Consolidated Balance Sheet
|
|
(in thousands, except per share data)
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
36,258 |
|
|
$ |
37,542 |
|
Accounts receivable
|
|
|
9,145 |
|
|
|
6,689 |
|
Coal inventory
|
|
|
3,257 |
|
|
|
1,863 |
|
Parts and supply inventory
|
|
|
2,161 |
|
|
|
2,202 |
|
Other
|
|
|
93 |
|
|
|
580 |
|
Total current assets
|
|
|
50,914 |
|
|
|
48,876 |
|
Coal properties, at cost:
|
|
|
|
|
|
|
|
|
Land, buildings and equipment
|
|
|
141,027 |
|
|
|
137,707 |
|
Mine development
|
|
|
66,976 |
|
|
|
66,614 |
|
|
|
|
208,003 |
|
|
|
204,321 |
|
Less - accumulated DD&A
|
|
|
(50,201 |
) |
|
|
(42,493 |
) |
|
|
|
157,802 |
|
|
|
161,828 |
|
Investment in Savoy
|
|
|
13,145 |
|
|
|
12,133 |
|
Investment in Sunrise Energy
|
|
|
3,834 |
|
|
|
3,297 |
|
Other assets
|
|
|
8,949 |
|
|
|
6,294 |
|
|
|
$ |
234,644 |
|
|
$ |
232,428 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Bank debt
|
|
$ |
12,500 |
|
|
$ |
17,500 |
|
Accounts payable and accrued liabilities
|
|
|
9,293 |
|
|
|
10,471 |
|
Income taxes
|
|
|
653 |
|
|
|
5,125 |
|
Total current liabilities
|
|
|
22,446 |
|
|
|
33,096 |
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
33,464 |
|
|
|
31,128 |
|
Asset retirement obligations
|
|
|
2,347 |
|
|
|
2,276 |
|
Other
|
|
|
5,693 |
|
|
|
4,935 |
|
Total long-term liabilities
|
|
|
41,504 |
|
|
|
38,339 |
|
Total liabilities
|
|
|
63,950 |
|
|
|
71,435 |
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
Preferred Stock, $.10 par value, 10,000 shares authorized; none issued
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 100,000 shares authorized; 28,316 and 28,309 shares outstanding, respectively
|
|
|
283 |
|
|
|
283 |
|
Additional paid-in capital
|
|
|
87,153 |
|
|
|
85,984 |
|
Retained earnings
|
|
|
83,216 |
|
|
|
74,685 |
|
Accumulated other comprehensive income
|
|
|
42 |
|
|
|
41 |
|
Total stockholders’ equity
|
|
|
170,694 |
|
|
|
160,993 |
|
|
|
$ |
234,644 |
|
|
$ |
232,428 |
|
See accompanying notes.
Consolidated Statement of Comprehensive Income
|
|
(in thousands, except per share data)
|
|
|
|
|
|
Six months ended
|
|
|
Three months ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Coal sales
|
|
$ |
62,107 |
|
|
$ |
66,101 |
|
|
$ |
32,487 |
|
|
$ |
32,136 |
|
Equity income - Savoy
|
|
|
2,498 |
|
|
|
3,123 |
|
|
|
680 |
|
|
|
1,681 |
|
Equity income (loss) - Sunrise Energy
|
|
|
32 |
|
|
|
544 |
|
|
|
(24 |
) |
|
|
119 |
|
Other
|
|
|
4,494 |
|
|
|
1,757 |
|
|
|
2,032 |
|
|
|
(272 |
) |
|
|
|
69,131 |
|
|
|
71,525 |
|
|
|
35,175 |
|
|
|
33,664 |
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
37,249 |
|
|
|
36,610 |
|
|
|
18,816 |
|
|
|
17,902 |
|
DD&A
|
|
|
7,750 |
|
|
|
6,736 |
|
|
|
3,944 |
|
|
|
3,382 |
|
Coal exploration costs
|
|
|
1,122 |
|
|
|
272 |
|
|
|
703 |
|
|
|
151 |
|
SG&A
|
|
|
3,660 |
|
|
|
3,401 |
|
|
|
1,805 |
|
|
|
1,657 |
|
Interest
|
|
|
528 |
|
|
|
706 |
|
|
|
257 |
|
|
|
342 |
|
|
|
|
50,309 |
|
|
|
47,725 |
|
|
|
25,525 |
|
|
|
23,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
18,822 |
|
|
|
23,800 |
|
|
|
9,650 |
|
|
|
10,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
3,876 |
|
|
|
3,147 |
|
|
|
1,992 |
|
|
|
1,310 |
|
Deferred
|
|
|
2,335 |
|
|
|
5,920 |
|
|
|
1,200 |
|
|
|
2,465 |
|
|
|
|
6,211 |
|
|
|
9,067 |
|
|
|
3,192 |
|
|
|
3,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income*
|
|
$ |
12,611 |
|
|
$ |
14,733 |
|
|
$ |
6,458 |
|
|
$ |
6,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.45 |
|
|
$ |
0.52 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
Diluted
|
|
$ |
0.44 |
|
|
$ |
0.51 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
28,312 |
|
|
|
28,089 |
|
|
|
28,314 |
|
|
|
28,133 |
|
Diluted
|
|
|
28,719 |
|
|
|
28,617 |
|
|
|
28,675 |
|
|
|
28,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________________________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*There is no material difference between net income
