356
|
|
|
|
42,190
|
|
|
|
53,044
|
|
|
|
106,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
62,094
|
|
|
|
28,151
|
|
|
|
19,677
|
|
|
|
77,778
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
154
|
|
|
|
75
|
|
|
|
74
|
|
|
|
222
|
|
Interest expense
|
|
|
(9,580
|
)
|
|
|
(4,453
|
)
|
|
|
(2,665
|
)
|
|
|
(3,775
|
)
|
Formation costs
|
|
|
|
|
|
|
|
|
|
|
(1,838
|
)
|
|
|
|
|
Loss on sale of assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(9,426
|
)
|
|
|
(4,378
|
)
|
|
|
(4,429
|
)
|
|
|
(3,642
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes
|
|
|
52,668
|
|
|
|
23,773
|
|
|
|
15,248
|
|
|
|
74,136
|
|
Provision from income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(125,808
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before cumulative effect
of change in accounting principle
|
|
|
52,668
|
|
|
|
23,773
|
|
|
|
15,248
|
|
|
|
(51,672
|
)
|
Cumulative effect of change in
accounting principle
|
|
|
(739
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
51,929
|
|
|
$
|
23,773
|
|
|
$
|
15,248
|
|
|
$
|
(51,672
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share (unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.30
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.30
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average common and common
stock equivalent (units) shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
50,000
|
|
|
|
57,909
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
50,485
|
|
|
|
57,909
|
|
|
|
|
|
|
|
|
|
|
Pro forma computation related to
conversion to a corporation for income tax purposes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
52,668
|
|
|
$
|
23,773
|
|
|
$
|
15,248
|
|
|
$
|
74,136
|
|
Pro forma provision for income taxes
|
|
|
(18,434
|
)
|
|
|
(8,321
|
)
|
|
|
(5,807
|
)
|
|
|
(26,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income
|
|
$
|
34,234
|
|
|
$
|
15,452
|
|
|
$
|
9,441
|
|
|
$
|
47,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma earnings per share (unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.19
|
|
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
Weighted average common and common
stock equivalent shares (units) outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
50,000
|
|
|
|
57,909
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
50,485
|
|
|
|
59,655
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-32
BOIS
dARC ENERGY, INC.
BOIS dARC ENERGY PREDECESSORS
For the Year Ended December 31, 2003
and the Period from January 1, 2004 to July 15,
2004
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS AND
STOCKHOLDERS EQUITY
For the Period from Inception (July 16, 2004) to
December 31, 2004 and
For the Year Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Bois dArc
Energy
|
|
|
|
|
|
|
Predecessors
|
|
|
Bois dArc Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Retained
|
|
|
|
|
|
|
Comstock
|
|
|
Bois dArc
|
|
|
|
|
|
Class A
|
|
|
Class B
|
|
|
Common
|
|
|
Paid In
|
|
|
Earnings
|
|
|
|
|
|
|
Offshore
|
|
|
Participants
|
|
|
Combined
|
|
|
Units
|
|
|
Units
|
|
|
Stock
|
|
|
Capital
|
|
|
(Deficit)
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Balance at December 31, 2002
|
|
$
|
(36,018
|
)
|
|
$
|
55,150
|
|
|
$
|
19,132
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Distributions to owners
|
|
|
|
|
|
|
(6,112
|
)
|
|
|
(6,112
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
22,817
|
|
|
|
29,112
|
|
|
|
51,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2003
|
|
|
(13,201
|
)
|
|
|
78,150
|
|
|
|
64,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to owners
|
|
|
|
|
|
|
(946
|
)
|
|
|
(946
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions of assets, net of
liabilities assumed
|
|
|
(370
|
)
|
|
|
(87,406
|
)
|
|
|
(87,776
|
)
|
|
|
10
|
|
|
|
304,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
304,237
|
|
Net income
|
|
|
13,571
|
|
|
|
10,202
|
|
|
|
23,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,248
|
|
|
|
15,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
304,227
|
|
|
|
|
|
|
|
|
|
|
|
15,248
|
|
|
|
319,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion from LLC to a corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10
|
)
|
|
|
(304,227
|
)
|
|
|
500
|
|
|
|
303,727
|
|
|
|
|
|
|
|
(10
|
)
|
Public offering of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
120
|
|
|
|
144,960
|
|
|
|
|
|
|
|
145,080
|
|
Stock issuance costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,818
|
)
|
|
|
|
|
|
|
(1,818
|
)
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
8,119
|
|
|
|
|
|
|
|
8,141
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,672
|
)
|
|
|
(51,672
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
642
|
|
|
$
|
454,988
|
|
|
$
|
(36,424
|
)
|
|
$
|
419,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-33
BOIS
dARC ENERGY, INC.
BOIS dARC ENERGY PREDECESSORS
For the Year Ended December 31, 2003
and the Period from January 1, 2004 to July 15,
2004
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Period from Inception (July 16, 2004) to
December 31, 2004 and
For the Year Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Bois dArc
Energy
|
|
|
|
|
|
|
Predecessors
|
|
|
Bois dArc Energy
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Inception
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
(July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
2004 to
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
51,929
|
|
|
$
|
23,773
|
|
|
$
|
15,248
|
|
|
$
|
(51,672
|
)
|
Adjustments to reconcile net income
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle
|
|
|
739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
123,256
|
|
Stock based compensation
|
|
|
|
|
|
|
|
|
|
|
2,506
|
|
|
|
5,635
|
|
Amortization of loan costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
141
|
|
Loss on sale of assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89
|
|
Depreciation, depletion and
amortization
|
|
|
44,285
|
|
|
|
22,831
|
|
|
|
21,761
|
|
|
|
42,854
|
|
Impairments
|
|
|
500
|
|
|
|
|
|
|
|
|
|
|
|
590
|
|
Dry hole costs and lease impairments
|
|
|
72
|
|
|
|
1,527
|
|
|
|
10,892
|
|
|
|
2,353
|
|
Increase in accounts receivable
|
|
|
(10,974
|
)
|
|
|
(8,659
|
)
|
|
|
7,282
|
|
|
|
(19,186
|
)
|
Decrease (increase) in other
current assets
|
|
|
1,567
|
|
|
|
(199
|
)
|
|
|
(1,464
|
)
|
|
|
(2,769
|
)
|
Increase in accounts payable and
accrued expenses
|
|
|
25,883
|
|
|
|
11,715
|
|
|
|
(6,776
|
)
|
|
|
34,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
114,001
|
|
|
|
50,988
|
|
|
|
49,449
|
|
|
|
135,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Formation of Bois dArc
Energy, net of cash distributed
|
|
|
|
|
|
|
|
|
|
|
(24,054
|
)
|
|
|
|
|
Capital expenditures
|
|
|
(98,974
|
)
|
|
|
(83,273
|
)
|
|
|
(59,703
|
)
|
|
|
(189,771
|
)
|
Proceeds from sale of assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used for investing
activities
|
|
|
(98,974
|
)
|
|
|
(83,273
|
)
|
|
|
(83,757
|
)
|
|
|
(189,611
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings from Comstock Resources
|
|
|
4,293
|
|
|
|
31,649
|
|
|
|
64,889
|
|
|
|
16,000
|
|
Repayments to Comstock Resources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(164,066
|
)
|
Borrowings under bank credit
facility
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126,000
|
|
Repayments under bank credit
facility
|
|
|
(3,500
|
)
|
|
|
(1,944
|
)
|
|
|
(28,175
|
)
|
|
|
(57,000
|
)
|
Proceeds from issuance of
Class A Units
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
Redemption of Class A Units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10
|
)
|
Proceeds from issuance of common
stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
145,080
|
|
Stock and debt issuance costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,189
|
)
|
Distributions to equity owners
|
|
|
(6,112
|
)
|
|
|
(946
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used for)
financing activities
|
|
|
(5,319
|
)
|
|
|
28,759
|
|
|
|
36,724
|
|
|
|
63,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and
cash equivalents
|
|
|
9,708
|
|
|
|
(3,526
|
)
|
|
|
2,416
|
|
|
|
9,627
|
|
Cash and cash equivalents,
beginning of period
|
|
|
12,311
|
|
|
|
22,019
|
|
|
|
|
|
|
|
2,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
period
|
|
$
|
22,019
|
|
|
$
|
18,493
|
|
|
$
|
2,416
|
|
|
$
|
12,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest payments
|
|
$
|
598
|
|
|
$
|
218
|
|
|
$
|
2,665
|
|
|
$
|
3,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
F-34
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
Bois dArc Energy, Inc. (Bois dArc Energy
or the Company) is engaged in oil and natural gas
exploration, development and production in state and federal
waters in the Gulf of Mexico and is the successor to Bois
dArc Energy, LLC following its conversion from a limited
liability company to a corporation on May 10, 2005.
