e10vk
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K
|
|
|
(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
|
|
|
For the transition period
from
to
|
Commission file number 0-17204
Infinity Energy Resources, Inc.
(Exact Name of Registrant as
Specified in its Charter)
|
|
|
Delaware
|
|
20-3126427
|
(State of Incorporation or
Organization)
|
|
(I.R.S. Employer Identification
No.)
|
950 Seventeenth Street,
Suite 800
Denver, Colorado
|
|
80202
|
(Address of principal executive
office)
|
|
(Zip Code)
|
(720) 932-7800
(Registrants telephone number, including area code)
Securities registered pursuant to Section 12(b) of the
Act:
None
Securities registered pursuant to Section 12(g) of the
Act:
Common Stock
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o No þ
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
or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer (as defined in
Rule 12b-2
of the Act). Large accelerated
filer o Accelerated
filer þ Non-accelerated
filer o
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the
Act). Yes o No þ
The aggregate market value of the voting and non-voting common
equity held by non-affiliates as of June 30, 2005, was
approximately $105 million, based on the closing price of
$8.48 per share as reported on the NASDAQ National Market.
As of March 6, 2006, 14,010,134 shares of the
registrants common stock were issued and outstanding.
DOCUMENTS
INCORPORATED BY REFERENCE
Portions of the registrants definitive proxy statement to
be filed with the Securities and Exchange Commission pursuant to
Regulation 14A in connection with the 2006 annual meeting
of stockholders are incorporated by reference in Part III
of this Report on
Form 10-K.
FORWARD-LOOKING
STATEMENTS
This report on
Form 10-K,
including information incorporated by reference, contains
forward-looking statements as defined in the Private Securities
Litigation Reform Act of 1995. The use of any statements
containing the words anticipate, intend,
believe, estimate, project,
expect, plan, should or
similar expressions are intended to identify such statement.
Forward-looking statements include, among other items:
|
|
|
|
|
Infinitys business strategy and anticipated trends in
Infinitys business and its future results of operations;
|
|
|
|
the ability of Infinity to make and integrate acquisitions and
the completion of the Nicaragua acquisition;
|
|
|
|
commencement and progress of exploration, drilling and
completion activities;
|
|
|
|
availability of drilling rigs and other support equipment;
|
|
|
|
the connection of Infinitys wells to third party pipeline
systems;
|
|
|
|
the costs and results of dewatering operations, including
drilling water disposal wells;
|
|
|
|
the closure of wells and the costs associated therewith;
|
|
|
|
demand for oilfield services;
|
|
|
|
the availability of financing on acceptable terms;
|
|
|
|
the impact of governmental regulation; and
|
|
|
|
the timing of engineering and environmental impact studies and
permitting,
|
Forward-looking statements inherently involve risks and
uncertainties that could cause actual results to differ
materially from the forward-looking statements. Factors that
could cause or contribute to such differences include, but are
not limited to the following and the risks described in
Risk Factors:
|
|
|
|
|
fluctuations in oil and natural gas prices and production,
|
|
|
|
incorrect estimations of required capital expenditures,
|
|
|
|
uncertainties inherent in estimating quantities of oil and gas
reserves and projecting future rates of production and timing of
development activities,
|
|
|
|
an increase in the cost of oil and gas drilling, completion and
production and in materials, fuel and labor costs,
|
|
|
|
the availability, conditions and timing of required government
approvals and third party financing,
|
|
|
|
a decline in demand for Infinitys oil and gas production
or oilfield services, and
|
|
|
|
changes in general economic conditions.
|
2
PART I
|
|
ITEM 1.
|
AND
ITEM 2. BUSINESS AND PROPERTIES
|
GENERAL
Infinity Energy Resources, Inc. (Infinity or the
Company) is an independent energy company engaged in
the acquisition, exploration, development and production of
natural gas and oil in the United States through our
wholly-owned subsidiaries, Infinity Oil and Gas of Texas, Inc.
(Infinity-Texas) and Infinity Oil & Gas of
Wyoming, Inc. (Infinity-Wyoming). Our current
operations are focused in the Fort Worth Basin of north
central Texas and in the Rocky Mountain region in the Greater
Green River Basin in southwest Wyoming and the Sand Wash and
Piceance Basins in northwest Colorado. Infinity is also pursuing
an oil and gas exploration opportunity offshore Nicaragua in the
Caribbean Sea. In addition, we provide oilfield services in
eastern Kansas, northeast Oklahoma and northeast Wyoming through
our wholly-owned subsidiary, Consolidated Oil Well Services,
Inc. (Consolidated). As used in this report,
Infinity, we and our refer collectively to
Infinity Energy Resources, Inc., its predecessors and
subsidiaries or one or more of them as the context may require.
Effective September 9, 2005, our predecessor, Infinity,
Inc. merged with and into its wholly-owned subsidiary Infinity
Energy Resources, Inc., for the purpose of changing its domicile
from Colorado to Delaware.