and comprehensive income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
|
|
Consolidated Statement of Cash Flows
|
|
(in thousands)
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Operating activities:
|
|
|
|
|
|
|
Cash provided by operating activities
|
|
$ |
13,700 |
|
|
$ |
27,861 |
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Capital expenditures for coal properties
|
|
|
(4,229 |
) |
|
|
(12,558 |
) |
Investment in Sunrise Energy
|
|
|
(506 |
) |
|
|
|
|
Purchase of marketable securities
|
|
|
(1,253 |
) |
|
|
|
|
Other
|
|
|
83 |
|
|
|
(121 |
) |
Cash used in investing activities
|
|
|
(5,905 |
) |
|
|
(12,679 |
) |
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Payments to bank
|
|
|
(5,000 |
) |
|
|
(5,000 |
) |
Dividends
|
|
|
(4,080 |
) |
|
|
(3,505 |
) |
Other
|
|
|
1 |
|
|
|
578 |
|
Cash used in financing activities
|
|
|
(9,079 |
) |
|
|
(7,927 |
) |
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(1,284 |
) |
|
|
7,255 |
|
Cash and cash equivalents, beginning of period
|
|
|
37,542 |
|
|
|
10,277 |
|
Cash and cash equivalents, end of period
|
|
$ |
36,258 |
|
|
$ |
17,532 |
|
See accompanying notes.
Consolidated Statement of Stockholders' Equity
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Common Stock
|
|
|
Additional Paid-in Capital
|
|
|
Retained Earnings
|
|
|
AOCI*
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2012
|
|
|
28,309 |
|
|
$ |
283 |
|
|
$ |
85,984 |
|
|
$ |
74,685 |
|
|
$ |
41 |
|
|
$ |
160,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
1,196 |
|
|
|
|
|
|
|
|
|
|
|
1,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
7 |
|
|
|
|
|
|
|
(27 |
) |
|
|
|
|
|
|
1 |
|
|
|
(26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,080 |
) |
|
|
|
|
|
|
(4,080 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,611 |
|
|
|
|
|
|
|
12,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2012
|
|
|
28,316 |
|
|
$ |
283 |
|
|
$ |
87,153 |
|
|
$ |
83,216 |
|
|
$ |
42 |
|
|
$ |
170,694 |
|
*Accumulated Other Comprehensive Income
See accompanying notes.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) General Business
The interim financial data is unaudited; however, in our opinion, it includes all adjustments, consisting only of normal recurring adjustments necessary for a fair statement of the results for the interim periods. The financial statements included herein have been prepared pursuant to the SEC’s rules and regulations; accordingly, certain information and footnote disclosures normally included in GAAP financial statements have been condensed or omitted.
The results of operations and cash flows for the six months ended June 30, 2012 are not necessarily indicative of the results to be expected for future quarters or for the year ending December 31, 2012. To maintain consistency and comparability, certain 2011 amounts have been reclassified to conform to the 2012 presentation.
Our organization and business, the accounting policies we follow and other information, are contained in the notes to our consolidated financial statements filed as part of our 2011 Form 10-K. This quarterly report should be read in conjunction with such 10-K.
The consolidated financial statements include the accounts of Hallador Energy Company (the Company) and its wholly-owned subsidiary Sunrise Coal, LLC (Sunrise). All significant intercompany accounts and transactions have been eliminated. We are engaged in the production of thermal coal from an underground mine located in western Indiana. We own a 45% equity interest in Savoy Energy L.P., a private oil and gas company which has operations in Michigan and a 50% interest in Sunrise Energy, LLC, a private entity engaged in natural gas operations in the same vicinity as our coal mine.