References herein to Bois dArc Energy or the
Company include Bois dArc Energy, LLC prior to
its conversion to a corporation.
In December 1997, Comstock Offshore LLC (Comstock
Offshore), an indirect wholly-owned subsidiary of Comstock
Resources, Inc. (Comstock), acquired from Bois
dArc Resources and other interest owners certain offshore
oil and natural gas properties, including the properties the
Company now owns at Ship Shoal blocks 66, 67, 68 and 69 and
South Pelto block 1. Bois dArc was a predecessor in
interest to Bois dArc Resources, Ltd., an entity owned by
two of the Companys executive officers, directors and
stockholders, Gary W. Blackie and Wayne L. Laufer. In connection
with the December 1997 acquisition, Comstock Offshore and Bois
dArc established a joint exploration venture to explore
for oil and natural gas in the Gulf of Mexico. Under the joint
exploration venture, Bois dArc was responsible for
developing a budget for exploration activities and for
generating exploration prospects in the Gulf of Mexico utilizing
3-D seismic
data and their extensive geological expertise in the region.
Comstock Offshore had to approve the budget and would advance
the funds for the acquisition of
3-D seismic
data and leases needed to conduct exploration activities.
Comstock Offshore was reimbursed for all advanced costs and was
entitled to a non-promoted working interest in each prospect
generated. For each successful discovery well drilled pursuant
to the joint exploration venture, Comstock issued to the two
principals of Bois dArc warrants exercisable for the
purchase of shares of Comstocks common stock. Successful
wells drilled under the exploration venture were operated by
Bois dArc Offshore, Ltd. pursuant to a joint operating
agreement entered into by the parties participating in the
prospect, including Comstock Offshore and the Bois dArc
Participants. Any future operation on the lease including
drilling additional wells on the acreage associated with the
prospect was conducted under the joint operating agreement and
had to be approved by the participating parties.
On July 16, 2004, Comstock, Bois dArc Resources,
Ltd. and Messrs. Blackie and Laufer formed the Company
to replace the joint exploration venture. Bois dArc
Resources, Ltd., Bois dArc Offshore, Ltd., and the other
entities owned by Messrs. Blackie and Laufer and who are
collectively referred to as Bois dArc, and
certain participants in their exploration activities, who are
collectively referred to as the Bois dArc
Participants, and Comstock Offshore contributed to the
Company substantially all of their Gulf of Mexico properties and
assigned to the Company their related liabilities, including
certain debt, in exchange for equity interests in the Company.
The Bois dArc Participants and Comstock Offshore are
collectively referred to as the Bois dArc Energy
Predecessors. The equity interests issued in exchange for
the contributions were determined by using a valuation of the
properties contributed by the particular contributors conducted
by Lee Keeling and Associates, Inc., independent petroleum
consultants, relative to the value of the properties contributed
by all contributors. Comstock Offshore contributed its Gulf of
Mexico properties and assigned $83.2 million of related
debt in exchange for an approximately 60% ownership interest.
Each of the Bois dArc Participants contributed its
interest in commonly owned Gulf of Mexico properties and they
assigned in the aggregate $28.2 million of related
liabilities in exchange for an approximately 40% aggregate
ownership interest. The Bois dArc Participants also
received $27.6 million in cash to equalize the amount that
Comstock Offshores debt exceeded its proportional share of
the liabilities assigned. Bois dArc Energy also reimbursed
Comstock Offshore $12.7 million and Bois dArc
$0.8 million for advances made under the exploration joint
venture for undrilled prospects.
The formation of the Company was a continuation of the joint
exploration venture as the owners and principals of the same
parties, Comstock Offshore and Bois dArc, are continuing
to explore for oil and gas in the Gulf of Mexico with the same
business objectives and the same management team. In addition,
all of the oil and gas properties developed under the joint
exploration venture were contributed to the Company. The
formation of the
F-35
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Company changed the legal structure of the partnership between
Comstock Offshore and Bois dArc but did not change the
underlying business operations of the joint exploration program
that began in late 1997.
The following table presents the assets and liabilities of
Comstock Offshore and the Bois dArc Participants that were
contributed to Bois dArc Energy at its formation:
|
|
|
|
|
|
|
Contributed to
|
|
|
|
Bois dArc
|
|
|
|
Energy
|
|
|
|
(In thousands)
|
|
|
Cash
|
|
$
|
17,030
|
|
Other current assets
|
|
|
21,992
|
|
Property and equipment, net
|
|
|
482,697
|
|
|
|
|
|
|
Total assets
|
|
|
521,719
|
|
Current liabilities and bank loan
|
|
|
(66,788
|
)
|
Payable to Comstock Resources
|
|
|
(83,177
|
)
|
Reserve for future abandonment
|
|
|
(26,443
|
)
|
|
|
|
|
|
Total liabilities
|
|
|
(176,408
|
)
|
|
|
|
|
|
Net assets
|
|
|
345,311
|
|
Cash distributed
|
|
|
(41,084
|
)
|
|
|
|
|
|
Net contribution
|
|
$
|
304,227
|
|
|
|
|
|
|
During the time Bois dArc Energy was a limited liability
company, it had three classes of membership
units class A, class B and
class C units. Class A units represented an interest
in the capital of the Company but no interest in the profits of
the Company and had voting rights. Class B units
represented an interest in the capital and profits of the
Company and had no voting or other decision-making rights except
as required by applicable law. Class C units represented an
interest only in the profits of the Company and had no voting or
other decision-making rights except as required by applicable
law.
|
|
(2)
|
Summary
of Significant Accounting Policies
|
Accounting policies used by Bois dArc Energy reflect oil
and gas industry practices and conform to accounting principles
generally accepted in the United States of America.
Basis
of Presentation
The accompanying financial statements reflect the consolidated
results of the Company, including the financial position as of
December 31, 2004 and 2005, the results of operations and
cash flows for the period from Inception through
December 31, 2004 and for the year ended December 31,
2005, and the combined results of operations and cash flows of
the Bois dArc Energy Predecessors for the year ended
December 31, 2003 and for the period from January 1,
2004 to July 15, 2004. The Bois dArc Energy
Predecessors commenced operations as a joint venture on
December 9, 1997 with the formation of Comstock Offshore,
its acquisition of certain oil and natural gas properties from a
predecessor of Bois dArc and the establishment of the
joint exploration venture. The Bois dArc Energy
Predecessors combined their respective Gulf of Mexico offshore
properties into Bois dArc Energy, a newly formed limited
liability company until its conversion to a corporation on
May 10, 2005. Comstock Offshore and Bois dArc
conducted joint exploration activities continuously for seven
and one-half years and had interests in the same offshore
properties. At the time of its formation, ownership in Bois
dArc Energy was based on the relative values of the
properties that each entity contributed, approximately 60% by
Comstock and 40% by the Bois dArc
F-36
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Participants. The operating agreement of Bois dArc Energy
provided that the board was to be composed of four persons, two
of which were appointed by Comstock Offshore and two of which
were appointed by the Bois dArc Participants. A majority
of the board of managers was required to take any action of the
board of managers (thereby requiring at least one of the
managers appointed by the other group to effect any decision),
and all significant matters required unanimous consent of the
managers. Accordingly, prior to its conversion to a corporation,
Bois dArc Energy was jointly controlled and managed. There
was an ongoing interest of both companies in the partnership and
a sharing of management.
The substance of the formation of the Company was that Comstock
Offshore and the Bois dArc Participants pooled their
separate interests in various properties for a single interest
in an entity that holds all of their separate offshore
properties. Management of the resulting joint venture was
consistent with that in place during the term of the joint
exploration venture. The Company was initially operated as a
joint venture and the net assets of the predecessors were
recorded at historical cost on the formation. The accompanying
combined financial statements of the Bois dArc Energy
Predecessors present the results of operations for the year
ended December 31, 2003 and for the period from
January 1, 2004 to July 15, 2004 of Comstock Offshore
and the Bois dArc Participants as they related to the
properties contributed to the Company on a combined basis.
Principles
of Consolidation
The consolidated financial statements include the accounts of
Bois dArc Energy and its wholly owned subsidiaries. All
significant intercompany accounts and transactions have been
eliminated in consolidation. The Company accounts for its
undivided interest in properties using the proportionate
consolidation method, whereby its share of assets, liabilities,
revenues and expenses are included in its consolidated financial
statements.
Use of
Estimates in the Preparation of Financial
Statements
The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period. Actual amounts could differ from those estimates.
Changes in the future estimated oil and natural gas reserves or
the estimated future cash flows attributable to the reserves
that are utilized for impairment analysis could have a
significant impact on the future results of operations.