From January 1, 2002 through December 31, 2004, we
grew our production through exploration and development drilling
exclusively in the Rocky Mountain region. During this period, we
completed the drilling of 36 oil and gas wells with a success
rate of 75% at our two projects in the Greater Green River
Basin. Exploratory wells accounted for 69%, or 25 of the total
wells we drilled. Beginning in 2005, the Companys primary
exploration focus shifted to the Fort Worth Basin in north
central Texas. Our total proved reserves as of December 31,
2005 were an estimated 16.1 billion cubic feet of gas
equivalent (Bcfe) with a
PV-10 Value
(as defined below) of $44.0 million (after-tax
PV-10 Value
of $43.5 million). During 2005, we purchased reserves in
place of approximately 0.8 Bcfe, discovered proved reserves
of approximately 6.9 Bcfe, produced approximately
1.2 Bcfe, and experienced net positive revisions of
approximately 0.4 Bcfe for a net increase of approximately
6.9 Bcfe.
Subsequent to December 31, 2005 and through March 3,
2006, we have drilled four additional wells and completed two of
those wells as producers and two are waiting completion (all in
the Fort Worth basin). Activities subsequent to
December 31, 2005 were not taken into account in the proved
reserve estimate as of December 31, 2005, but will be
reflected in future estimates.
In accordance with our business strategy which is discussed
below, we operate 100% of our projects with working interests
that range between 50% and 100%.
Our corporate office is located at 950 Seventeenth Street,
Suite 800, Denver, Colorado 80202. Our telephone number is
(720) 932-7800.
Our website is http://www.infinity-res.com. The information on
the website does not constitute part of this Annual Report on
Form 10-K.
Infinity-Texas
Infinity-Texas is engaged in the acquisition, exploration,
development and production of natural gas in the Fort Worth
Basin of north central Texas. This subsidiary is a Delaware
corporation with its headquarters located in Denver, Colorado.
Infinity-Texas was formed in June 2004 to acquire, explore,
develop and produce natural gas from the Barnett Shale formation
and other producing formations in the Fort Worth Basin. The
Barnett Shale is a marine shale formation that is natural gas
bearing at depths believed to range from 1,000 to
8,500 feet and is believed to be ubiquitous across the
Fort Worth Basin. Though this area has been well known for
natural gas production for many years, improvements in fracture
techniques and the employment of horizontal drilling in recent
years have generally improved the economics of producing this
reservoir. In addition, the predominance of leases in the region
relate to fee acreage and therefore have relatively few
operating restrictions and regulations, as compared to the
typically federally-owned leases in the Rocky Mountain region
that involve more operating restrictions and regulations.
3
During the three months ended December 31, 2004,
Infinity-Texas drilled three gross (2.7 net) wells and
completed one gross (0.9 net) well. During 2005,
Infinity-Texas drilled an additional 5 wells (4.9 net)
and completed seven wells (6.7 net), six as producers and
one as a water disposal well. The initial wells were connected
to an existing third-party pipeline system beginning in May
2005. Infinity-Texas operates all drilled wells and expects to
operate future wells. Operating the oil and gas properties in
which it owns an interest allows Infinity-Texas to exercise
greater control over operating costs, capital expenditures and
the timing of exploration, development and exploitation
activities.
At December 31, 2005, Infinity-Texas had total estimated
proved reserves of 6.7 Bcfe.
Infinity-Wyoming
Infinity-Wyoming is engaged in the acquisition, exploration,
development and production of natural gas, condensate and crude
oil in the Rocky Mountain region in Wyoming and Colorado. This
subsidiary is a Wyoming corporation with its headquarters
located in Denver, Colorado.
Infinity-Wyoming was incorporated in January 2000 for the
purpose of acquiring properties with the intent of exploring,
developing and producing natural gas and coal bed methane. To
date, we have developed our proven oil and gas reserves and
increased production primarily through acquiring additional oil
and gas leaseholds and drilling wells to exploit and develop
tight sand properties.
At December 31, 2005, Infinity-Wyoming had total estimated
proved reserves of 9.4 Bcfe.
Approximately 5.3 Bcfe of our proved oil and gas reserves
were associated with tight sand properties in the Wamsutter Arch
Pipeline Field in the Greater Green River Basin in southwest
Wyoming (the Pipeline Field). Approximately
4.1 Bcfe of our proved reserves related to fractured
Niobrara shale properties in the Sand Wash Basin in Colorado
(the Sand Wash Prospect).
At December 31, 2005, Infinity-Wyoming operated all of its
proved developed oil and gas locations. During the year ended
December 31, 2005, Infinity-Wyoming drilled seven gross
(and net) wells and completed six gross (and net) of such wells.
Infinity-Wyoming also completed one gross (and net) well drilled
during 2004. At December 31, 2005, Infinity-Wyoming had one
gross (and net) well awaiting completion in the Sand Wash Basin
of Colorado and six gross (and net) wells awaiting completion or
abandonment operations in Wyoming. Operating the oil and gas
properties in which it owns an interest allows Infinity-Wyoming
to exercise greater control over operating costs, capital
expenditures and the timing of exploration, development and
exploitation activities.
Nicaragua
Since 1999, Infinity has pursued an oil and gas exploration
opportunity offshore Nicaragua in the Caribbean Sea. Over such
time period, the relationships which have been built with the
Instituto Nicaraguense de Energia (INE) and the
geological and geophysical research that was done allowed
Infinity to become one of only six companies qualified to bid on
offshore blocks in the first international bidding round held by
INE in January 2003. Infinity was awarded the bid on 24 blocks
of acreage, comprising approximately 1.4 million acres, in
May 2003, and entered into negotiations with INE to finalize the
initial exploration and production contract for the two
underlying prospects (Tyra and Perlas). Infinity anticipates the
completion of the negotiations and execution of the contract
during 2006.