(2) Notes Payable
In December 2008, we entered into a new loan agreement with a bank consortium that provides for a $40 million term loan and a $30 million revolving credit facility. At June 30, 2012, we owed $12.5 million on the term loan and nil on the revolver. The debt matures in December of 2012. We pay a .5% commitment fee on the unused revolver. Substantially all of Sunrise's assets are pledged under this loan agreement and we are the guarantor. The loan agreement requires customary covenants, required financial ratios and restrictions on distributions. Closing costs on this loan agreement were about $1.2 million and are being amortized using the effective interest method over its term which ends near the end of 2012. The current interest rate is LIBOR-one month (0.25%) plus 2.50% or 2.75%.
We expect to negotiate a new loan agreement with our banks sometime before the end of the year.
(3) Investment in Savoy
We own a 45% interest in Savoy Energy L.P., a private company engaged in the oil and gas business primarily in the State of Michigan. Savoy uses the successful efforts method of accounting. We account for our interest using the equity method of accounting.
Below (in thousands) to the 100% are a condensed balance sheet at June 30, 2012 and a condensed statement of operations for the six months ended June 30, 2012 and 2011.
Condensed Balance Sheet
|
|
|
|
|
|
2012
|
|
|
|
|
|
Current assets
|
|
$ |
18,486 |
|
Oil and gas properties, net
|
|
|
20,692 |
|
|
|
$ |
39,178 |
|
|
|
|
|
|
Total liabilities
|
|
$ |
10,178 |
|
Partners' capital
|
|
|
29,000 |
|
|
|
$ |
39,178 |
|
Condensed Statement of Operations
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ |
17,261 |
|
|
$ |
15,325 |
|
Expenses
|
|
|
(11,719 |
) |
|
|
(8,426 |
) |
Net income
|
|
$ |
5,542 |
|
|
$ |
6,899 |
|
|
|
|
|
|
|
|
|
|
(4) Investment in Sunrise Energy
In late December 2010, we invested $2.375 million for a 50% interest in Sunrise Energy, LLC which then purchased existing gas reserves and gathering equipment from an unrelated third party with plans to develop and operate such reserves. During January 2012 we invested an additional $506 thousand. Sunrise Energy also plans to develop and explore for coal-bed methane gas reserves on or near our underground coal reserves. They use the successful efforts method of accounting. We account for our interest using the equity method of accounting.
Below (in thousands) to the 100% are a condensed balance sheet at June 30, 2012 and a condensed statement of operations for the six months ended June 30, 2012 and 2011.
Condensed Balance Sheet
|
|
|
|
|
|
2012
|
|
|
|
|
|
Current assets
|
|
$ |
2,368 |
|
Oil and gas properties, net
|
|
|
6,211 |
|
|
|
$ |
8,579 |
|
|
|
|
|
|
Total liabilities
|
|
$ |
922 |
|
Partners' capital
|
|
|
7,657 |
|
|
|
$ |
8,579 |
|
Condensed Statement of Operations
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ |
1,086 |
|
|
$ |
2,217 |
|
Expenses
|
|
|
(1,023 |
) |
|
|
(1,128 |
) |
Net income
|
|
$ |
63 |
|
|
$ |
1,089 |
|
|
|
|
|
|
|
|
|
|
(5) Other Assets and Other Income (in thousands)
|
|
June 30,
2012
|
|
|
December 31,
2011
|
|
Other assets:
|
|
|
|
|
|
|
Oil and gas properties, net
|
|
$ |
334 |
|
|
$ |
336 |
|
Advance coal royalties
|
|
|
3,129 |
|
|
|
3,205 |
|
Deferred financing costs, net
|
|
|
134 |
|
|
|
295 |
|
Marketable equity securities available for sale at fair value (restricted)*
|
|
|
3,581 |
|
|
|
2,326 |
|
Miscellaneous
|
|
|
1,771 |
|
|
|
132 |
|
|
|
$ |
8,949 |
|
|
$ |
6,294 |
|
-------------------------------------
*Held by Sunrise Indemnity, Inc., our wholly-owned captive insurance company.
|
|
Six months ended
June 30,
|
|
|
2012
|
|
|
2011
|
|
Other income:
|
|
|
|
|
|
|
MSHA reimbursements
|
|
$ |
4,236 |
|
|
$ |
1,900 |
|
Exploration and dry hole costs
|
|
|
(53 |
) |
|
|
(628 |
) |
Oil and gas sales, net of expenses
|
|
|
176 |
|
|
|
108 |
|
Other
|
|
|
135 |
|
|
|
377 |
|
|
|
$ |
4,494 |
|
|
$ |
1,757 |
|
|
|
|
|
|
|
|
|
|
See “MSHA Reimbursements” below for a discussion of the $4.2 and $1.9 million.