Concentration
of Credit Risk and Accounts Receivable
Financial instruments that potentially subject the Company to a
concentration of credit risk consist principally of cash and
cash equivalents, and accounts receivable. Bois dArc
Energy places its cash with high credit quality financial
institutions and its derivative financial instruments with
financial institutions and other firms that management believes
have high credit rating. Substantially all of Bois dArc
Energys accounts receivable are due from either purchasers
of oil and natural gas or participants in oil and natural gas
wells for which Bois dArc Energy serves as the operator.
Generally, operators of oil and natural gas wells have the right
to offset future revenues against unpaid charges related to
operated wells. Oil and gas sales are generally unsecured. The
Companys credit losses consistently have been within
managements expectations. Bois dArc Energy has not
had any credit losses in the past and believes its accounts
receivable are fully collectable. Accordingly, no allowance for
doubtful accounts has been provided.
Fair
Value of Financial Instruments
The carrying amounts of cash and cash equivalents, accounts
receivable, other current assets and accounts payable and
accrued expenses approximate fair value due to the short
maturity of these instruments.
F-37
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Property
and Equipment
Bois dArc Energy follows the successful efforts method of
accounting for its oil and gas properties. Acquisition costs for
proved oil and gas properties, costs of drilling and equipping
productive wells and costs of unsuccessful development wells are
capitalized and amortized on an equivalent
unit-of-production
basis over the life of the remaining related oil and natural gas
reserves. Equivalent units are determined by converting oil to
natural gas at the ratio of six barrels of oil for one thousand
cubic feet of natural gas. Wells sharing common production
platforms and facilities comprise the cost centers which are
used for amortization purposes. The estimated future costs of
dismantlement, restoration and abandonment are included in the
combined balance sheets in the reserve for future abandonment
costs and expensed as part of depreciation, depletion and
amortization expense. Costs incurred to acquire oil and gas
leases are capitalized. Unproved oil and natural gas properties
are periodically assessed and any impairment in value is charged
to exploration expense. The costs of unproved properties which
are determined to be productive are transferred to proved oil
and natural gas properties and amortized on an equivalent
unit-of-production
basis. Exploratory expenses, including geological and
geophysical expenses and delay rentals for unevaluated oil and
natural gas properties, are charged to expense as incurred.
Exploratory drilling costs are initially capitalized as unproved
property but charged to expense if and when the well is
determined not to have found proved oil and natural gas
reserves. In accordance with Statement of Financial Accounting
Standards No. 19, exploratory drilling costs are evaluated
within a one-year period after the completion of drilling.
In accordance with the Statement of Financial Accounting
Standards No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets (SFAS 144),
Bois dArc Energy assesses the need for an impairment of
the costs capitalized of its oil and gas properties on a
property or cost center basis. If an impairment is indicated
based on undiscounted expected future cash flows, then an
impairment is recognized to the extent that net capitalized
costs exceed discounted expected future cash flows based on
escalated prices. In 2003 and 2005, Bois dArc Energy had a
$0.5 million and $0.6 million, respectively,
impairment of its oil and gas properties which primarily related
to some minor valued fields where an impairment was indicated
based on estimated future cash flows attributable to the
fields estimated proved oil and natural gas reserves.
Other property and equipment consists primarily of computer
equipment and furniture and fixtures which are depreciated over
estimated useful lives ranging from three to ten years on a
straight-line basis.
Segment
Reporting
Bois dArc Energy presently operates in one business
segment, the exploration and production of oil and natural gas
in the Gulf of Mexico.
Major
Purchasers
During the year ended December 31, 2005, the Company had
two purchasers of its oil and natural gas production which
individually accounted for 10% or more of total oil and gas
sales. During 2005 these purchasers accounted for 49% and 33% of
total oil and gas sales, respectively. From Inception through
December 31, 2004, Bois dArc Energy had two
purchasers of its oil and natural gas production which
individually accounted for 10% or more of total oil and gas
sales, and such purchasers accounted for 46% and 37% of total
oil and gas sales, respectively. For the period from
January 1, 2004 to July 15, 2004 the same purchasers
accounted for 42% and 41% of total oil and gas sales,
respectively. Three purchasers of oil and natural gas production
accounted for 32%, 24% and 23% of total 2003 oil and gas sales,
respectively.
Revenue
Recognition and Gas Balancing
Bois dArc Energy utilizes the sales method of accounting
for natural gas revenues whereby revenues are recognized based
on the amount of gas sold to purchasers. The amount of gas sold
may differ from the amount to
F-38
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
which the Company is entitled based on its revenue interests in
the properties. Bois dArc Energy did not have any
significant imbalance positions at December 31, 2003, 2004
or 2005.
General
and Administrative Expense
General and administrative expense is reduced by operating fee
income received by the Company, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
(July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
January 1,
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
2004 to July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
General and administrative expense
|
|
$
|
6,266
|
|
|
$
|
3,514
|
|
|
$
|
4,303
|
|
|
$
|
12,364
|
|
Operating fee income
|
|
$
|
(2,785
|
)
|
|
$
|
(2,064
|
)
|
|
$
|
(1,662
|
)
|
|
$
|
(3,033
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
expense, net
|
|
$
|
3,481
|
|
|
$
|
1,450
|
|
|
$
|
2,641
|
|
|
$
|
9,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The operating fee income is a reimbursement of the
Companys general and administrative expense. As the parent
of Comstock Offshore, Comstock provided certain general and
administrative services for Comstock Offshore prior to the
Companys formation. The allocation of Comstocks
general and administrative services to Comstock Offshore by
Comstock was based on the percentage of sales of Comstock
Offshore as compared to the consolidated sales of all of
Comstocks subsidiaries. Management of Comstock believes
this allocation method was reasonable and appropriate for
attributing corporate overhead costs to the activities of its
operating subsidiaries. Management estimated that the allocated
costs would have been similar if Comstock Offshore had operated
as an unaffiliated entity. The accompanying financial statements
include $3.7 million and $2.2 million of general and
administrative expense allocated to Comstock Offshore by
Comstock for 2003 and 2004, respectively.
General and administrative expenses for the period from
Inception to December 31, 2004, and for the year ended
December 31, 2005 include $120,000 and $150,000,
respectively, paid by Bois dArc Energy to Comstock for
accounting services under a service agreement.
Stock-based
Compensation
The Company follows the fair value based method prescribed in
Statement of Financial Accounting Standards No. 123,
Accounting for Stock-Based Compensation
(SFAS 123) in accounting for equity-based
compensation. Under the fair value based method, compensation
cost is measured at the grant date based on the fair value of
the award and is recognized on a straight-line basis over the
award vesting period.
Income
Taxes
The Bois dArc Energy Predecessors are either individuals
or partnerships or limited liability companies that pass through
their taxable income to their owners. From the date of its
formation until its conversion to a corporation on May 10,
2005, Bois dArc Energy was a limited liability company
that passed through its taxable income to its members.
Accordingly, no provision for federal or state corporate income
taxes was made in the accompanying financial statements for
periods prior to May 10, 2005.
Bois dArc Energy became a taxable entity as a result of
its conversion from a limited liability company to a corporation
on May 10, 2005. Bois dArc Energy accounts for income
taxes using the asset and liability method, whereby deferred tax
assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial
statement carrying amounts of assets and liabilities and their
respective tax basis, as well as
F-39
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
the future tax consequences attributable to the future
utilization of existing tax net operating loss and other types
of carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences and
carryforwards are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the
enactment date.
Comprehensive
Income
Comprehensive income is defined as the change in equity of a
business enterprise during a period from transactions and other
events and circumstances from non-owner sources. There is no
difference between comprehensive income and reported income.
Statements
of Cash Flows
For the purpose of the combined and consolidated statements of
cash flows, Bois dArc Energy considers all highly liquid
investments purchased with an original maturity of three months
or less to be cash equivalents.
Earnings
Per Share
Basic earnings per share is determined without the effect of any
outstanding potentially dilutive stock options or other
convertible securities and diluted earnings per share is
determined with the effect of outstanding stock options and
other convertible securities that are potentially dilutive. Bois
dArc Energy converted to a corporation and issued shares
of common stock in its initial public offering in May 2005.
