| Debt
|
|
|
|
|
|
|
|
Total Number of Shares Purchased (1) | Average Price Paid Per Share | |||||
January 1 - January 31, 2016 | 3,643 | $ | 4.02 | |||
February 1 - February 29, 2016 | 62,152 | $ | 2.16 | |||
March 1 - March 31, 2016 | 17,318 | $ | 2.31 | |||
May 1 - May 31, 2016 | 1,072 | $ | 2.48 | |||
September 1 - September 30, 2016 | 6,162 | $ | 2.29 | |||
November 1 - November 30, 2016 | 6,175 | $ | 2.35 | |||
December 1 - December 31, 2016 | 3,410 | $ | 2.10 | |||
Total | 99,932 | $ | 2.28 |
(1) | All shares repurchased were surrendered by employees to settle tax withholding obligations upon the vesting of restricted stock awards. |
Years Ended December 31, | ||||||||
(In thousands) | 2016 | 2015 | 2014 | |||||
Stock options | 230 | 1,101 | 1,038 | |||||
Stock warrants | 3 | 541 | 6 | |||||
Unvested restricted stock awards | 1,942 | 1,275 | 997 | |||||
Convertible note | — | 12,379 | 10,932 | |||||
2,175 | 15,296 | 12,973 |
Level 1 - | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an on-going basis. |
Level 2 - | Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. Substantially all of these inputs are observable in the marketplace throughout the term, can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace. |
Level 3 - | Inputs that are unobservable and significant to the fair value measurement (including the Company’s own assumptions in determining fair value). |
Level 3 | |||||||
As of December 31, | |||||||
(in thousands) | 2016 | 2015 | |||||
Value of oil and gas properties (1) | $ | — | $ | 293,408 |
(1) | This represents non-financial assets that are measured at fair value on a non-recurring basis due to impairments. This is the fair value of the asset base that was subjected to impairment and does not reflect the entire asset balance as presented on the accompanying balance sheets. Please see Note 5. — Property, Plant and Equipment for further information. Amounts included here are presented only in years where an impairment has occurred. |
|
|
|
Cash consideration paid | $ | 170,000 | |
Erin Energy Corporation common stock (1) | — | ||
Long-term convertible subordinated note payable - related party | 50,000 | ||
Total purchase price | $ | 220,000 | |
Asset acquired and liabilities assumed as of February 21, 2014: | |||
Property, plant and equipment, net | $ | 248,736 | |
Accounts payable | (25,429 | ) | |
Asset retirement obligations | (20,890 | ) | |
Net assets acquired | 202,417 | ||
Excess of consideration paid over carrying value of assets acquired | $ | 17,583 |
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Wells and production facilities | $ | 318,739 | $ | 329,133 | |||
Proved properties | 386,196 | 386,196 | |||||
Work in progress and exploration inventory | 34,712 | 65,043 | |||||
Oilfield assets | 739,647 | 780,372 | |||||
Accumulated depletion | (483,754 | ) | (421,921 | ) | |||
Oilfield assets, net | 255,893 | 358,451 | |||||
Unevaluated leaseholds | 9,820 | 10,440 | |||||
Oil and gas properties, net | 265,713 | 368,891 | |||||
Other property and equipment | 3,040 | 2,963 | |||||
Accumulated depreciation | (2,324 | ) | (1,789 | ) | |||
Other property and equipment, net | 716 | 1,174 | |||||