Consolidated
Consolidated acquired assets necessary to provide oilfield
services in eastern Kansas and northeast Oklahoma in January
1994. Consolidated expanded its operations into northeast
Wyoming during September 1999. Consolidated provides
pressure-pumping services associated with drilling and
completion of oil and gas wells, including cementing, acidizing,
fracturing, and water hauling. In April 2004, Consolidated
expanded its presence in the Mid-Continent region with the
acquisition of substantially all of the assets and liabilities
of Blue Star Acid Services, Inc., a provider of acid and
cementing services in eastern and central Kansas and north
central Oklahoma, for $1.2 million in cash and the
assumption of $0.2 million in liabilities. In September
2004, Consolidated sold selected assets in eastern Kansas,
including real property and facilities in Chanute, Kansas, to an
exploration and production company
4
and customer for $4.1 million in cash. A wholly-owned
subsidiary of Infinity, CIS Oklahoma, Inc. (CIS),
owns the real property and facilities that we occupy in Ottawa
and Thayer, Kansas; Bartlesville, Oklahoma; and Gillette,
Wyoming and leases our Eureka facility.
BUSINESS
STRATEGY
Our principal objective is to create stockholder value through
the execution of a business strategy, the key elements of which
include:
|
|
|
|
|
Exploration and Production. We will seek to:
(i) consummate acquisitions of early-stage oil and gas
properties, acreage leaseholds and prospects; (ii) explore
such properties or prospects to discover underlying,
commercially-viable hydrocarbon resource bases;
(iii) develop such hydrocarbon resource bases into proved
and producing reserves; (iv) operate and produce
hydrocarbons from such reserve bases; and (v) sell or
otherwise monetize such reserve bases at attractive valuations.
We will usually seek to operate our exploration and production
projects with a maximum working interest and net revenue
interest, with exceptions or adjustments being made in
situations in which the risk or capital requirements to explore,
develop and produce from a given project are deemed high enough
to warrant a partner, which may bring to the given project
greater financial and technical resources than we have or are
willing to commit.
|
|
|
|
Oilfield Services. We will seek to grow
Consolidated through: (i) the expansion of its
pressure-pumping fleet through construction or fabrication,
(ii) selected acquisitions in our existing operating areas
and (iii) selected acquisitions in new geographical
operating areas. We will seek to improve and increase our
product and service offerings and increase our operating
margins, utilizing increasing efficiencies of scale as they
present themselves. Ultimately, as the proved and producing
reserve base in our exploration and production operations
reaches a point at which we believe we no longer require cash
flow contributions from our oilfield services operations, and
dependent upon industry conditions, we may explore potential
opportunities to monetize our investment in Consolidated, which
monetization may include: (i) a sale to an industry
acquiror; (ii) a sale to a financial buyer or investor; or
(iii) spin-off, split-off or other such corporate
transaction with the intended consequence of Consolidated
becoming a separate publicly traded entity.
|
We intend to finance our business strategies through employment
of working capital, cash flow from our operations, net proceeds
from the sales of assets, and exercises of options and warrants
and through external financing, which may include debt and
equity capital raised in public and private offerings.
Essentially all of our assets serve as collateral under our
Senior Secured Notes Facility, and as such, any disposition
of material assets would require the approval of the note
holders.
OILFIELD
SERVICES
Consolidated provides pressure-pumping services associated with
drilling and completion of oil and gas wells, including
cementing, acidizing, fracturing, and water hauling.
Consolidated provides these services out of service facilities
it owns or leases in Ottawa, Eureka, and Thayer, Kansas;
Bartlesville, Oklahoma; and Gillette, Wyoming. In April 2004,
Consolidated expanded its presence in the
Mid-Continent
region with the acquisition of substantially all of the assets
and liabilities of Blue Star Acid Services, Inc., a provider of
acid and cementing services in eastern and central Kansas and
north central Oklahoma, for $1.2 million in cash and the
assumption of $0.2 million in liabilities. In September
2004, Consolidated sold selected assets from its Chanute, Kansas
location, including real property and facilities, to an
exploration and production company and customer for
$4.1 million in cash.
Consolidated operates a fleet of approximately 100 vehicles
specifically designed to provide service to oil and gas well
operators working at depths ranging from 100 to 5,000 feet,
as is usually the case in eastern Kansas, northeast Oklahoma,
and for coal bed methane development in the Powder River Basin
of Wyoming. The service vehicles are part of the collateral for
the Companys Senior Secured Note Facility.
5
EXPLORATION
AND PRODUCTION
This section is an explanation and detail of some of the
relevant project groupings from our overall inventory of
projects and prospects. Our operations are focused primarily in
the Fort Worth Basin of Texas and the Greater Green River
and Sand Wash Basins in the Rocky Mountain region. Our other
area of interest is in the Caribbean Sea, offshore Nicaragua.
Fort Worth
Basin
For purposes of presentation, we divide our Fort Worth
Basin operations into two main property areas: Erath and
Hamilton Counties, Texas and Comanche County, Texas.