Basic and diluted earnings per share for the period from
Inception (July 16, 2004) to December 31, 2004 and the
year ended December 31, 2005 were determined based upon the
Companys assumption that the shares issued for the
converted units were outstanding from Inception, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From Inception
|
|
|
|
(July 16, 2004)
|
|
|
|
through December 31,
2004
|
|
|
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
Units(1)
|
|
|
Unit(1)
|
|
|
|
Income
|
|
|
(Shares)
|
|
|
(Share)
|
|
|
|
(In thousands, except per unit
amounts)
|
|
|
Basic Earnings Per Unit (Share):
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
15,248
|
|
|
|
50,000
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Unit (Share):
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
15,248
|
|
|
|
50,000
|
|
|
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unit (Share) Grants and Options
|
|
|
|
|
|
|
485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Available to
Unitholders (Stockholders)
With Assumed Conversions
|
|
$
|
15,248
|
|
|
|
50,485
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
LLC Units were converted to
equivalent common shares as if the Companys conversion to
a corporation had occurred at Inception.
|
F-40
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
2005
|
|
|
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
Shares
|
|
|
Share
|
|
|
|
Income
|
|
|
(Units)(1)
|
|
|
(Unit)(1)
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Basic Earnings Per Share (Unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(51,672
|
)
|
|
|
57,909
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share (Unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(51,672
|
)
|
|
|
57,909
|
|
|
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock (Unit) Grants and Options
|
|
|
|
|
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Available to Common
Stockholders
(Unitholders) With Assumed Conversions
|
|
$
|
(51,672
|
)
|
|
|
57,909
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
LLC Units were converted to
equivalent common shares as if the Companys conversion to
a corporation had occurred at Inception.
|
(2)
|
|
For the year ended
December 31, 2005 the effect of stock grants and options
would have been anti-dilutive to the net loss.
|
Asset
Retirement Obligations
The Company adopted Statement of Financial Accounting Standards
No. 143 (SFAS 143) Accounting for
Asset Retirement Obligations, effective January 1,
2003. This statement requires that a liability is to be
recognized in the period in which an asset retirement obligation
(ARO) is incurred, in an amount equal to the
discounted estimated fair value of the obligation that is
capitalized. Thereafter, this liability is accreted up to the
final retirement cost.
The adoption of SFAS 143 effective January 1, 2003 by
the Company resulted in a cumulative effect adjustment to record
(i) a $4.5 million decrease in the carrying value of
oil and gas properties, (ii) a $1.2 million decrease
in accumulated depreciation, depletion and amortization,
(iii) a $2.6 million decrease in reserve for future
abandonment, and (iv) a loss of $739,000, which was
reflected as the cumulative effect of a change in accounting
principle.
The following pro forma data summarizes net income for the year
ended December 31, 2003 as if Bois dArc Energy had
adopted the provisions of SFAS 143 on December 31,
2002, including its aggregate pro forma asset retirement
obligations on that date of $17.8 million.
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Net income, as reported
|
|
$
|
51,929
|
|
Pro forma adjustments to reflect
retroactive adoption of SFAS 143
|
|
|
739
|
|
|
|
|
|
|
Pro forma net income
|
|
$
|
52,668
|
|
|
|
|
|
|
F-41
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Bois dArc Energys primary asset retirement
obligations relate to future plugging and abandonment expenses
on its oil and gas properties and related facilities disposal.
The following table summarizes the changes in Bois dArc
Energys total estimated liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Inception
|
|
|
|
|
|
|
Year Ended
|
|
|
January 1, 2004
|
|
|
(July 16, 2004)
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
to July 15,
|
|
|
to December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Beginning asset retirement
obligations
|
|
$
|
20,395
|
|
|
$
|
24,876
|
|
|
$
|
26,443
|
|
|
$
|
28,253
|
|
Cumulative effect adjustment
|
|
|
(2,560
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
New wells placed on production and
changes in estimates
|
|
|
444
|
|
|
|
797
|
|
|
|
1,566
|
|
|
|
5,276
|
|
Acquisition liabilities assumed
|
|
|
6,324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities settled
|
|
|
(680
|
)
|
|
|
|
|
|
|
(591
|
)
|
|
|
(422
|
)
|
Accretion expense
|
|
|
953
|
|
|
|
770
|
|
|
|
835
|
|
|
|
1,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending asset retirement obligations
|
|
$
|
24,876
|
|
|
$
|
26,443
|
|
|
$
|
28,253
|
|
|
$
|
35,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Accounting Standards
On December 16, 2004, the Financial Accounting Standards
Board (FASB) issued Statement 123 (revised
2004), Share-Based Payment
(SFAS 123R) that requires compensation costs
related to share-based payment transactions (issuance of stock
options and restricted stock) to be recognized in the financial
statements. With limited exceptions, the amount of compensation
cost is to be measured based on the grant date fair value of the
equity or liability instruments issued. Compensation cost is
recognized over the period that an employee provides service in
exchange for the award. Statement 123R replaces
SFAS 123 Accounting for Stock-Based
Compensation and supersedes APB 25. SFAS 123R is
effective for the first reporting period after June 15,
2005. Entities that use the
fair-value-based
method for either recognition or disclosure under SFAS 123
are required to apply SFAS 123R using a modified version of
prospective application whereby the entity is required to record
compensation expense for all awards it grants after the date of
adoption and the unvested portion of previously granted awards
that remain outstanding at the date of adoption. The Company
used a fair value-based measure in connection with its incentive
plan awards on formation. Therefore, SFAS 123R will not
have a significant impact on the Company.
In October 2003, the Bois dArc Energy Predecessors
acquired an additional working interest in the Ship Shoal 113
Unit for $4.6 million.
The Company entered into a $175.0 million bank credit
facility with The Bank of Nova Scotia and several other banks on
May 11, 2005. Borrowings under the credit facility are
limited to a borrowing base which is re-determined semi-annually
based on the banks estimates of the future net cash flows
of the Companys oil and natural gas properties. The
determination of the borrowing base is at the sole discretion of
the administrative agent and the bank group. As of
December 31, 2005, the borrowing base was
$100.0 million. The credit facility matures on May 11,
2009. Borrowings under the credit facility bear interest at the
Companys option at either (1) LIBOR plus a margin
that varies from 1.25% to 2.0% depending upon the ratio of the
amounts outstanding to the borrowing
F-42
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
base or (2) the base rate (which is the higher of the prime
rate or the federal funds rate) plus a margin that varies from
0% to 0.75% depending upon the ratio of the amounts outstanding
to the borrowing base. A commitment fee ranging from 0.375% to
0.50% (depending upon the ratio of the amounts outstanding to
the borrowing base) is payable on the unused borrowing base.
Indebtedness under the credit facility is secured by
substantially all of the Companys and its
subsidiaries assets, and all of the Companys
subsidiaries are guarantors of the indebtedness. The credit
facility contains covenants that restrict the payment of cash
dividends, borrowings, sales of assets, loans to others, capital
expenditures, investments, merger activity, hedging contracts,
liens and certain other transactions without the prior consent
of the lenders and requires the Company to maintain a ratio of
current assets to current liabilities of
one-to-one
and a ratio of indebtedness to earnings before interest, taxes,
depreciation, depletion, and amortization, exploration and
impairment expense of 2.5 to one. The credit facility requires
the Company to maintain a lien in favor of the lenders on
properties representing at least 80% of the total value of the
Companys proved reserves (which amount increases to 95%
upon the occurrence of an event of default). The Company was in
compliance with these covenants as of December 31, 2005.
|
|
(5)
|
Payable
to Comstock Resources
|
In connection with the formation of the Company, Comstock
provided a revolving line of credit to Bois dArc Energy
with a maximum outstanding amount of $200.0 million.
Approximately $152.4 million was borrowed on the line of
credit to repay the liabilities assigned to the Company at its
formation, including the $83.2 million payable to Comstock,
$13.5 million of advances made by Comstock Offshore and
Bois dArc under the joint exploration venture and
$55.7 million to refinance the bank loan and other
obligations of the Bois dArc Participants. Borrowings
under the credit facility bore interest at the Companys
option at either LIBOR plus 2% or the base rate (which is the
higher of the prime rate or the federal funds rate) plus 0.75%.
Interest expense of $2.7 million and $2.7 million was
charged by Comstock under the credit facility during the period
from Inception to December 31, 2004 and in 2005,
respectively. On May 11, 2005 the Company repaid the
outstanding balance of $158.0 million under the Comstock
provided credit facility with proceeds from the initial public
offering and borrowings under its bank credit facility.