Total property, plant and equipment, net | $ | 266,429 | $ | 370,065 |
|
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Accounts payable - vendors | $ | 173,306 | $ | 153,085 | |||
Amounts due to government entities | 66,573 | 53,119 | |||||
Accrued interest | 3,074 | 2,510 | |||||
Accrued payroll and benefits | 1,204 | 629 | |||||
Other liabilities | 806 | 3,777 | |||||
$ | 244,963 | $ | 213,120 |
|
(In thousands) | 2016 | 2015 | |||||
Asset retirement obligations at January 1 | $ | 20,609 | $ | 26,533 | |||
Accretion expense | 1,867 | 1,931 | |||||
Additions | — | 9,416 | |||||
Revisions in estimated liabilities | — | (4,284 | ) | ||||
Loss on settlement of asset retirement obligations | — | 3,653 | |||||
Payments to settle asset retirement obligations | — | (16,640 | ) | ||||
Asset retirement obligations at December 31 | $ | 22,476 | $ | 20,609 |
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Asset retirement obligations, current portion | $ | — | $ | — | |||
Asset retirement obligations, long-term portion | 22,476 | 20,609 | |||||
$ | 22,476 | $ | 20,609 |
|
Scheduled payments by year | Principal | |||
2017 | $ | 13,413 | ||
2018 | 19,673 | |||
2019 | 21,460 | |||
2020 | 27,265 | |||
2021 and thereafter | 7,609 | |||
Total principal payments | $ | 89,420 | ||
Less: Unamortized debt issuance costs | 2,347 | |||
Total Term Loan Facility, net | $ | 87,073 |
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Accounts receivable, CEHL | $ | 1,956 | $ | 1,186 | |||
Accounts payable and accrued liabilities, CEHL | $ | 29,513 | $ | 30,133 | |||
Long-term notes payable - related party, CEHL | $ | 129,796 | $ | 120,006 |
Year Ended December 31, | |||||||||||
(In thousands) | 2016 | 2015 | 2014 | ||||||||
Total operating expenses, CEHL | $ | 14,621 | $ | 15,106 | $ | 14,449 | |||||
Interest expense, CEHL | $ | 6,843 | $ | 5,490 | $ | 2,414 |
|
Payments Due By Period | |||||||||||||||||||||||||||
(In thousands) | Total | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | ||||||||||||||||||||
Operating lease obligations: | |||||||||||||||||||||||||||
FPSO and drilling rig leases - Nigeria | $ | 193,451 | $ | 48,363 | $ | 48,362 | $ | 48,363 | $ | 48,363 | $ | — | $ | — | |||||||||||||
Office leases | 1,600 | 537 | 493 | 450 | 81 | 39 | — | ||||||||||||||||||||
Minimum work obligations: | |||||||||||||||||||||||||||
Kenya | 65,133 | 65,133 | — | — | — | — | — | ||||||||||||||||||||
The Gambia | 1,200 | 600 | 600 | — | — | — | — | ||||||||||||||||||||
Ghana | 10,650 | 10,650 | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 272,034 | $ | 125,283 | $ | 49,455 | $ | 48,813 | $ | 48,444 | $ | 39 | $ | — |
|
Shares Underlying Options (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Stock Options | ||||||
Outstanding at December 31, 2015 | 2,532 | $2.29 | 1.6 | |||
Granted | — | $— | — | |||
Exercised | (1,200 | ) | $1.84 | — | ||
Forfeited | (27 | ) | $3.42 | — | ||
Expired | (158 | ) | $3.70 | — | ||
Outstanding at December 31, 2016 | 1,147 | $2.54 | 2.0 | |||
Expected to vest | 908 | $2.21 | 1.6 | |||
Exercisable at December 31, 2016 | 239 | $3.79 | 3.4 |
2016 | 2015 | 2014 | |||||||