Erath and
Hamilton Counties, Texas
At December 31, 2005, Infinity-Texas held leases on
approximately 40,000 gross (approximately 29,000 net)
acres in this area located in the southwest portion of the
Fort Worth Basin in north central Texas. Infinity-Texas
currently seeks to explore for, develop and produce natural gas
and natural gas liquids from the Barnett Shale, and possibly
shallower formations. At December 31, 2005, Infinity-Texas
operated eight gross (7.6 net) wells in the area, of which
six were active producers, one was
shut-in, and
one was a water disposal well. Infinity-Texas has a 90% working
interest and an average 72% net revenue interest in the
acreage in this area. During 2005, Infinity-Texas produced
approximately 190,000 thousand cubic
feet (Mcf) of natural gas from the field.
During 2004, Infinity-Texas horizontally drilled three wells,
completing one of those wells prior to yearend 2004. During
2005, Infinity-Texas horizontally drilled an additional four
wells and completed six wells. Infinity-Texas also vertically
drilled a water disposal well for the disposal of frac flowback
fluids and water produced from its wells in the area. During
2005, Infinity-Texas acquired and interpreted approximately
25 square miles of
3-D seismic
data over the northern portion of its acreage in Erath County.
Infinity-Texas believes it has a multi-year drilling inventory
available to it in this area, adjusting for and reflective of
spacing requirements and surface or lease restrictions.
Infinity-Texas has a drilling rig under contract for a series of
one year commitments and is currently drilling approximately one
horizontal well every three weeks, with accompanying completion
operations following the drilling. Infinity-Texas expects to be
able to drill and complete between 18 and 20 horizontal wells
per year with this rig. Infinity-Texas has contracted for a
second drilling rig to drill a limited number of exploration
wells in Erath and Comanche Counties, Texas during 2006.
Dependent upon the success of early operations in 2006,
Infinity-Texas may elect to extend the contract to accelerate
drilling and completion operations in the Erath and Hamilton
Counties area in 2006.
In the first two months of 2006, Infinity-Texas has vertically
drilled one well, horizontally drilled three wells, and
commenced drilling on a fourth horizontal well. Through such
date two of the horizontal wells have been completed as
producers and one horizontal well and the vertical well are
waiting completion operations. Infinity-Texas recently completed
micro-seismic operations in connection with the completion of
one of the horizontal wells. During 2006, Infinity-Texas intends
to acquire approximately 30 square miles of
3-D seismic
data generally over the southern portion of its Erath County
acreage.
Comanche
County, Texas
At December 31, 2005, Infinity-Texas held leases on
approximately 30,000 gross (and net) acres in this area,
located approximately 30 miles southwest of the Erath and
Hamilton County properties. During 2006, Infinity-Texas expects
to explore for natural gas and natural gas liquids from the
Barnett Shale and Lower Marble Falls formations at varying
depths between 2,400 and 2,700 feet. Infinity-Texas has a
100% working interest and 80% net revenue interest in the
acreage in this area.
Infinity-Texas agreed to drill at least one test well on the
Comanche acreage by April 9, 2006. Infinity-Texas expects
to commence drilling operations by April 1, 2006.
6
Greater
Green River Basin
For purposes of presentation, we divide our Greater Green River
Basin operations into two main property areas: Pipeline Field
and Labarge Field.
Pipeline
Field
At December 31, 2005, Infinity-Wyoming held leases on
approximately 20,500 gross acres (approximately
18,100 net acres) located on the Wamsutter Arch in the
Greater Green River Basin of southwest Wyoming. Infinity-Wyoming
currently seeks to exploit hydrocarbons in the cretaceous-aged
Upper Almond sand at varying depths between 2,800 and
3,600 feet. At December 31, 2005, Infinity-Wyoming
operated 37 wells in the field, of which 21 were active
producers, 8 were
shut-in,
3 were water disposal wells, and 5 were awaiting
completion or plugging and abandonment operations.
During 2005, Infinity-Wyoming produced approximately
670,000 Mcf of natural gas and 25,000 barrels of crude
oil, or 820,000 thousand cubic feet of natural gas
equivalent (Mcfe) from the field, compared to
930,000 Mcf of natural gas and 33,000 barrels of crude
oil, or 1,130,000 Mcfe produced from the field in 2004.
Production during 2005 represented a 27% decrease from 2004.
Production has generally declined since peaking in the quarter
ended March 31, 2003.
Production from our Wamsutter Arch Pipeline Field during January
and February 2006 was negatively impacted by
freeze-ups,
mechanical failures of third-party gathering and compression
facilities, and chronic shortages of third-party pulling units
and other equipment and services needed to restore production.
Beginning in March 2006, production levels at the Pipeline Field
have returned to near-normal levels.
Labarge
Field
At December 31, 2005, Infinity-Wyoming held leases on
approximately 11,500 gross (and 11,000 net) acres
located on the northern extension of the Moxa Arch in southwest
Wyoming and held options on an additional approximately
18,000 gross acres. Infinity-Wyoming currently seeks to
exploit hydrocarbons in the Cretaceous Upper Mesaverde coals at
varying depths between 3,400 and 4,200 feet. At
December 31, 2005, Infinity-Wyoming operated 12 wells
in the field, of which 10 were
shut-in, and
2 were water disposal wells. Infinity-Wyoming intends to
recommence production operations in the spring of 2006 following
the winter snow melt.
Infinity-Wyoming produced approximately 12,000 Mcf of
natural gas from the field during 2005, as compared to
approximately 24,000 Mcf of natural gas during 2004.