Prior to the formation of Bois dArc Energy, Comstock made
advances to Comstock Offshore to fund Comstock
Offshores acquisition, development and exploration
activities. There were no repayment terms established by
Comstock for its wholly-owned subsidiary. Interest expense has
been included in the accompanying financial statements on the
advances made to Comstock Offshore based on Comstocks
average interest costs under its bank credit facility. The
accompanying financial statements include interest expense of
$9.0 million and $4.2 million for the year ended
December 31, 2003 and the period from January 1, 2004
to July 15, 2004, respectively, related to the advances
from Comstock to Comstock Offshore. The payable to Comstock was
refinanced in its entirety on the date of the Companys
formation by the contribution of $262.5 million to the
equity of the Company and by $83.2 million in borrowings
under the Companys $200.0 million credit facility
provided by Comstock, which matures on April 1, 2006.
|
|
(6)
|
Stockholders
and Members Equity
|
The authorized capital stock of Bois dArc Energy consists
of 100 million shares of common stock, $.01 par value
per share (the Common Stock) and 10 million
shares of preferred stock, $.01 par value per share. The
preferred stock may be issued in one or more series, and the
terms and rights of such stock will be determined by the Board
of Directors. There were no shares of preferred stock
outstanding.
While it was organized as a limited liability company, Bois
dArc Energy had three classes of membership
units class A, class B and
class C units. Class A units represented an interest
in the capital of the Company but no
F-43
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
interest in the profits of the Company and had voting rights.
Class B units represented an interest in the capital and
profits of the Company and had no voting or other
decision-making rights except as required by applicable law.
Class C units represented an interest only in the profits
of the Company and had no voting or other decision-making rights
except as required by applicable law. In connection with the
Companys conversion from a limited liability company to a
corporation, all outstanding limited liability units were
converted into shares of Common Stock except for the
Class A units which were redeemed at a price of $1 per
unit. The Company issued 50,000,000 shares of Common Stock
for all of the Class B units and 2,145,000 restricted
shares of Common Stock for all of the Class C units.
On May 11, 2005, the Company completed an initial public
offering of 13,500,000 shares of Common Stock at
$13.00 per share to the public. The Company sold
12,000,000 shares of Common Stock and received net proceeds
of $145.1 million and a selling stockholder sold
1,500,000 shares of which the Company received no proceeds.
|
|
(7)
|
Long Term
Incentive Plan
|
On July 16, 2004, the Companys unit holders approved
the 2004 Long-term Incentive Plan for management including
officers, directors, employees and consultants. The plan was
amended and restated on May 11, 2005 to reflect the
Companys conversion to a corporation (as restated, the
Incentive Plan). The Incentive Plan authorizes the
grant of non-qualified options to purchase shares of common
stock and the grant of restricted shares of Common Stock. The
options under the Incentive Plan have contractual lives of up to
ten years and become exercisable after lapses in vesting periods
ranging from one to five years from the grant date. The
Incentive Plan provides that awards in the aggregate cannot
exceed 11% of the total outstanding shares of Common Stock of
the Company. The initial awards of options to purchase
Class B units under the Incentive Plan were each converted
to options to purchase one share of Common Stock in connection
with the Companys conversion to a corporation.
The following table summarizes information about the Incentive
Plan stock options outstanding at December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
Shares
|
|
|
|
Weighted Average
|
|
Shares
|
Outstanding
|
|
Exercise Price
|
|
Remaining Life
|
|
Exercisable
|
|
|
(Years)
|
|
|
|
|
|
|
2,800,000
|
|
|
$
|
6.00
|
|
|
|
8.5
|
|
|
|
560,000
|
|
|
62,500
|
|
|
$
|
12.00
|
|
|
|
9.4
|
|
|
|
|
|
|
25,000
|
|
|
$
|
12.80
|
|
|
|
4.4
|
|
|
|
|
|
|
217,500
|
|
|
$
|
15.55
|
|
|
|
9.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,105,000
|
|
|
|
|
|
|
|
8.6
|
|
|
|
560,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes stock option activity under the
Incentive Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
Number
|
|
|
|
|
Exercise
|
|
|
of Shares
|
|
|
Exercise Price
|
|
Price
|
|
Initial Grants
|
|
|
2,800,000
|
|
|
$6.00
|
|
$6.00
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2004
|
|
|
2,800,000
|
|
|
$6.00
|
|
$6.00
|
Granted
|
|
|
305,000
|
|
|
$12.00 to $15.55
|
|
$14.60
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31,
2005
|
|
|
3,105,000
|
|
|
$6.00 to $15.55
|
|
$6.84
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31,
2005
|
|
|
560,000
|
|
|
$6.00
|
|
$6.00
|
|
|
|
|
|
|
|
|
|
F-44
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The value of the initial grants of options to purchase
class B units was determined to be $4.55 per option using
the Black-Scholes option pricing model and the following
assumptions: exercise price of $6.00 per unit; fair value on the
date of issuance of $8.42 per unit; dividend yield of 0%;
expected volatility of 29.8%; risk-free interest rate of 4.0%
and average expected life of 7.5 years. The fair value of
the 2005 option grants was estimated on the date of grant using
the Black-Scholes option pricing model with the following
weighted average assumptions: risk-free interest rate of 4.3%;
expected life of 8.9 years; expected volatility factor of
37.8; and 0% dividend yield. The estimated weighted average fair
value of options to purchase one share of common stock issued
under the Companys incentive plans was $4.55 in 2004 and
$7.63 in 2005. Compensation expense recognized for stock options
for the period from Inception through December 31, 2004 and
for the year ended December 31, 2005 was $1.2 million
and $2.8 million, respectively.
Also under the Incentive Plan, certain officers, managerial
employees and consultants were granted a right to receive
Class C units without cost to the recipient. The
restrictions on the Class C units lapsed over a five year
period. The Class C units were entitled to participate in
the appreciation of the Companys value and were
convertible to a maximum of one-half of a Class B unit. The
initial grants of Class C units under the Incentive Plan
were converted to restricted shares of Common Stock on a 2 for 1
basis upon the Companys conversion to a corporation.
Restricted stock grants were made for 10,000 shares in
2005. The weighted average fair value per share of the
restricted stock grants were $6.80 and $12.00 in 2004 and 2005,
respectively. In the aggregate, 2,155,000 restricted stock
grants have been awarded under the Incentive Plans. As of
December 31, 2005, 429,000 shares of such awards were
vested. A provision for the restricted stock grants is made over
the related vesting period. Compensation expense recognized for
restricted stock grants for the period from Inception through
December 31, 2004 and for the year ended December 31,
2005 was $1.3 million and $2.9 million, respectively.
Bois dArc Energy has a 401(k) profit sharing plan which
covers all of its employees. At its discretion, the Company may
match a certain percentage of the employees contributions
to the plan. The matching percentage is determined annually by
the Board of Directors. Bois dArc Energys matching
contributions to the plan were $8,000 and $32,000 in 2004 and
2005, respectively.
|
|
(9)
|
Commitments
and Contingencies
|
Guarantees
of Comstock Debt
In consideration for the $200.0 million credit facility
provided by Comstock prior to the Companys initial public
offering, Bois dArc Energy and each of its subsidiaries
agreed to become guarantors of Comstocks
67/8% senior
notes due 2012. Bois dArc Energy was also a guarantor of
and had agreed to pledge substantially all of its assets with
respect to Comstocks $400.0 million bank credit
facility. Following the Companys initial public offering
in May 2005, the Comstock provided credit facility was cancelled
and Bois dArc Energy was released as a guarantor of
Comstocks debt.
Contingencies
From time to time, Bois dArc Energy is involved in certain
litigation that arises in the normal course of its operations.
The Company does not believe the resolution of these matters
will have a material effect on the Companys financial
position or results of operations.
F-45
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Lease
Commitments
The Company rents office space under a noncancelable lease that
expires on April 30, 2012. Rent expense for 2004 and 2005
was $88,000 and $286,000, respectively. Minimum future payments
under the lease are as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
2006
|
|
$
|
377
|
|
2007
|
|
|
383
|
|
2008
|
|
|
388
|
|
2009
|
|
|
402
|
|
2010
|
|
|
412
|
|
Thereafter
|
|
|
560
|
|
|
|
|
|
|
|
|
$
|
2,522
|
|
|
|
|
|
|
|
|
(10)
|
Related
Party Transactions
|
An entity owned by the spouse of Wayne L. Laufer, the
Companys chief executive officer and a director, provided
accounting services to Bois dArc under a service
agreement. Bois dArc paid this entity $688,000 and
$494,000 for accounting services in 2003 and 2004, respectively.
In connection with the formation of Bois dArc Energy, this
agreement was terminated which resulted in a termination fee of
$1.2 million that is payable in monthly installments over a
two year period that commenced in October 2004. Subsequent to
the formation of Bois dArc Energy, this entity performed
services for the Company under a new consulting agreement. The
Company paid $128,000 for such services in 2005.