(6) Self Insurance
We continue to self-insure on about $100 million (historical cost) of our underground mining equipment. We feel comfortable with this decision as such equipment is allocated among four mining units spread over fifteen miles.
(7) Bill and Hold
Two of our customers advised us that their coal stockpiles are increasing and asked us to consider storing their coal on our property. In April 2012 we entered into a storage agreement with one customer to store 250,000 tons for a minimum of one year and up to a maximum of two years. In June 2012 we entered into a similar storage agreement with the second customer. We will continue to sell the coal as contracted to these customers. The risks and rewards of ownership will pass from us to them as coal is placed into segregated storage. We will be paid a nominal storage fee in addition to our contracted price at the time the coal is placed in storage. As of June 30, 2012 we have stored 73,000 tons for the first customer and nil for the second. We have recognized about $3 million in revenue from this “bill and hold” arrangement. There were no change in payment terms with our customers and as of July 31, 2012 all receivables outstanding at June 30 have been paid.
(8) Subsequent Event
On July 31, 2012 our Board of Directors declared our second special cash dividend of $0.50 per share payable August 17, 2012. The dividend will also apply to our outstanding restricted stock units and options. The cash payment will be about $14.6 million.
Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion updates the MD&A section of our 2011 Form 10-K and should be read in conjunction therewith.
The consolidated financial statements above should be read in conjunction with this discussion.
Overview
The largest portion of our business is devoted to underground coal mining in the state of Indiana through Sunrise Coal, LLC (a wholly-owned subsidiary) serving the electric power generation industry. We also own a 45% equity interest in Savoy Energy L.P., a private oil and gas company with operations in Michigan. In late December 2010 we invested $2.4 million for a 50% interest in Sunrise Energy, LLC which then purchased existing gas reserves and gathering equipment from an unrelated third party with plans to develop and operate such reserves. During January 2012 we made an additional investment of $506 thousand. Sunrise Energy also plans to develop and explore for coal-bed methane gas reserves on or near our underground coal reserves. Development is pending an increase in nat gas prices. The primary reason we consummated this purchase was to protect our coal reserves from unwanted fracking by unrelated third parties. We account for our investments in Savoy and Sunrise Energy using the equity method. Historically, through our Denver operations, we also lease oil and gas mineral rights with the intent to sell the prospects to third parties and retain an overriding royalty interest (ORRI) or carried interest. In mid July 2012 we decided to substantially curtail these activities and our geologist who developed these prospects now works for us on a part-time basis. Occasionally, we participate in the drilling of oil and gas wells. Further below is a discussion of Savoy’s operations.
The table below illustrates the status of our current coal contracts:
Year
|
|
Contracted Tons
|
|
Average Price
|
|
|
|
|
|
|
|
2012
|
|
3,083,000
|
|
$42.53
|
|
2013
|
|
2,900,000
|
|
40.01
|
|
2014
|
|
1,100,000
|
|
46.64
|
|
In the short-run, the market for thermal coal in the United States faces a number of challenges. Unusually mild winter weather has reduced electricity generation from both coal and gas burn, resulting in a rapid build in coal inventories. The mild weather, burgeoning inventories and prolific production of nat gas has recently driven the price of nat gas to decade lows, which has increased fuel switching in favor of gas and forced the price of thermal coals lower across all production basins. Regulatory uncertainties, particularly surrounding the recently delayed Cross-state Air Pollution Rule (CSAPR), and Maximum Achievable Control Technology (MACT), are causing utilities to defer coal purchasing decisions, and in some cases to retire coal-fired generating facilities.
Two of our customers advised us that their coal stockpiles are increasing and asked us to consider storing their coal on our property. In April 2012 we entered into a storage agreement with one customer to store 250,000 tons for a minimum of one year and up to a maximum of two years. In June 2012 we entered into a similar storage agreement with the second customer. We will continue to sell the coal as contracted to these customers. The risks and rewards of ownership will pass from us to them as coal is placed into segregated storage. We will be paid a nominal storage fee in addition to our contracted price at the time the coal is placed in storage. As of June 30, 2012 we have stored 73,000 tons for the first customer and nil for the second. We have recognized about $3 million in revenue from this “bill and hold” arrangement. There were no change in payment terms with our customers and as of July 31, 2012 all receivables outstanding at June 30 have been paid.