Expected price volatility | —% | 77.1% - 83.1% | 87.7 | % | |||||
Risk free interest rate (U.S. treasury bonds) | —% | 1.0 to 1.2 % | 1.1 | % | |||||
Expected annual dividend yield | — | — | — | ||||||
Expected option term (years) | — | 3.0 | 3.0 | ||||||
Weighted-average grant date fair value per share | — | $ | 2.73 | $ | 1.92 |
Shares Underlying Warrants (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Stock warrants | ||||||
Outstanding at December 31, 2015 | 2,935 | $3.61 | 4.2 | |||
Granted | 48 | $2.07 | 4.3 | |||
Exercised | — | $— | — | |||
Forfeited | — | $— | — | |||
Expired | — | $— | — | |||
Outstanding at December 31, 2016 | 2,983 | $3.59 | 3.2 | |||
Expected to vest | — | $— | — | |||
Exercisable at December 31, 2016 | 2,983 | $3.59 | 3.2 |
2016 | 2015 | 2014 | |||||||||
Expected price volatility | 84.7% - 84.8% | 76.8% - 83.2% | 82.7 | % | |||||||
Risk free interest rate (U.S. treasury bonds) | 0.8 | % | 0.8% - 1.1% | 1.1 | % | ||||||
Expected annual dividend yield | — | — | — | ||||||||
Expected option term (years) | 3.0 | 3.0 | 3.0 | ||||||||
Weighted-average grant date fair value per share | $ | 1.12 | $ | 1.86 | $ | 1.80 |
Shares (In Thousands) | Weighted-Average Grant Date Fair Value | |||
Restricted Stock | ||||
Non-vested at December 31, 2015 | 1,114 | $3.21 | ||
Granted | 1,716 | $2.16 | ||
Vested | (669 | ) | $3.56 | |
Forfeited | (89 | ) | $2.59 | |
Non-vested as of December 31, 2016 | 2,072 | $2.25 |
|
Years Ended December 31, | |||||||||||
(In thousands) | 2016 | 2015 | 2014 | ||||||||
Net loss attributable to Erin Energy Corporation before income tax expense | $ | (142,401 | ) | $ | (430,937 | ) | $ | (96,062 | ) | ||
Expected income tax provision at statutory rate of 35% | (49,840 | ) | (150,828 | ) | (33,622 | ) | |||||
Increase (decrease) due to: | |||||||||||
Foreign rate differential | (17,202 | ) | (59,467 | ) | (10,083 | ) | |||||
Change in valuation allowance | 71,148 | 256,910 | 98,376 | ||||||||
Investment tax credit - Nigeria | 1,991 | (35,580 | ) | (40,765 | ) | ||||||
Non-deductible expenses and other | (6,097 | ) | (11,035 | ) | (13,906 | ) | |||||
Total income tax expense | $ | — | $ | — | $ | — |
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Basis difference in fixed assets | $ | (3,249 | ) | $ | 11,893 | ||
Unused capital allowances | 572,051 | 506,795 | |||||
Net operating losses | 109,230 | 88,391 | |||||
Other | 12,421 | 12,226 | |||||
690,453 | 619,305 | ||||||
Valuation allowance | (690,453 | ) | (619,305 | ) | |||
Net deferred income tax assets | $ | — | $ | — |
United States: | 2007 | - | 2016 |
Nigeria: | 2010 | - | 2016 |
Kenya: | 2012 | - | 2016 |
The Gambia: | 2012 | - | 2016 |
|
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
For the Years Ended December 31, | |||||||||||||||||||||||
2016 | |||||||||||||||||||||||
Revenues | $ | 77,815 | $ | — | $ | — | $ | — | $ | — | $ | 77,815 | |||||||||||
Operating loss | $ | (119,346 | ) | $ | (2,569 | ) | $ | (1,570 | ) | $ | (1,677 | ) | $ | (11,830 | ) | $ | (136,992 | ) | |||||
2015 | |||||||||||||||||||||||
Revenues | $ | 68,429 | $ | — | $ | — | $ | — | $ | — | $ | 68,429 | |||||||||||