In July 2004 Bois dArc Energy entered into a service
agreement with Comstock pursuant to which Comstock provided
accounting services for $240,000 annually. This agreement was
subsequently modified in July 2005 to reduce the fees paid to
Comstock to $60,000 annually. The Company paid Comstock $120,000
and $150,000 in 2004 and 2005, respectively under this service
agreement.
|
|
(11)
|
Oil and
Gas Producing Activities
|
Set forth below is certain information regarding the aggregate
capitalized costs of oil and gas properties and costs incurred
for oil and gas property acquisition, development and
exploration activities:
Capitalized
Costs
|
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Proved properties
|
|
$
|
735,630
|
|
|
$
|
920,725
|
|
Unproved properties
|
|
|
8,566
|
|
|
|
13,533
|
|
Accumulated depreciation, deletion
and amortization
|
|
|
(233,243
|
)
|
|
|
(274,434
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
510,953
|
|
|
$
|
659,824
|
|
|
|
|
|
|
|
|
|
|
F-46
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Costs
Incurred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
Inception (July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
2004
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
to July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Property acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties
|
|
$
|
5,222
|
|
|
$
|
726
|
|
|
$
|
|
|
|
$
|
|
|
Unproved properties
|
|
|
1,438
|
|
|
|
2,049
|
|
|
|
120
|
|
|
|
5,159
|
|
Development costs
|
|
|
47,620
|
|
|
|
51,140
|
|
|
|
30,865
|
|
|
|
124,139
|
|
Exploration costs
|
|
|
51,452
|
|
|
|
31,298
|
|
|
|
30,261
|
|
|
|
77,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
105,732
|
|
|
$
|
85,213
|
|
|
$
|
61,246
|
|
|
$
|
207,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On July 31, 2001, Comstock Offshore entered into an
exploration agreement with Bois dArc, which replaced an
exploration agreement entered into on December 8, 1997
between the parties. The 2001 exploration agreement continued a
joint exploration program between Comstock Offshore and Bois
dArc covering the state coastal waters of Louisiana and
Texas and corresponding federal offshore waters in the Gulf of
Mexico. Under the joint exploration venture, Bois dArc
generated exploration prospects in the Gulf of Mexico utilizing
3-D seismic
data and its extensive geological expertise in the region.
Comstock Offshore advanced 100% of the funds for the acquisition
of 3-D
seismic data and leases. The amounts advanced by Comstock
Offshore for leasehold and seismic data acquisitions were
recorded as unevaluated properties and as exploration expense as
the reimbursements or repayment of such advances by Bois
dArc were not unconditional. The collection of the
advances was subject to a drillable prospect being developed
that Comstock Offshore, Bois dArc or other third parties
would agree to drill. For each drillable prospect generated
under the exploration venture, Comstock Offshore was reimbursed
for all previously advanced costs and was entitled to a 40%
non-promoted working interest in the prospect. The remaining
interest in the prospect was retained by Bois dArc. Bois
dArc sold a portion of the prospect interest to unrelated
entities. In connection with the formation of Bois dArc
Energy, the exploration agreement was terminated and Comstock
Offshore and Bois dArc were reimbursed $12.7 million
and $0.8 million, respectively, for advances made for
undrilled prospects.
Under the exploration agreement, the principals of Bois
dArc had the opportunity to earn warrants to purchase up
to 1,620,000 shares of common stock of Comstock. Warrants
to purchase 60,000 shares were earned for each prospect
that resulted in a successful discovery. The exercise price on
the warrants was determined based on the current market price
for Comstocks common stock on a semi-annual basis each
year that the venture was in existence. The principals of Bois
dArc earned warrants under the exploration agreement to
purchase an aggregate of 900,000 and 240,000 shares of
Comstocks common stock in 2003 and the period from
January 1, 2004 to July 15, 2004, respectively. The
value of the warrants based on the Black-Scholes option pricing
model was $8.36 per share or an aggregate of
$7.5 million in 2003 and $9.69 per share or
$2.3 million for the period from January 1, 2004 to
July 15, 2004. Such amounts were capitalized by Comstock
Offshore as a cost of oil and gas properties. Comstock Offshore
included the value of these warrants in its payable to parent
company.
Bois dArc Energy became a taxable entity as a result of
its conversion from a limited liability company to a corporation
on May 10, 2005. While Bois dArc Energy was a limited
liability company, taxable income passed through to its unit
owners. The Bois dArc Energy Predecessors were either
individuals, partnerships or limited
F-47
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
liability companies that pass through their taxable income to
their owners. Accordingly, provision for federal and state
corporate income taxes has been made only for the operations of
Bois dArc Energy from May 10, 2005 through
December 31, 2005 in the accompanying consolidated
financial statements. Deferred income taxes are provided to
reflect the future tax consequences or benefits of differences
between the tax basis of assets and liabilities and their
reported amounts in the financial statements using enacted tax
rates. Upon its conversion to a corporation on May 10,
2005, the Company established a $108.2 million provision
for deferred income taxes.
The following is an analysis of the consolidated income tax
expense for the period from May 10, 2005 to
December 31, 2005:
|
|
|
|
|
|
|
(In thousands)
|
|
|
Current
|
|
$
|
2,552
|
|
Deferred
|
|
|
123,256
|
|
|
|
|
|
|
|
|
$
|
125,808
|
|
|
|
|
|
|
In 2005, Bois dArc Energys effective tax rate of
169.7% was different from the amount computed by applying the
statutory federal income tax rate to income before provision for
income taxes. The sources and tax effects of these differences
are as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
Income tax (provision) at the
federal statutory rate of 35%
|
|
$
|
25,948
|
|
Benefit for period not taxed as an
entity
|
|
|
(9,039
|
)
|
Deferred taxes recognized upon
conversion to a taxable entity
|
|
|
108,199
|
|
Nondeductible stock-based
compensation
|
|
|
700
|
|
|
|
|
|
|
|
|
$
|
125,808
|
|
|
|
|
|
|
Excluding the one time charge of $108.2 million recognized
upon the conversion to a taxable entity, Bois dArcs
effective tax rate was 36% in 2005, which differed from the
statutory rate of 35% because of state income taxes and also due
to permanent book tax differences relating to stock-based
compensation.
Pro forma income tax expense represents the tax effects that
would have been reported had the Company been subject to
U.S. federal and state income taxes as a corporation for
all periods presented. Pro forma expenses are based upon the
statutory income tax rates and adjustments to income for
estimated permanent differences occurring during the period.
Actual rates and expenses could have differed had the Company
been subject to U.S. federal and state income taxes for all
periods presented. Therefore, the pro forma amounts are for
informational purposes only and are intended to be indicative of
the results of operations had the Company been subject to
U.S. federal and state income taxes for all periods
presented.
The following table presents the computation of the pro forma
income tax expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
January 1,
|
|
|
Inception (July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
2004
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
to July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Income before income taxes
|
|
$
|
52,668
|
|
|
$
|
23,773
|
|
|
$
|
15,248
|
|
|
$
|
74,136
|
|
Effective pro forma income tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
38
|
%
|
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma income tax expense
|
|
$
|
18,434
|
|
|
$
|
8,321
|
|
|
$
|
5,807
|
|
|
$
|
26,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-48
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The tax effects of significant temporary differences
representing the net deferred tax liability at December 31,
2005 was as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
Net deferred tax assets
(liabilities):
|
|
|
|
|
Property and equipment
|
|
$
|
(125,073
|
)
|
Stock options
|
|
|
1,355
|
|
Other assets
|
|
|
462
|
|
|
|
|
|
|
|
|
$
|
(123,256
|
)
|
|
|
|
|
|
|
|
(14)
|
Supplementary
Quarterly Financial Data (Unaudited)
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Bois dArc
Energy
|
|
|
|
|
|
|
Predecessors
|
|
|
Bois dArc Energy
|
|
|
|
First
|
|
|
Second
|
|
|
Total
|
|
|
Third
|
|
|
Fourth
|
|
|
Total
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Total oil and gas sales
|
|
$
|
29,908
|
|
|
$
|
40,433
|
|
|
$
|
70,341
|
|
|
$
|
37,358
|
|
|
$
|
35,363
|
|
|
$
|
72,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
9,154
|
|
|
$
|
18,997
|
|
|
$
|
28,151
|
|
|
$
|
10,393
|
|
|
$
|
9,284
|
|
|
$
|
19,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
7,031
|
|
|
$
|
16,742
|
|
|
$
|
23,773
|
|
|
$
|
7,635
|
|
|
$
|
7,613
|
|
|
$
|
15,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income as if
converted to a corporation
|
|
$
|
4,570
|
|
|
$
|
10,882
|
|
|
$
|
15,452
|
|
|
$
|
4,730
|
|
|
$
|
4,711
|
|
|
$
|
9,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share (unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15(1
|
)
|
|
$
|
0.15(1
|
)
|
|
$
|
0.30(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.15(1
|
)
|
|
$
|
0.15(1
|
)
|
|
$
|
0.30(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income per share
(unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09(1
|
)
|
|
$
|
0.09(1
|
)
|
|
$
|
0.19(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.09(1
|
)
|
|
$
|
0.09(1
|
)
|
|
$
|
0.19(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bois dArc Energy
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Total
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Total oil and gas sales
|
|
$
|
43,476
|
|
|
$
|
48,685
|
|
|
$
|
43,434
|
|
|
$
|
48,841
|
|
|
$
|
184,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
18,785
|
|
|
$
|
20,713
|
|
|
$
|
21,087
|
|
|
$
|
17,193
|
|
|
$
|
77,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
17,062
|
|
|
$
|
(92,441
|
)(2)
|
|
$
|
13,269
|
|
|
$
|
10,438
|
|
|
$
|
(51,672
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income as if
converted to a corporation
|
|
$
|
10,974
|
|
|
$
|
12,541
|
|
|
$
|
13,269
|
|
|
$
|
10,438
|
|
|
$
|
47,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share (unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.34
|
(1)
|
|
$
|
(1.62
|
)
|
|
$
|
0.21
|
|
|
$
|
0.17
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.33
|
(1)
|
|
$
|
(1.62
|
)(3)
|
|
$
|
0.21
|
|
|
$
|
0.16
|
|
|
$
|
(0.89
|
)(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income per share
(unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.21
|
(1)
|
|
$
|
0.22
|
|
|
$
|
0.21
|
|
|
$
|
0.17
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.21
|
(1)
|
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
$
|
0.16
|
|
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
LLC units were converted to
equivalent common shares as if the Companys conversion to
a corporation had occurred at inception.
