|
|
|
|
|
DELAWARE
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
|
1-9735
(Commission
File Number)
|
|
77-0079387
(IRS
Employer
Identification
Number)
|
|
|
|
5201
TRUXTUN AVE., STE. 300,
BAKERSFIELD, CA
(Address
of Principal Executive Offices)
|
|
93309
(Zip
Code)
|
|
|
|
|
|
|
BERRY
PETROLEUM
COMPANY
|
|
||
|
By:
|
/s/ Kenneth
A.
Olson
|
|
|
|
|
Kenneth
A. Olson
|
|
|
|
|
Corporate
Secretary
|
|
|
|
2007
Production
|
2006
Production
|
|||||||||||||||
Oil
(Bbls)
|
19,753 | 73 | % | 19,679 | 77 | % | ||||||||||
Natural
Gas (BOE)
|
7,149 | 27 | % | 5,719 | 23 | % | ||||||||||
Total
BOE per day
|
26,902 | 100 | % | 25,398 | 100 | % |
Finding
&
Development
Cost
Supporting Schedule
|
||||||||
(unaudited) | ||||||||
All
expenditure amounts below are estimates
|
||||||||
(Amounts
in millions)
|
||||||||
One
Year
|
Three
Year
|
|||||||
Acquisition
Costs
|
$ | 56.25 | $ | 436.01 | ||||
Exploration
Costs
|
0.70 | 21.46 | ||||||
Development
Costs
|
281.70 | 671.56 | ||||||
Other
Costs
|
18.10 | 27.40 | ||||||
Net
Expenditures
|
$ | 356.75 | $ | 1,156.43 | ||||
Total
reserves added, excluding production (MMBOE)
|
35.44 | 94.57 | ||||||
Estimated
finding & development cost per BOE
|
$ | 10.07 | $ | 12.23 |
(unaudited) |
Three
Months
Ended
|
Twelve
Months
Ended
|
||||||||||||||||||
12/31/07
|
9/30/07
|
12/31/06
|
12/31/07
|
12/31/06
|
||||||||||||||||
Net
cash provided by operating
activities
|
$ | 63.7 | $ | 92.5 | $ | 58.1 | $ | 248.3 | $ | 243.2 | ||||||||||
Add
back: Net increase (decrease)
in current assets
|
37.1 | 5.7 | (1.6 | ) | 47.9 | 16.3 | ||||||||||||||
Add
back: Net increase in current
liabilities
|
(23.5 | ) | (27.7 | ) | (4.7 | ) | (36.6 | ) | (13.3 | ) | ||||||||||
Discretionary
cash
flow
|
$ | 77.3 | $ | 70.5 | $ | 51.8 | $ | 259.6 | $ | 246.2 |
CONDENSED
INCOME STATEMENTS
|
||||||||||||||||
(In
thousands, except per share data)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
Months
|
Twelve
Months
|
|||||||||||||||
12/31/07
|
12/31/06
|
12/31/07
|
12/31/06
|
|||||||||||||
Revenues
|
||||||||||||||||
Sales
of oil and gas
|
$ | 133,467 | $ | 101,755 | $ | 467,400 | $ | 430,497 | ||||||||
Sales
of electricity
|
14,915 | 13,456 | 55,619 | 52,932 | ||||||||||||
Gain
on sale of assets
|
2,356 | 97 | 54,173 | 97 | ||||||||||||
Interest
and other, net
|
2,511 | 915 | 6,265 | 2,812 | ||||||||||||
Total
|
153,249 | 116,223 | 583,457 | 486,338 | ||||||||||||
Expenses
|
||||||||||||||||
Operating
costs – oil &
gas
|
37,889 | 33,804 | 141,218 | 117,624 | ||||||||||||
Operating
costs – electricity
|
10,966 | 12,126 | 45,980 | 48,281 | ||||||||||||
Production
taxes
|
4,918 | 2,840 | 17,215 | 14,674 | ||||||||||||
Depreciation,
depletion & amortization - oil & gas
|
28,212 | 20,335 | 93,691 | 67,668 | ||||||||||||
Depreciation,
depletion & amortization - electricity
|
907 | 817 | 3,568 | 3,343 | ||||||||||||
General
and
administrative
|
10,918 | 11,231 | 40,210 | 36,841 | ||||||||||||
Interest
|
3,693 | 3,503 | 17,287 | 10,247 | ||||||||||||
Commodity
derivatives
|
- | - | - | (736 | ) | |||||||||||
Dry
hole, abandonment, impairment & exploration
|
4,315 | 939 | 13,657 | 12,009 | ||||||||||||
Total
|
101,818 | 85,595 | 372,826 | 309,951 | ||||||||||||
Income
before income
taxes
|
51,431 | 30,628 | 210,631 | 176,387 | ||||||||||||
Provision
for income
taxes
|
19,170 | 11,514 | 80,703 | 68,444 | ||||||||||||
Net
income
|