Production during 2005 represented a 50% decrease as compared to
2004. Production has generally declined since peaking in the
quarter ended September 30, 2002, when production reached
20,600 Mcfe. Production at Labarge has continued to be
generally uneconomic. The completed and recompleted wells
continue to undergo dewatering operations, which may increase
the level of future gas production.
Infinity-Wyoming is subject to an ongoing Bureau of Land
Management environmental impact study (EIS) on the
Labarge Field federal acreage. The EIS must be completed before
Infinity-Wyoming can continue development of the acreage. The
EIS was commenced in 2002 and was originally anticipated to be
completed in six to eight months. Infinity-Wyoming currently
anticipates that the EIS will be completed during 2006.
Depending on the results of dewatering and the availability of
equipment, we may commence drilling and completion activities
during the fourth quarter of 2006.
Northwest
Colorado
For purposes of presentation, we divide our northwest Colorado
operations into two main property areas: Sand Wash Prospect and
Piceance Basin Prospect.
Sand Wash
Prospect
At December 31, 2005, Infinity-Wyoming held leases on
approximately 53,700 gross acres (approximately
46,900 net acres) located in the Sand Wash Basin of
northwest Colorado and south central Wyoming. Infinity-
7
Wyoming currently seeks to explore and develop hydrocarbons in
the fractured Niobrara calcareous shale between 5,500 and
6,500 feet. Secondary objectives include exploiting the
Williams Fork and Iles coals at varying depths between 2,500 and
3,000 feet.
At December 31, 2005, Infinity-Wyoming operated two
producing oil properties and four
shut-in
wells in the field which were completed in the coals. Drilling
was suspended for the winter on one well targeting the fractured
Niobrara shale. Infinity-Wyoming intends to attempt a completion
of this well during the summer of 2006. Infinity-Wyoming
continues to seek the acquisition of additional geophysical data
in order to better delineate future prospective drilling
locations.
During 2005, Infinity-Wyoming produced approximately
53,000 gross barrels (43,000 net barrels) of oil from
this field.
Infinity-Wyoming plans to conduct additional geological and
geophysical studies to identify potential additional oil
locations. As it pertains to the Williams Fork and Iles coals,
Infinity-Wyoming suspended dewatering efforts at the original
pilot location in 2004 due to the onset of winter and the
resultant substantial production of ice on the surface. No
measurable gas production was achieved during 2004.
Infinity-Wyoming will need to further evaluate the results of
the dewatering process prior to determining what additional
operations, if any, to perform.
Piceance
Basin Prospect
At December 31, 2005, Infinity-Wyoming held leases on
approximately 9,100 gross (and net) acres in the
northeastern corner of the Piceance Basin in northwest Colorado.
The acreage is located along the northern rim of the Piceance
Basin and the southern extent of the Axial Basin Arch.
Immediately adjacent to the prospect are several large oil and
gas fields which were discovered and developed as early as 1927.
Most notable of these is the Wilson Creek field to the south
which has produced approximately 90 million barrels of oil
and 75 Bcf of natural gas. Primary reservoir targets would
include the Niobrara fractured shale and the Dakota and
Morrison-Brushy Creek sandstone formations. Secondary reservoir
targets might include the Mesaverde sands and coals,
Morrison-Salt Wash, Entrada, Shinarump, Moenkopi, Weber and
Morgan-Minturn formations. Infinity-Wyoming plans to conduct
additional geological and potentially geophysical studies in
2006 to identify potential 2007 drilling opportunities.
Nicaragua
Since being awarded two concessions in 2003, Infinity has
negotiated a number of key terms and conditions of an
exploration and production contract covering the approximate
1.4 million acre Tyra (approximately
823,000 acres in the north) and Perlas (approximately
566,000 acres in the south) concession areas offshore
Nicaragua. The contract as currently negotiated, contemplates an
exploration period of up to six years with four sub-phases and a
production period of up to 30 additional years (with a potential
five year extension). The contract is in final negotiations and
is expected to be executed in 2006, following final approvals by
the Nicaraguan government. Upon execution, the initial capital
costs during the first twelve months, for which Infinity would
post a performance bond, are expected to total less than
$1.0 million, with a total of less than $2.0 million
during the second twelve months, to cover costs of environmental
studies, geological and geophysical analysis, acquisition of
seismic data and other operational expenses.
Exploration offshore Nicaragua would focus on Eocene and
Cretaceous Carbonate reservoirs and Infinitys management
and consultants believe: (i) numerous analogies can be made
between the Infinity concession block and production from
fractured Cretaceous carbonates in Mexico, Venezuela and
Guatemala and (ii) the presence of Cretaceous source rocks
onshore Honduras and Nicaragua can be projected into the
offshore Caribbean Shelf. Infinity plans to seek offers from
another industry operator or operators for interests in the
acreage in exchange for cash and a carried interest in
exploration and development operations. No assurance can be
given that any such transactions will be consummated.
8
Oil
and Natural Gas Reserves
We engaged Netherland, Sewell & Associates, Inc.,
independent petroleum engineers, to prepare estimates of proved
reserves, projected future production and related future net
revenue for our properties as of December 31, 2005.
Estimates prepared by Netherland, Sewell & Associates,
Inc. were based upon review of production histories and other
geologic, economic, ownership, volumetric and engineering data.
In estimating reserve quantities that are economically
recoverable, oil and gas prices and estimated development and
production costs as of December 31, 2005 were utilized.