For the first half of 2012, we are behind about 42,000 tons on shipments to customers. We expect the shortfall (about $2.3 million) to be made up during the last half of 2012. The dollar amount of the shortfall is high due to over shipping on low-priced contracts and under shipping on high-priced contracts.
Project Update
New Reserve (unassigned) – Allerton/Bulldog
The paragraph below comes primarily from our 2011 Form 10-K. We have no additional substantive comments regarding the Allerton reserve at this time.
We have leased roughly 19,500 acres in Vermillion County, Illinois near the village of Allerton. Based on our reserve estimates we currently control 32.3 million tons of recoverable coal reserves; 16.3 million which are proven and 16 million which are probable. A considerable amount of our 19,500 acres of leases has yet to receive any exploratory drilling, thus we anticipate our controlled reserves to grow as we continue drilling in 2012. The permitting process was started in the summer of 2011 and we filed the formal permit with the state of Illinois and the appropriate Federal regulators during June 2012. We are calling the new reserve the Bulldog mine. If the process proceeds smoothly, we could receive a mining permit as early as the first half of 2013. Unassigned reserves represent coal reserves that would require new mineshafts, mining equipment and plant facilities before operations could begin on the property. The primary reason for this distinction is to inform investors which coal reserves will require substantial capital expenditures before production can begin. Sunrise personnel have opened coal mines in this area in the past.
Full-scale mine development will not commence until there is proven market demand.
MSHA Reimbursements
Two of our contracts allow us to pass on certain costs incurred resulting from changes in costs to comply with mandates issued by MSHA or other government agencies. In late December 2010, we submitted an analysis of such costs which was reviewed by an outside consulting firm engaged by our customers. In January 2011 the two customers agreed to reimburse us about $1.9 million for costs incurred by us during 2008 and 2009. During those years we were not able to accurately estimate what the ultimate outcome of these reimbursable costs would be so we did not record them until we were certain of the amounts and certain of collection. Such amounts were recorded during the first quarter of 2011.
We submitted our incurred costs for 2010 in September of 2011 for $4.2 million. One of the customers agreed with our analysis and paid $2.3 million in February 2012 and the other agreed with our analysis during the second quarter. Accordingly, $2.3 million was recorded in the first quarter and the other $1.9 million was recorded in the second quarter of 2012. We expect to submit our costs for 2011 sometime before the end of the year.
45% Ownership in Savoy
Savoy operates almost exclusively in Michigan. They have an interest in the Trenton-Black River Play in southern Michigan. They hold 200,000 gross acres (about 100,000 net) in Hillsdale and Lenawee counties. Drilling locations in this play are identified based on the evaluation of extensive 3-D seismic shoots. Savoy operates their own wells and their working interest averages between 40 and 50% and their net revenue interest averages between 34 and 42%. Savoy’s net daily oil production currently averages about 720 barrels of oil. Oil and liquids make up about 99% of their oil and gas revenue.
The first half of 2012 may not be indicative for all of 2012 due to (i) the uncertainty of the outcome of Savoy’s drilling activity; (ii) the extent of their seismic activity (G&G costs) and (iii) the sustainability of these high oil prices. Current oil prices are in excess of $76/barrel. Savoy does not have any oil price hedges in place.