Operating loss | $ | (387,448 | ) | $ | (8,038 | ) | $ | (5,209 | ) | $ | (1,931 | ) | $ | (13,807 | ) | $ | (416,433 | ) | |||||
2014 | |||||||||||||||||||||||
Revenues | $ | 53,844 | $ | — | $ | — | $ | — | $ | — | $ | 53,844 | |||||||||||
Operating loss | $ | (64,716 | ) | $ | (12,130 | ) | $ | (1,347 | ) | $ | (492 | ) | $ | (14,640 | ) | $ | (93,325 | ) |
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Total Assets | |||||||||||||||||||||||
December 31, 2016 | $ | 281,050 | $ | 698 | $ | 3,034 | $ | 3,648 | $ | 771 | $ | 289,201 | |||||||||||
December 31, 2015 | $ | 387,326 | $ | 1,399 | $ | 3,016 | $ | 2,447 | $ | 971 | $ | 395,159 |
|
Three Months Ended, | |||||||||||||||
March 31, 2016 | June 30, 2016 | September 30, 2016 | December 31, 2016 | ||||||||||||
Total revenues | $ | 4,929 | $ | 23,151 | $ | 28,619 | $ | 21,116 | |||||||
Operating loss | $ | (28,293 | ) | $ | (27,199 | ) | $ | (21,817 | ) | $ | (59,683 | ) | |||
Net loss attributable to Erin Energy Corporation | $ | (32,411 | ) | $ | (22,572 | ) | $ | (23,471 | ) | $ | (63,947 | ) | |||
Net loss per common share attributable to Erin Energy Corporation | |||||||||||||||
Basic | $ | (0.15 | ) | $ | (0.11 | ) | $ | (0.11 | ) | $ | (0.30 | ) | |||
Diluted | $ | (0.15 | ) | $ | (0.11 | ) | $ | (0.11 | ) | $ | (0.30 | ) | |||
Three Months Ended, | |||||||||||||||
March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | ||||||||||||
Total revenues | $ | — | $ | — | $ | 28,667 | $ | 39,762 | |||||||
Operating loss | $ | (32,031 | ) | $ | (5,821 | ) | $ | (53,423 | ) | $ | (325,158 | ) | |||
Net loss attributable to Erin Energy Corporation | $ | (33,059 | ) | $ | (9,162 | ) | $ | (58,682 | ) | $ | (330,034 | ) | |||
Net loss per common share attributable to Erin Energy Corporation | |||||||||||||||
Basic | $ | (0.16 | ) | $ | (0.04 | ) | $ | (0.28 | ) | $ | (1.56 | ) | |||
Diluted | $ | (0.16 | ) | $ | (0.04 | ) | $ | (0.28 | ) | $ | (1.56 | ) |
|
(In thousands) | December 31, 2015 | |||||||||||
As Originally | ||||||||||||
Reported | Adjustments | Corrected | ||||||||||
Consolidated Balance Sheet | ||||||||||||
Oil and gas properties, net | $ | 348,331 | $ | 20,560 | $ | 368,891 | ||||||
Total property, plant and equipment, net | $ | 349,505 | $ | 20,560 | $ | 370,065 | ||||||
Accumulated deficit | $ | (896,451 | ) | $ | 20,560 | $ | (875,891 | ) | ||||
Total capital deficiency | $ | (105,827 | ) | $ | 20,560 | $ | (85,267 | ) | ||||
Consolidated Statement of Operations - for the year ended | ||||||||||||
Impairment of oil and gas properties | $ | 281,768 | $ | (20,560 | ) | $ | 261,208 | |||||
Total operating costs and expenses | $ | 505,422 | $ | (20,560 | ) | $ | 484,862 | |||||
Net loss | $ | (451,497 | ) | $ | 20,560 | $ | (430,937 | ) | ||||
Basic and diluted loss per share attributable to Erin Energy Corporation | $ | (2.13 | ) | $ | 0.09 | $ | (2.04 | ) | ||||
Consolidated Statement of Cash Flows - for the year ended | ||||||||||||
Net loss, including non-controlling interest | $ | (452,459 | ) | $ | 20,560 | $ | (431,899 | ) | ||||
Impairment of oil and gas properties | $ | 281,768 | $ | (20,560 | ) | $ | 261,208 |
|
|