|
(2)
|
|
Includes $108.2 million one
time tax provision upon conversion to a taxable entity.
|
(3)
|
|
Basic and diluted are the same due
to the net loss.
|
F-49
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(15)
|
Oil and
Gas Reserves Information (Unaudited)
|
Set forth below is a summary of the changes in Bois dArc
Energys net quantities of crude oil and natural gas
reserves for each of the year ended December 31, 2003, the
period from January 1, 2004 to July 15, 2004, the
period from July 16, 2004 to December 31, 2004 and the
year ended December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Period from Inception
|
|
|
|
|
|
|
Year Ended
|
|
|
January 1, 2004 to
|
|
|
(July 16, 2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
Oil
|
|
|
Gas
|
|
|
Oil
|
|
|
Gas
|
|
|
Oil
|
|
|
Gas
|
|
|
Oil
|
|
|
Gas
|
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
Proved Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
18,350
|
|
|
|
143,157
|
|
|
|
19,518
|
|
|
|
204,744
|
|
|
|
18,436
|
|
|
|
183,887
|
|
|
|
18,732
|
|
|
|
192,935
|
|
Revisions of previous estimates
|
|
|
(1,620
|
)
|
|
|
(2,024
|
)
|
|
|
(845
|
)
|
|
|
(39,298
|
)
|
|
|
(623
|
)
|
|
|
2,880
|
|
|
|
(969
|
)
|
|
|
(22,043
|
)
|
Extensions and discoveries
|
|
|
2,919
|
|
|
|
70,193
|
|
|
|
595
|
|
|
|
24,708
|
|
|
|
1,698
|
|
|
|
12,076
|
|
|
|
2,922
|
|
|
|
49,990
|
|
Purchases of minerals in place
|
|
|
1,330
|
|
|
|
8,649
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
|
|
|
(1,461
|
)
|
|
|
(15,231
|
)
|
|
|
(832
|
)
|
|
|
(6,267
|
)
|
|
|
(779
|
)
|
|
|
(5,908
|
)
|
|
|
(1,155
|
)
|
|
|
(14,896
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
|
19,518
|
|
|
|
204,744
|
|
|
|
18,436
|
|
|
|
183,887
|
|
|
|
18,732
|
|
|
|
192,935
|
|
|
|
19,530
|
|
|
|
205,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved Developed
Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
12,374
|
|
|
|
96,320
|
|
|
|
14,185
|
|
|
|
152,915
|
|
|
|
14,214
|
|
|
|
161,297
|
|
|
|
14,278
|
|
|
|
167,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
|
14,185
|
|
|
|
152,915
|
|
|
|
14,214
|
|
|
|
161,297
|
|
|
|
14,278
|
|
|
|
167,730
|
|
|
|
15,316
|
|
|
|
175,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth the standardized measure of
discounted future net cash flows relating to proved reserves at
December 31, 2003, 2004 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Cash Flows Relating to Proved
Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Cash Flows
|
|
$
|
1,911,143
|
|
|
$
|
1,949,678
|
|
|
$
|
3,234,675
|
|
Future Costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
|
|
|
(239,103
|
)
|
|
|
(331,887
|
)
|
|
|
(313,342
|
)
|
Development and Abandonment
|
|
|
(135,709
|
)
|
|
|
(124,121
|
)
|
|
|
(169,238
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
(920,987
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Net Cash Flows
|
|
|
1,536,331
|
|
|
|
1,493,670
|
|
|
|
1,831,108
|
|
10% Discount Factor
|
|
|
(472,282
|
)
|
|
|
(496,946
|
)
|
|
|
(548,683
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized Measure of
Discounted Future
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Flows
|
|
$
|
1,064,049
|
|
|
$
|
996,724
|
|
|
$
|
1,282,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes have been deducted only in 2005 because the Bois
dArc Energy Predecessors are either individuals or
partnerships or limited liability companies that pass through
their taxable income to their owners and Bois dArc Energy
was organized as a limited liability company prior to its
conversion to a corporation in May 2005.
F-50
BOIS
dARC ENERGY, INC.
BOIS
dARC ENERGY PREDECESSORS
NOTES TO
COMBINED AND CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table sets forth the changes in the standardized
measure of discounted future net cash flows relating to proved
reserves for the year ended December 31, 2003, the period
from January 1, 2004 to July 15, 2004, the period from
July 16, 2004 to December 31, 2004 and for the year
ended December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
|
|
|
|
Period from
|
|
|
Inception (July 16,
|
|
|
|
|
|
|
Year Ended
|
|
|
January 1, 2004
|
|
|
2004) to
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
to July 15,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2004
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Standardized Measure, Beginning of
Period
|
|
$
|
655,370
|
|
|
$
|
1,064,049
|
|
|
$
|
993,124
|
|
|
$
|
996,724
|
|
Net Change in Sales Price, Net of
Production Costs
|
|
|
116,656
|
|
|
|
15,659
|
|
|
|
29,256
|
|
|
|
687,692
|
|
Development Costs Incurred During
the Period Which Were Previously Estimated
|
|
|
28,508
|
|
|
|
50,354
|
|
|
|
19,523
|
|
|
|
28,319
|
|
Revisions of Quantity Estimates
|
|
|
(39,371
|
)
|
|
|
(134,727
|
)
|
|
|
(3,119
|
)
|
|
|
(162,481
|
)
|
Accretion of Discount
|
|
|
65,537
|
|
|
|
53,203
|
|
|
|
49,656
|
|
|
|
99,672
|
|
Changes in Future Development and
Abandonment Costs
|
|
|
(18,269
|
)
|
|
|
(22,097
|
)
|
|
|
(11,274
|
)
|
|
|
(22,674
|
)
|
Extensions and Discoveries
|
|
|
319,652
|
|
|
|
90,215
|
|
|
|
90,093
|
|
|
|
475,944
|
|
Purchases of Reserves in Place
|
|
|
56,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, Net of Production Costs
|
|
|
(111,160
|
)
|
|
|
(55,108
|
)
|
|
|
(56,119
|
)
|
|
|
(147,347
|
)
|
Changes in Timing of Production
|
|
|
(9,185
|
)
|
|
|
(68,424
|
)
|
|
|
(114,416
|
)
|
|
|
(27,815
|
)
|
Net Changes in Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(645,609
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized Measure, End of Period
|
|
$
|
1,064,049
|
|
|
$
|
993,124
|
|
|
$
|
996,724
|
|
|
$
|
1,282,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The estimates of proved oil and gas reserves utilized in the
preparation of the financial statements were estimated by Lee
Keeling and Associates, Inc., independent petroleum consultants,
in accordance with guidelines established by the Securities and
Exchange Commission and the Financial Accounting Standards
Board, which require that reserve reports be prepared under
existing economic and operating conditions with no provision for
price and cost escalation except by contractual agreement.
Substantially all of Bois dArc Energys reserves are
located offshore in the federal and state waters of the Gulf of
Mexico.
Future cash inflows are calculated by applying year-end prices
adjusted for transportation and other charges to the year-end
quantities of proved reserves, except in those instances where
fixed and determinable price changes are provided by contractual
arrangements in existence at year-end.