The table below illustrates the revenue growth in Savoy (to the 100%) comparing the first half of 2012 to 2011 (financial statement data in thousands):
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Revenue:
|
|
|
|
|
|
|
Oil
|
|
$ |
14,010 |
|
|
$ |
12,277 |
|
NGLs (natural gas liquids)
|
|
|
488 |
|
|
|
254 |
|
Nat gas
|
|
|
173 |
|
|
|
291 |
|
Contract drilling
|
|
|
2,296 |
|
|
|
2,277 |
|
Other
|
|
|
294 |
|
|
|
226 |
|
Total revenue
|
|
|
17,261 |
|
|
|
15,325 |
|
Expenses:
|
|
|
|
|
|
|
|
|
LOE (lease operating expenses)
|
|
|
2,213 |
|
|
|
1,799 |
|
Contract drilling costs
|
|
|
1,588 |
|
|
|
1,468 |
|
DD&A (depreciation, depletion & amortization)
|
|
|
1,957 |
|
|
|
1,679 |
|
G&G (geological and geophysical) costs
|
|
|
1,512 |
|
|
|
490 |
|
Dry hole costs
|
|
|
1,959 |
|
|
|
906 |
|
Impairment of unproved properties
|
|
|
1,824 |
|
|
|
1,410 |
|
Other exploration costs
|
|
|
125 |
|
|
|
188 |
|
G&A (general & administrative)
|
|
|
541 |
|
|
|
486 |
|
Total expenses
|
|
|
11,719 |
|
|
|
8,426 |
|
Net income
|
|
$ |
5,542 |
|
|
$ |
6,899 |
|
|
|
|
|
|
|
|
|
|
The information below is not in thousands:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil production - barrels
|
|
|
147,810 |
|
|
|
131,500 |
|
NGLs production – barrels
|
|
|
9,570 |
|
|
|
4,425 |
|
Nat gas production - Mcf
|
|
|
63,610 |
|
|
|
65,600 |
|
Average oil prices/barrel for the period
|
|
$ |
94.78 |
|
|
$ |
93.36 |
|
Average NGL prices/barrel for the period
|
|
$ |
51.04 |
|
|
$ |
57.37 |
|
Average gas prices/Mcf for the period
|
|
$ |
2.72 |
|
|
$ |
4.43 |
|
Liquidity and Capital Resources
For the first half of 2012, we generated about $13.7 million in cash from operations. This amount was less than the 2011 period due primarily to the reduction in coal sales, payment of income taxes, increases in accounts receivable and increases in our coal inventory. We do not anticipate any liquidity issues in the foreseeable future. We plan to fund future mine expansion at the Carlisle mine through a combination of draws from our revolver and cash from operations. Our capital expenditures budget for the remainder of 2012 is in the $8-9 million range. Eventually, when we develop a new reserve, we intend to incur additional debt and restructure our existing credit facility.
We have no material off-balance sheet arrangements.
Second Special Dividend
On July 31, 2012 our Board of Directors declared our second special cash dividend of $0.50 per share payable August 17, 2012. The dividend will also apply to our outstanding restricted stock units and options. The cash payment will be about $14.6 million.
Results of Operations
First Half 2012 vs. 2011
For the first half of 2012, we sold 1,444,000 tons at an average price of $43/ton. For the first half of 2011, we sold 1,581,000 tons at an average price of $41.81/ton. The lower average price for the first half 2011 is due to the mix of our various contracts. We expect our coal sales for the remainder of 2012 to be in the 1.45 million ton range with an average price of $43/ton.
Operating costs and expenses averaged $25.79/ton in 2012 compared to $23.15 in 2011. The increase was due primarily to poor mining conditions in the month of March. These poor conditions persisted into part of April, but conditions have since improved. We are also operating the mine on reduced hours due to customer demand, which has a negative effect on productivity which translates to higher costs. Our Indiana employees totaled 324 at June 30, 2012 compared to 311 at June 30, 2011. We expect such costs to average $25-27/ton for the remainder of 2012.
On April 1, 2012 we granted raises to our hourly mine employees and to other key employees and also issued 143,000 RSUs to certain key employees which will not vest until April 1, 2015. These two actions will increase our costs by about $565,000 for the remainder of 2012.
The increase in coal exploration costs relates to the new Bulldog mine near Allerton, Illinois.
Savoy’s activity is discussed above. The reduction in the equity earnings is due primarily to higher dry hole costs and higher G&G costs.
Three Months Ended June 30, 2012 vs. 2011
For the second quarter of 2012, we sold 743,000 tons of coal at an average price of $43.72/ton. For the comparable 2011 period, we sold 765,000 tons at an average price of $42/ton.
Cost of coal sales averaged $25.32/ton for the second quarter of 2012 compared to $23.40 in 2011. As stated for the year to date results, the increase was due primarily to adverse mining conditions.
The increase in DD&A was due primarily to additions to our coal properties. Coal properties at June 30, 2012 were $208 million compared to $187 million at June 30, 2011.
Income taxes
Our 2012 effective tax rate was about 33% and we expect such rate to be in the 33-35% range for the remainder of the year. We estimate that about 60% of such rate will be for taxes currently due.
New Accounting Pronouncements
None of the recent FASB pronouncements will have any material effect on us.
Political contributions
During the first half of 2012 we donated $75,000 to the NMA (National Mining Association) Coal Values program which is to help elect pro-coal mining candidates in 2012 and to promote the use of coal. In April we made a $100,000 contribution to the Super PAC, Restore our Future.
In the upcoming elections, we encourage all of our shareholders and employees to support those candidates who unequivocally promote legislation and regulations that are favorable to the coal industry.