Level 1 - | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an on-going basis. |
Level 2 - | Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. Substantially all of these inputs are observable in the marketplace throughout the term, can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace. |
Level 3 - | Inputs that are unobservable and significant to the fair value measurement (including the Company’s own assumptions in determining fair value). |
|
Total Number of Shares Purchased (1) | Average Price Paid Per Share | |||||
January 1 - January 31, 2016 | 3,643 | $ | 4.02 | |||
February 1 - February 29, 2016 | 62,152 | $ | 2.16 | |||
March 1 - March 31, 2016 | 17,318 | $ | 2.31 | |||
May 1 - May 31, 2016 | 1,072 | $ | 2.48 | |||
September 1 - September 30, 2016 | 6,162 | $ | 2.29 | |||
November 1 - November 30, 2016 | 6,175 | $ | 2.35 | |||
December 1 - December 31, 2016 | 3,410 | $ | 2.10 | |||
Total | 99,932 | $ | 2.28 |
(1) | All shares repurchased were surrendered by employees to settle tax withholding obligations upon the vesting of restricted stock awards. |
Years Ended December 31, | ||||||||
(In thousands) | 2016 | 2015 | 2014 | |||||
Stock options | 230 | 1,101 | 1,038 | |||||
Stock warrants | 3 | 541 | 6 | |||||
Unvested restricted stock awards | 1,942 | 1,275 | 997 | |||||
Convertible note | — | 12,379 | 10,932 | |||||
2,175 | 15,296 | 12,973 |
Level 3 | |||||||
As of December 31, | |||||||
(in thousands) | 2016 | 2015 | |||||
Value of oil and gas properties (1) | $ | — | $ | 293,408 |
(1) | This represents non-financial assets that are measured at fair value on a non-recurring basis due to impairments. This is the fair value of the asset base that was subjected to impairment and does not reflect the entire asset balance as presented on the accompanying balance sheets. Please see Note 5. — Property, Plant and Equipment for further information. Amounts included here are presented only in years where an impairment has occurred. |
|
Cash consideration paid | $ | 170,000 | |
Erin Energy Corporation common stock (1) | — | ||
Long-term convertible subordinated note payable - related party | 50,000 | ||
Total purchase price | $ | 220,000 | |
Asset acquired and liabilities assumed as of February 21, 2014: | |||
Property, plant and equipment, net | $ | 248,736 | |
Accounts payable | (25,429 | ) | |
Asset retirement obligations | (20,890 | ) | |
Net assets acquired | 202,417 | ||
Excess of consideration paid over carrying value of assets acquired | $ | 17,583 |
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Wells and production facilities | $ | 318,739 | $ | 329,133 | |||
Proved properties | 386,196 | 386,196 | |||||
Work in progress and exploration inventory | 34,712 | 65,043 | |||||
Oilfield assets | 739,647 | 780,372 | |||||
Accumulated depletion | (483,754 | ) | (421,921 | ) | |||
Oilfield assets, net | 255,893 | 358,451 | |||||
Unevaluated leaseholds | 9,820 | 10,440 | |||||
Oil and gas properties, net | 265,713 | 368,891 | |||||
Other property and equipment | 3,040 | 2,963 | |||||
Accumulated depreciation | (2,324 | ) | (1,789 | ) | |||
Other property and equipment, net | 716 | 1,174 | |||||