Bois dArc Energys average year-end prices used in
the reserve estimates were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
Crude Oil (Per Barrel)
|
|
$
|
31.50
|
|
|
$
|
42.14
|
|
|
$
|
57.92
|
|
Natural Gas (Per Mcf)
|
|
$
|
6.33
|
|
|
$
|
6.01
|
|
|
$
|
10.21
|
|
Future development and production costs are computed by
estimating the expenditures to be incurred in developing and
producing proved oil and gas reserves at the end of the year,
based on year-end costs and assuming continuation of existing
economic conditions.
F-51
Exhibit Index
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
3
|
.1(a)
|
|
Restated Articles of Incorporation
(incorporated by reference to Exhibit 3.1 to our Annual
Report on
Form 10-K
for the year ended December 31, 1995).
|
|
3
|
.1(b)
|
|
Certificate of Amendment to the
Restated Articles of Incorporation dated July 1, 1997
(incorporated by reference to Exhibit 3.1 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 1997).
|
|
3
|
.2
|
|
Bylaws (incorporated by reference
to Exhibit 3.2 to our Registration Statement on
Form S-3,
dated October 25, 1996).
|
|
4
|
.1
|
|
Rights Agreement dated as of
December 14, 2000, by and between Comstock and American
Stock Transfer and Trust Company, as Rights Agent (incorporated
herein by reference to Exhibit 1 to our Registration
Statement on
Form 8-A
dated January 11, 2001).
|
|
4
|
.2
|
|
Certificate of Designation,
Preferences and Rights of Series B Junior Participating
Preferred Stock (incorporated by reference to Exhibit 2 to
our Registration Statement on
Form 8-A
dated January 11, 2001).
|
|
4
|
.3
|
|
Indenture dated February 25,
2004 between Comstock, the guarantors and The Bank of New York
Trust Company, N.A., Trustee for debt securities issued by
Comstock Resources, Inc. (incorporated by reference to
Exhibit 4.6 to our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
|
4
|
.4
|
|
First Supplemental Indenture,
dated February 25, 2004 between Comstock, the guarantors
and The Bank of New York Trust Company, N.A., Trustee for the
67/8% Senior
Notes due 2012 (incorporated by reference to Exhibit 4.7 to
our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
|
4
|
.5
|
|
Second Supplemental Indenture,
dated March 11, 2004 between Comstock, the guarantors and
The Bank of New York Trust Company, N.A. for the
67/8% Senior
Notes due 2012 (incorporated by reference to Exhibit 4.1 to
our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
|
4
|
.6
|
|
Third Supplemental Indenture dated
July 16, 2004 between Comstock, the guarantors and The Bank
of New York Trust Company, N.A., Trustee (incorporated by
reference to Exhibit 4.1 to our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
|
4
|
.7
|
|
Fourth Supplemental Indenture
dated May 20, 2005 between Comstock, the guarantors and The
Bank of New York Trust Company, N.A., Trustee (incorporated by
reference to Exhibit 4.1 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2005).
|
|
10
|
.1
|
|
Amended and Restated Credit
Agreement, dated February 25, 2004, among Comstock, as the
borrower, the lenders from time to time thereto, Bank of
Montreal, as administrative agent and issuing bank, Bank of
America, N.A., as syndication agent and Comerica Bank, Fortis
Capital Corp., and Union Bank of California, N.A. as
co-documentation agents (incorporated by reference to
Exhibit 10.7 to our Annual Report on
Form 10-K
for the year ended December 31, 2003).
|
|
10
|
.2
|
|
Amendment No. 1 dated
March 31, 2004 to the Amended and Restated Credit
Agreement, among Comstock, the lenders named therein, Bank of
Montreal, as administrative agent and issuing bank (incorporated
by reference to Exhibit 10.1 to our Quarterly Report on
Form 10-Q
the quarter ended June 30, 2004).
|
|
10
|
.3
|
|
Amendment No. 2 dated
July 16, 2004 to the Amended and Restated Credit Agreement
among Comstock, the lenders named therein, and the Bank of
Montreal, as administrative agent and issuing bank (incorporated
by reference to Exhibit 10.2 to our Quarterly Report on
Form 10-Q
the quarter ended March 31, 2004).
|
|
10
|
.4
|
|
Amendment No. 3 dated
December 30, 2005 to the Amended and Restated Credit
Agreement among Comstock, the lenders names therein, and the
Bank of Montreal, as administrative agent and issuing bank.
|
|
10
|
.5#
|
|
Employment Agreement dated
June 1, 2002, by and between Comstock and M. Jay Allison
(incorporated by reference to Exhibit 10.1 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 2002).
|
|
10
|
.6#
|
|
First Amendment to Employment
Agreement dated July 16, 2004, by and between Comstock and
M. Jay Allison (incorporated by reference to Exhibit 10.8
to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
|
10
|
.7#
|
|
Employment Agreement dated
June 1, 2002, by and between Comstock and Roland O. Burns
(incorporated by reference to Exhibit 10.2 to our Quarterly
Report on
Form 10-Q
for the quarter ended June 30, 2002).
|
|
10
|
.8#
|
|
First Amendment to Employment
Agreement dated July 16, 2004, by and between Comstock and
Roland O. Burns (incorporated by reference to Exhibit 10.8
to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.9#
|
|
Comstock Resources, Inc. 1999
Long-term Incentive Plan (As restated on April 1, 2001)
(incorporated by reference to Exhibit 10.8 to our Annual
Report on
Form 10-K
for the year ended December 31, 2004).
|
|
10
|
.10#
|
|
Amendment No. 2 dated
April 7, 2004 to the Comstock Resources, Inc. 1999
Long-term Incentive Plan (incorporated by reference to
Exhibit 10.1 to our Quarterly Report on
Form 10-Q
for the quarter ended March 31, 2004).
|
|
10
|
.11#
|
|
Form of Nonqualified Stock Option
Agreement between Comstock and certain officers and directors of
Comstock (incorporated by reference to Exhibit 10.2 to our
Quarterly Report on
Form 10-Q
for the year ended June 30, 1999).
|
|
10
|
.12#
|
|
Form of Restricted Stock Agreement
between Comstock and certain officers of Comstock (incorporated
by reference to Exhibit 10.3 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 1999).
|
|
10
|
.13
|
|
Warrant Agreement dated
July 31, 2001 by and between Comstock and Gary W. Blackie
and Wayne L. Laufer (incorporated by reference to
Exhibit 10.1 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2001).
|
|
10
|
.15
|
|
Contribution Agreement dated
July 16, 2004, among Bois dArc Energy, LLC, Bois
dArc Properties, LP, Bois dArc Resources, Ltd.,
Wayne L. Laufer, Gary W. Blackie, Haro Investments LLC, such
other persons listed on the signature pages thereto, Comstock
Offshore LLC, and Comstock Resources, Inc. (incorporated by
reference to Exhibit 10.2 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
|
10
|
.16
|
|
Amended and Restated Operating
Agreement, dated as of August 23, 2004, to be effective
July 16, 2004, of Bois dArc Energy, LLC (incorporated
by reference to Exhibit 3.2 to Bois dArc
Energys Registration Statement on
Form S-1
(File
No. 33-119511)).
|
|
10
|
.17
|
|
Services Agreement dated
July 16, 2004, between Comstock Resources, Inc. and Bois
dArc Energy, LLC (incorporated by reference to
Exhibit 10.3 to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004).
|
|
10
|
.18
|
|
Lease between Stonebriar I Office
Partners, Ltd. and Comstock Resources, Inc. dated May 6,
2004 (incorporated by reference to Exhibit 10.24 to our
Annual Report on
Form 10-K
for the year ended December 31, 2004).
|
|
10
|
.19
|
|
First Amendment to the Lease
Agreement dated August 25, 2005 between Stonebriar I Office
Partners, Ltd. and Comstock Resources, Inc.
|
|
21
|
|
|
Subsidiaries of the Company.
|
|
23
|
.1*
|
|
Consent of Ernst & Young
LLP.
|
|
23
|
.2
|
|
Consent of Independent Petroleum
Engineers.
|
|
31
|
.1*
|
|
Chief Executive Officer
certification under Section 302 of the Sarbanes-Oxley Act
of 2002.
|
|
31
|
.2*
|
|
Chief Financial Officer
certification under Section 302 of the Sarbanes-Oxley Act
of 2002.
|
|
32
|
.1+
|
|
Chief Executive Officer
certification under Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
32
|
.2+
|
|
Chief Financial Officer
certification under Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
|
|
*
|
|
Filed herewith.
|
+
|
|
Furnished herewith.
|
#
|
|
Management contract or compensatory
plan document.
|
|
|
Previously filed.
|