Activity subsequent to December 31, 2005 in the
Fort Worth, Sand Wash and Greater Green River Basins was
not taken into consideration in the proved reserve estimate as
of December 31, 2005, but will be reflected in future
estimates.
The following table sets forth estimates as of December 31,
2005 derived from the Netherland, Sewell & Associates,
Inc. reserve report. The present value (discounted at
10 percent) of estimated future net revenue before income
taxes
(PV-10
Value) shown in the table is not intended to represent the
current market value of our estimated proved oil and gas
reserves. For additional information concerning the present
value of future net revenue from these proved reserves, see
Note 17 Supplemental Oil and Gas
Information (Unaudited) in the Notes to the Consolidated
Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
|
|
|
Undeveloped
|
|
|
Total
|
|
|
Natural gas (Mcf)
|
|
|
5,031,235
|
|
|
|
6,067,971
|
|
|
|
11,099,206
|
|
Crude oil (barrels)
|
|
|
712,094
|
|
|
|
124,671
|
|
|
|
836,765
|
|
Total (Mcfe)
|
|
|
9,303,799
|
|
|
|
6,815,997
|
|
|
|
16,119,796
|
|
Future net revenue before income
taxes (in thousands)
|
|
$
|
54,851
|
|
|
$
|
21,336
|
|
|
$
|
76,187
|
|
Present value of future net
revenue before income taxes (in thousands)
|
|
$
|
35,291
|
|
|
$
|
8,689
|
|
|
$
|
43,980
|
|
There are numerous uncertainties inherent in estimating
quantities of proved reserves and in projecting future rates of
production and timing of development expenditures, including
many factors beyond the control of the producer. The reserve
data set forth herein represents only estimates. Reserve
engineering is a subjective process of estimating underground
accumulations of oil and gas that cannot be measured in an exact
way, and the accuracy of any reserve estimate is a function of
the quality of available data and of engineering and geological
interpretation and judgment and the existence of development
plans. In addition, results of drilling, testing and production
subsequent to the date of an estimate may justify revision of
such estimate. Accordingly, the reserve estimates are often
different from the quantities of oil and gas that are ultimately
recovered. Further, the estimated future net revenue from proved
reserves and the present value thereof are based upon certain
assumptions, including future geologic success, prices,
production levels and costs that may not prove correct.
Predictions about prices and future production levels are
subject to great uncertainty and the meaningfulness of such
estimates is highly dependent upon the accuracy of the
assumptions upon which they are based. Oil and gas prices have
fluctuated widely in recent years. There is no assurance that
prices will not be materially higher or lower than the prices
utilized in estimating the reserves.
The weighted average sales prices utilized for purposes of
estimating our proved reserves and future net revenue therefrom
as of December 31, 2005 were $8.21 per Mcf of natural
gas and $60.74 per barrel of crude oil.
9
Production,
Prices and Production Costs
The following table sets forth Infinitys net oil and gas
production, average sales prices realized, and costs and
expenses associated with such production during the years
indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas (Mcf)
|
|
|
875,543
|
|
|
|
953,428
|
|
|
|
1,080,456
|
|
Crude oil (barrels)
|
|
|
68,497
|
|
|
|
33,668
|
|
|
|
57,654
|
|
Total (Mcfe)
|
|
|
1,286,525
|
|
|
|
1,155,436
|
|
|
|
1,426,380
|
|
Average daily
production:
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas (Mcf)
|
|
|
2,399
|
|
|
|
2,612
|
|
|
|
2,960
|
|
Crude oil (barrels)
|
|
|
188
|
|
|
|
92
|
|
|
|
158
|
|
Total (Mcfe)
|
|
|
3,525
|
|
|
|
3,164
|
|
|
|
3,908
|
|
Average sales price per
unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas ($per Mcf)
|
|
$
|
6.06
|
|
|
$
|
5.12
|
|
|
$
|
4.47
|
|
Crude oil ($per barrel)
|
|
$
|
56.74
|
|
|
$
|
41.15
|
|
|
$
|
30.51
|
|
Total ($ per Mcfe)
|
|
$
|
7.14
|
|
|
$
|
5.42
|
|
|
$
|
4.62
|
|
Production costs per
Mcfe
|
|
$
|
3.44
|
|
|
$
|
2.28
|
|
|
$
|
2.05
|
|
Infinity owned 28 gross (25.7 net) producing wells and
6 gross (6 net) service wells as of December 31,
2005. Infinity owned an additional 26 gross (25.9 net)
wells which were shut in, awaiting completion or plugging and
abandonment operations as of December 31, 2005.