$ | 32,261 | $ | 19,114 | $ | 129,928 | $ | 107,943 | ||||||||
Basic
net income per
share
|
$ | 0.73 | $ | 0.44 | $ | 2.95 | $ | 2.46 | ||||||||
Diluted
net income per
share
|
$ | 0.71 | $ | 0.43 | $ | 2.89 | $ | 2.41 | ||||||||
Cash
dividends per
share
|
$ | 0.075 | $ | 0.075 | $ | .30 | $ | .30 | ||||||||
Weighted
average common shares:
|
||||||||||||||||
Basic
|
44,238 | 43,848 | 44,075 | 43,948 | ||||||||||||
Diluted
|
45,238 | 44,592 | 44,906 | 44,774 |
CONDENSED
BALANCE SHEETS
|
||||||||
(In
thousands)
|
||||||||
(unaudited)
|
||||||||
12/31/07
|
12/31/06
|
|||||||
Assets
|
||||||||
Current
assets
|
$ | 161,019 | $ | 98,809 | ||||
Property,
buildings & equipment, net
|
1,275,091 | 1,080,631 | ||||||
Other
assets
|
15,996 | 19,557 | ||||||
$ | 1,452,106 | $ | 1,198,997 | |||||
Liabilities
& Shareholders’ Equity
|
||||||||
Current
liabilities
|
$ | 271,369 | $ | 215,403 | ||||
Deferred
taxes
|
128,824 | 103,515 | ||||||
Long-term
debt
|
445,000 | 390,000 | ||||||
Other
long-term liabilities
|
146,939 | 62,379 | ||||||
Shareholders’
equity
|
459,974 | 427,700 | ||||||
|
$ | 1,452,106 | $ | 1,198,997 |
CONDENSED
STATEMENTS OF CASH FLOWS
|
||||||||
(In
thousands)
|
||||||||
(unaudited)
|
||||||||
Twelve
Months
|
||||||||
12/31/07
|
12/31/06
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 129,928 | $ | 107,943 | ||||
Depreciation,
depletion & amortization (DD&A)
|
97,258 | 71,011 | ||||||
Dry
hole & impairment
|
12,951 | 8,253 | ||||||
Deferred
income taxes
|
64,826 | 51,666 | ||||||
Commodity
derivatives
|
574 | (109 | ) | |||||
Stock
based compensation
|
8,200 | 6,436 | ||||||
Gain
on sale of asset
|
(54,173 | ) | (97 | ) | ||||
Abandonment | (1,188 | ) | 606 | |||||
Other,
net
|
1,201 | 544 | ||||||
Net
changes in operating assets and liabilities
|
(11,298 | ) | (3,024 | ) | ||||
Net
cash provided by operating activities
|
248,279 | 243,229 | ||||||
Net
cash used in investing activities
|
(287,213 | ) | (548,783 | ) | ||||
Net
cash provided by financing activities
|
38,834 | 303,980 | ||||||
Net
decrease in cash and cash equivalents
|
(100 | ) | (1,574 | ) | ||||
Cash
and cash equivalents at beginning of year
|
416 | 1,990 | ||||||
Cash
and cash equivalents at end of period
|
$ | 316 | $ | 416 |
COMPARATIVE
OPERATING STATISTICS
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Three
Months
|
Twelve
Months
|
|||||||||||||||||||||||
|
12/31/07
|
12/31/06
|
Change
|
12/31/07
|
12/31/06
|
Change
|
||||||||||||||||||
Oil
and gas:
|
||||||||||||||||||||||||
Net production-BOE
per day
|
28,023 | 26,889 | 4 | % | 26,902 | 25,398 | 6 | % | ||||||||||||||||
Per
BOE:
|
||||||||||||||||||||||||
Average
sales price before hedges
|
$ | 60.38 | $ | 41.53 | 45 | % | $ | 49.72 | $ | 48.38 | 3 | % | ||||||||||||
Average
sales price after hedges
|
$ | 52.32 | $ | 42.00 | 25 | % | $ | 47.50 | $ | 46.67 | 2 | % | ||||||||||||
Operating
costs
|
$ | 14.70 | $ | 13.69 | 7 | % | $ | 14.38 | $ | 12.69 | 13 | % | ||||||||||||
Production
taxes
|
1.91 | 1.15 | 66 | % | 1.75 | 1.58 | 11 | % | ||||||||||||||||
Total
operating costs
|
16.61 | 14.84 | 12 | % | 16.13 | 14.27 | 13 | % | ||||||||||||||||
DD&A -
oil and
gas
|
10.94 | 8.24 | 33 | % | 9.54 | 7.30 | 31 | % | ||||||||||||||||
General
& administrative expenses
|
4.24 | 4.55 | -7 | % | 4.09 | 3.98 | 3 | % | ||||||||||||||||
|
||||||||||||||||||||||||
Interest
expense
|
$ | 1.43 | $ | 1.27 | 13 | % | $ | 1.76 | $ | 1.05 | 68 | % | ||||||||||||