Total property, plant and equipment, net | $ | 266,429 | $ | 370,065 |
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Accounts payable - vendors | $ | 173,306 | $ | 153,085 | |||
Amounts due to government entities | 66,573 | 53,119 | |||||
Accrued interest | 3,074 | 2,510 | |||||
Accrued payroll and benefits | 1,204 | 629 | |||||
Other liabilities | 806 | 3,777 | |||||
$ | 244,963 | $ | 213,120 |
|
(In thousands) | 2016 | 2015 | |||||
Asset retirement obligations at January 1 | $ | 20,609 | $ | 26,533 | |||
Accretion expense | 1,867 | 1,931 | |||||
Additions | — | 9,416 | |||||
Revisions in estimated liabilities | — | (4,284 | ) | ||||
Loss on settlement of asset retirement obligations | — | 3,653 | |||||
Payments to settle asset retirement obligations | — | (16,640 | ) | ||||
Asset retirement obligations at December 31 | $ | 22,476 | $ | 20,609 |
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Asset retirement obligations, current portion | $ | — | $ | — | |||
Asset retirement obligations, long-term portion | 22,476 | 20,609 | |||||
$ | 22,476 | $ | 20,609 |
|
Scheduled payments by year | Principal | |||
2017 | $ | 13,413 | ||
2018 | 19,673 | |||
2019 | 21,460 | |||
2020 | 27,265 | |||
2021 and thereafter | 7,609 | |||
Total principal payments | $ | 89,420 | ||
Less: Unamortized debt issuance costs | 2,347 | |||
Total Term Loan Facility, net | $ | 87,073 |
|
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Accounts receivable, CEHL | $ | 1,956 | $ | 1,186 | |||
Accounts payable and accrued liabilities, CEHL | $ | 29,513 | $ | 30,133 | |||
Long-term notes payable - related party, CEHL | $ | 129,796 | $ | 120,006 |
Year Ended December 31, | |||||||||||
(In thousands) | 2016 | 2015 | 2014 | ||||||||
Total operating expenses, CEHL | $ | 14,621 | $ | 15,106 | $ | 14,449 | |||||
Interest expense, CEHL | $ | 6,843 | $ | 5,490 | $ | 2,414 |
|
Payments Due By Period | |||||||||||||||||||||||||||
(In thousands) | Total | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | ||||||||||||||||||||
Operating lease obligations: | |||||||||||||||||||||||||||
FPSO and drilling rig leases - Nigeria | $ | 193,451 | $ | 48,363 | $ | 48,362 | $ | 48,363 | $ | 48,363 | $ | — | $ | — | |||||||||||||
Office leases | 1,600 | 537 | 493 | 450 | 81 | 39 | — | ||||||||||||||||||||
Minimum work obligations: | |||||||||||||||||||||||||||
Kenya | 65,133 | 65,133 | — | — | — | — | — | ||||||||||||||||||||
The Gambia | 1,200 | 600 | 600 | — | — | — | — | ||||||||||||||||||||
Ghana | 10,650 | 10,650 | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 272,034 | $ | 125,283 | $ | 49,455 | $ | 48,813 | $ | 48,444 | $ | 39 | $ | — |
|
Shares (In Thousands) | Weighted-Average Grant Date Fair Value | |||
Restricted Stock | ||||
Non-vested at December 31, 2015 | 1,114 | $3.21 | ||
Granted | 1,716 | $2.16 | ||
Vested | (669 | ) | $3.56 | |
Forfeited | (89 | ) | $2.59 | |
Non-vested as of December 31, 2016 | 2,072 | $2.25 |
Shares Underlying Warrants (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Stock warrants | ||||||
Outstanding at December 31, 2015 | 2,935 | $3.61 | 4.2 | |||
Granted | 48 | $2.07 | 4.3 | |||
Exercised | — | $— | — | |||