Development,
Exploration and Acquisition Capital Expenditures
The following table sets forth certain information regarding the
gross costs incurred in the purchase of proved and unproved
properties and in development and exploration activities (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Property acquisition costs
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved
|
|
$
|
330
|
|
|
$
|
516
|
|
|
$
|
1,099
|
|
Unproved
|
|
|
5,745
|
|
|
|
3,625
|
|
|
|
661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property acquisition costs
|
|
|
6,075
|
|
|
|
4,141
|
|
|
|
1,760
|
|
Development costs
|
|
|
17,099
|
|
|
|
6,156
|
|
|
|
3,168
|
|
Exploration costs
|
|
|
17,583
|
|
|
|
5,294
|
|
|
|
3,492
|
|
Asset retirement costs
|
|
|
907
|
|
|
|
93
|
|
|
|
503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs
|
|
$
|
41,664
|
|
|
$
|
15,684
|
|
|
$
|
8,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
Drilling
Activity
The following table sets forth certain information regarding the
wells completed during the years indicated. Frequently wells are
spud or drilled in one period and completed in a subsequent
period. In the table, gross refers to the total
wells in which we have a working interest and net
refers to gross wells multiplied by our working interest therein.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Exploratory Wells
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
|
6
|
|
|
|
5.7
|
|
|
|
3
|
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
Nonproductive
|
|
|
1
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
7
|
|
|
|
6.7
|
|
|
|
3
|
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development Wells
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
1
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
Productive
|
|
|
5
|
|
|
|
5.0
|
|
|
|
9
|
|
|
|
8.0
|
|
|
|
|
|
|
|
|
|
Nonproductive
|
|
|
1
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
7
|
|
|
|
7.0
|
|
|
|
9
|
|
|
|
8.0
|
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005, Infinity had an additional
7 wells which were drilled in 2005 or prior awaiting
completion, including 4 wells waiting likely plugging and
abandonment operations.
Acreage
Data
The following table sets forth the gross and net acres of
developed and undeveloped oil and gas leases held by
Infinity-Texas and Infinity-Wyoming as of December 31,
2005. Developed acreage is acreage assigned to producing wells
for the spacing unit of the producing formation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
|
|
|
|
|
|
|
Acreage
|
|
|
Undeveloped Acreage
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Fort Worth Basin
|
|
|
1,916
|
|
|
|
1,724
|
|
|
|
68,418
|
|
|
|
57,578
|
|
Greater Green River Basin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wamsutter Arch
|
|
|
4,480
|
|
|
|
4,080
|
|
|
|
16,093
|
|
|
|
14,045
|
|
Labarge
|
|
|
1,763
|
|
|
|
1,763
|
|
|
|
9,715
|
|
|
|
9,184
|
|
Sand Wash Prospect
|
|
|
960
|
|
|
|
960
|
|
|
|
52,752
|
|
|
|
45,906
|
|
Piceance Basin Prospect
|
|
|
|
|
|
|
|
|
|
|
9,063
|
|
|
|
9,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
9,119
|
|
|
|
8,527
|
|
|
|
156,041
|
|
|
|
135,776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infinity-Wyoming held options on an additional approximately
18,000 gross acres in the Labarge field as of
December 31, 2005. The table does not reflect any
reclassification of our acreage to reflect wells completed after
December 31, 2005.
Customers
and Markets
Exploration
and Production
The majority of Infinity-Wyomings gas production from the
Pipeline Field is sold to Duke Energy Field Services under a
forward contract, with the remainder being sold at the Inside
FERC, first of the month CIG Index, a published pricing index on
which gas sales contracts in the Rocky Mountains are generally
based. Infinity-Wyoming enters into fixed price contracts to
hedge its production when market conditions are deemed favorable
in
11
order to manage price fluctuations and achieve a more
predictable cash flow. The following table identifies the one
contract in place at December 31, 2005:
|
|
|
|
|
|
|
|
|
Daily
|
|
|
Contract Term
|
|
Contract Volume(1)
|
|
Contract Price
|
|
April 1,
2005 March 31, 2006
|
|
|
2,000 MMBtu
|
|
|
$4.15/MMBtu
|
|
|
|
(1) |
|
MMBtu of gas is equivalent to one million British thermal units
(Btu), a standard measure of the heating value of
the gas. The gas produced from the Pipeline project contains
about 1100 Btu per cubic foot of gas. |
Oil production from the Pipeline Field is sold at the average
daily NYMEX posted price less $0.50 per barrel. For
December 2005, this was a price of $58.80 per barrel of oil.
The following table shows exploration and production revenue and
the percentage of consolidated revenue that the value
represented for each of the years ended December 31, 2005,
2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas
|
|
Percentage of
|
Period
|
|
Revenue
|
|
Total Revenue
|
|
2005
|
|
$
|
9.2 million
|
|
|
|
30
|
%
|
2004
|
|
$
|
6.3 million
|
|
|
|
30
|
%
|
2003
|
|
$
|
6.6 million
|
|
|
|
36
|
%
|
Based on the general demand for oil and natural gas, Infinity
does not believe that a loss of any customer would have a
material adverse effect on its business.
Oilfield
Services
Consolidated provides its services to oil and gas developers and
lease operators throughout eastern Kansas and northeast
Oklahoma, which includes the Cherokee, Forest City and Salina
Basins, and in the Powder River Basin of northeast Wyoming.
Consolidated also provides its services in the Arkoma basin of
eastern Oklahoma and provides well cementing services to water
well drillers in Missouri, Kansas and Oklahoma.