Forfeited | — | $— | — | |||
Expired | — | $— | — | |||
Outstanding at December 31, 2016 | 2,983 | $3.59 | 3.2 | |||
Expected to vest | — | $— | — | |||
Exercisable at December 31, 2016 | 2,983 | $3.59 | 3.2 |
2016 | 2015 | 2014 | |||||||||
Expected price volatility | 84.7% - 84.8% | 76.8% - 83.2% | 82.7 | % | |||||||
Risk free interest rate (U.S. treasury bonds) | 0.8 | % | 0.8% - 1.1% | 1.1 | % | ||||||
Expected annual dividend yield | — | — | — | ||||||||
Expected option term (years) | 3.0 | 3.0 | 3.0 | ||||||||
Weighted-average grant date fair value per share | $ | 1.12 | $ | 1.86 | $ | 1.80 |
Shares Underlying Options (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Stock Options | ||||||
Outstanding at December 31, 2015 | 2,532 | $2.29 | 1.6 | |||
Granted | — | $— | — | |||
Exercised | (1,200 | ) | $1.84 | — | ||
Forfeited | (27 | ) | $3.42 | — | ||
Expired | (158 | ) | $3.70 | — | ||
Outstanding at December 31, 2016 | 1,147 | $2.54 | 2.0 | |||
Expected to vest | 908 | $2.21 | 1.6 | |||
Exercisable at December 31, 2016 | 239 | $3.79 | 3.4 |
2016 | 2015 | 2014 | |||||||
Expected price volatility | —% | 77.1% - 83.1% | 87.7 | % | |||||
Risk free interest rate (U.S. treasury bonds) | —% | 1.0 to 1.2 % | 1.1 | % | |||||
Expected annual dividend yield | — | — | — | ||||||
Expected option term (years) | — | 3.0 | 3.0 | ||||||
Weighted-average grant date fair value per share | — | $ | 2.73 | $ | 1.92 |
|
Years Ended December 31, | |||||||||||
(In thousands) | 2016 | 2015 | 2014 | ||||||||
Net loss attributable to Erin Energy Corporation before income tax expense | $ | (142,401 | ) | $ | (430,937 | ) | $ | (96,062 | ) | ||
Expected income tax provision at statutory rate of 35% | (49,840 | ) | (150,828 | ) | (33,622 | ) | |||||
Increase (decrease) due to: | |||||||||||
Foreign rate differential | (17,202 | ) | (59,467 | ) | (10,083 | ) | |||||
Change in valuation allowance | 71,148 | 256,910 | 98,376 | ||||||||
Investment tax credit - Nigeria | 1,991 | (35,580 | ) | (40,765 | ) | ||||||
Non-deductible expenses and other | (6,097 | ) | (11,035 | ) | (13,906 | ) | |||||
Total income tax expense | $ | — | $ | — | $ | — |
As of December 31, | |||||||
(In thousands) | 2016 | 2015 | |||||
Basis difference in fixed assets | $ | (3,249 | ) | $ | 11,893 | ||
Unused capital allowances | 572,051 | 506,795 | |||||
Net operating losses | 109,230 | 88,391 | |||||
Other | 12,421 | 12,226 | |||||
690,453 | 619,305 | ||||||
Valuation allowance | (690,453 | ) | (619,305 | ) | |||
Net deferred income tax assets | $ | — | $ | — |
United States: | 2007 | - | 2016 |
Nigeria: | 2010 | - | 2016 |
Kenya: | 2012 | - | 2016 |
The Gambia: | 2012 | - | 2016 |
|
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
For the Years Ended December 31, | |||||||||||||||||||||||
2016 | |||||||||||||||||||||||
Revenues | $ | 77,815 | $ | — | $ | — | $ | — | $ | — | $ | 77,815 | |||||||||||
Operating loss | $ | (119,346 | ) | $ | (2,569 | ) | $ | (1,570 | ) | $ | (1,677 | ) | $ | (11,830 | ) | $ | (136,992 | ) | |||||
2015 | |||||||||||||||||||||||
Revenues | $ | 68,429 | $ | — | $ | — | $ | — | $ | — | $ | 68,429 | |||||||||||
Operating loss | $ | (387,448 | ) | $ | (8,038 | ) | $ | (5,209 | ) | $ | (1,931 | ) | $ | (13,807 | ) | $ | (416,433 | ) | |||||
2014 | |||||||||||||||||||||||
Revenues | $ | 53,844 | $ | — | $ | — | $ | — | $ | — | $ | 53,844 | |||||||||||
Operating loss | $ | (64,716 | ) | $ | (12,130 | ) | $ | (1,347 | ) | $ | (492 | ) | $ | (14,640 | ) | $ | (93,325 | ) |
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Total Assets | |||||||||||||||||||||||
December 31, 2016 | $ | 281,050 | $ | 698 | $ | 3,034 | $ | 3,648 | $ | 771 | $ | 289,201 | |||||||||||
December 31, 2015 | $ | 387,326 | $ | 1,399 | $ | 3,016 | $ | 2,447 | $ | 971 | $ | 395,159 |
|
Three Months Ended, | |||||||||||||||
March 31, 2016 | June 30, 2016 | September 30, 2016 | December 31, 2016 | ||||||||||||
Total revenues | $ | 4,929 | $ | 23,151 | $ | 28,619 | $ | 21,116 | |||||||
Operating loss | $ | (28,293 | ) | $ | (27,199 | ) | $ | (21,817 | ) | $ | (59,683 | ) | |||
Net loss attributable to Erin Energy Corporation | $ | (32,411 | ) | $ | (22,572 | ) | $ | (23,471 | ) | $ | (63,947 | ) | |||
Net loss per common share attributable to Erin Energy Corporation | |||||||||||||||
Basic | $ | (0.15 | ) | $ | (0.11 | ) | $ | (0.11 | ) | $ | (0.30 | ) | |||
Diluted | $ | (0.15 | ) | $ | (0.11 | ) | $ | (0.11 | ) | $ | (0.30 | ) | |||
Three Months Ended, | |||||||||||||||
March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | ||||||||||||
Total revenues | $ | — | $ | — | $ | 28,667 | $ | 39,762 | |||||||
Operating loss | $ | (32,031 | ) | $ | (5,821 | ) | $ | (53,423 | ) | $ | (325,158 | ) | |||
Net loss attributable to Erin Energy Corporation | $ | (33,059 | ) | $ | (9,162 | ) | $ | (58,682 | ) | $ | (330,034 | ) | |||
Net loss per common share attributable to Erin Energy Corporation | |||||||||||||||
Basic | $ | (0.16 | ) | $ | (0.04 | ) | $ | (0.28 | ) | $ | (1.56 | ) | |||
Diluted | $ | (0.16 | ) | $ | (0.04 | ) | $ | (0.28 | ) | $ | (1.56 | ) |
|
(In thousands) | December 31, 2015 | |||||||||||
As Originally | ||||||||||||
Reported | Adjustments | Corrected | ||||||||||
Consolidated Balance Sheet | ||||||||||||
Oil and gas properties, net | $ | 348,331 | $ | 20,560 | $ | 368,891 | ||||||
Total property, plant and equipment, net | $ | 349,505 | $ | 20,560 | $ | 370,065 | ||||||
Accumulated deficit | $ | (896,451 | ) | $ | 20,560 | $ | (875,891 | ) | ||||
Total capital deficiency | $ | (105,827 | ) | $ | 20,560 | $ | (85,267 | ) | ||||
Consolidated Statement of Operations - for the year ended | ||||||||||||
Impairment of oil and gas properties | $ | 281,768 | $ | (20,560 | ) | $ | 261,208 | |||||
Total operating costs and expenses | $ | 505,422 | $ | (20,560 | ) | $ | 484,862 | |||||
Net loss | $ | (451,497 | ) | $ | 20,560 | $ | (430,937 | ) | ||||
Basic and diluted loss per share attributable to Erin Energy Corporation | $ | (2.13 | ) | $ | 0.09 | $ | (2.04 | ) | ||||
Consolidated Statement of Cash Flows - for the year ended | ||||||||||||
Net loss, including non-controlling interest | $ | (452,459 | ) | $ | 20,560 | $ | (431,899 | ) | ||||
Impairment of oil and gas properties | $ | 281,768 | $ | (20,560 | ) | $ | 261,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|