Consolidated provided services to more than 500 customers during
2005, to approximately 475 customers during 2004 and to
approximately 400 customers during 2003. The following
table sets out information about Consolidateds major
customers during each of these periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent
|
|
Percent of
|
Customer
|
|
Area of Operation
|
|
Revenue
|
|
of Total
|
|
Oilfield Service
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yates Petroleum
|
|
|
northeast Wyoming
|
|
|
$
|
3.0 million
|
|
|
|
10
|
%
|
|
|
14
|
%
|
Newfield Exploration
|
|
|
northeast Oklahoma
|
|
|
$
|
2.7 million
|
|
|
|
9
|
%
|
|
|
12
|
%
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qwest Cherokee LLC
|
|
|
eastern Kansas/northeast Oklahoma
|
|
|
$
|
2.1 million
|
|
|
|
10
|
%
|
|
|
14
|
%
|
|
|
|
northeast Wyoming
|
|
|
$
|
1.5 million
|
|
|
|
7
|
%
|
|
|
10
|
%
|
|
|
|
northeast Oklahoma
|
|
|
$
|
1.4 million
|
|
|
|
7
|
%
|
|
|
10
|
%
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
northeast Oklahoma
|
|
|
$
|
1.1 million
|
|
|
|
6
|
%
|
|
|
10
|
%
|
Dart
|
|
|
eastern Kansas
|
|
|
$
|
0.9 million
|
|
|
|
5
|
%
|
|
|
8
|
%
|
Consolidated has provided services to Infinity-Wyoming from time
to time. The amount of revenue earned by Consolidated from
inter-company sales was less than $20,000 during 2003. There
were no inter-company sales during 2004 and 2005. Consolidated
has no long-term service contracts with any customers and we do
not believe that a loss of any one of our customers will have a
prolonged material adverse effect on Consolidateds
business. However, the loss of several customers in any location
or a rapid, significant change in oil and gas prices to the
extent that customers curtail their development activities could
have a material adverse impact on our financial and operating
results.
12
Competition
Infinity and its subsidiaries compete in virtually all facets of
their businesses with numerous other companies, including many
that have significantly greater financial and other resources.
Such competitors may be able to pay more for desirable oil and
gas leases and to evaluate, bid for, and purchase a greater
number of properties than the financial or personnel resources
of Infinity permit. The oilfield service competitors may be able
to invest more resources in research and development of new
completion techniques and acquire additional equipment to allow
them to dedicate resources to a customer in a way that
Consolidated is unable to.
Exploration
and Production
Infinitys business strategy includes highly competitive
oil and natural gas acquisition, exploration, development and
production. There can be no assurance, however, that Infinity or
its subsidiaries will be able to successfully acquire identified
targets, or have the financing available for the acquisitions.
We face intense competition from a large number of independent
exploration and development companies as well as major oil and
gas companies in a number of areas such as:
|
|
|
|
|
Acquisition of desirable producing properties or new leases for
future exploration;
|
|
|
|
Marketing our oil and natural gas production; and
|
|
|
|
Seeking to acquire the services, equipment, labor and materials
necessary to explore, operate and develop those properties.
|
Many of our competitors have financial and technological
resources substantially exceeding those available to Infinity.
Many oil and gas properties are sold in a competitive bidding
process in which we may lack technological information or
expertise available to other bidders. We cannot be sure that we
will be successful in acquiring and developing profitable
properties in the face of this competition.
Oilfield
Services
Consolidateds competition for cementing services in
eastern Kansas and northeast Oklahoma consists mainly of
Superior Well Services, Inc., United Cementing & Acid
Co., Inc., and Oilwell Cementers Inc. Consolidateds
competition for fracturing and acidizing services in eastern
Kansas and northeast Oklahoma consists mainly of Cudd Pumping
Services, Superior Well Services, Inc., Oilwell Fracturing
Services, Inc. and Maverick Stimulation Company, LLC. Other less
significant competitors in these areas include BJ Services
Company, a major service company, and several small local
companies. Consolidated believes that its bulk materials
facilities, experienced work force, and well maintained fleet of
service vehicles puts it in a competitive position to maintain
revenues in these locations. In northeast Wyoming, Consolidated
continues to see competition from three major service companies,
Halliburton Company, BJ Services Company, and Schlumberger
Ltd., and numerous smaller companies, including Basic Energy
Services, Inc., Bison Oil Well Cementing Inc. and M & S
Oil Well Cementing. Consolidated may be at a competitive
disadvantage when compared to the major companies that are well
established with substantial financial resources. These
companies can redirect assets and manpower, much like
Consolidated has done, to ensure that resources to meet the
growing demand are available. Some of the exploration and
development companies in this area also have the resources
available to service their own oil and gas operations.
Consolidateds ability to provide services that meet the
market demand in a timely manner while providing quality service
to the wells will be crucial to its ability to compete in this
market.
Delivery
Commitments
Effective September 2001, Infinity-Wyoming entered into a gas
gathering and transportation contract with Duke in which Duke
built gas gathering laterals and installed compression
facilities to deliver gas produced from the Pipeline Field to
the Overland Trail Transmission pipeline. During 2002, the
contract was amended to include additional compression and
gathering facilities to be installed by Duke and delivery points
for the additional production being generated by
Infinity-Wyoming. Infinity-Wyoming pays a gathering fee of
$0.40 per Mcf until 7,500,000 Mcf have been
produced at which time the fee will be reduced to $0.25 per
Mcf. Additionally, the Company had annual volume commitments for
five years starting September 1, 2001. If the Company
exceeded the
13
minimum in any year, the excess reduced the following
years commitment. If the Company did not meet the minimum
in any year, the shortfall was added to the following years. To
date, Infinity-Wyoming has delivered approximately
4,000,000 Mcf under this contract. The Pipeline sales
volumes are also subject to a $0.15 per MMBtu charge for
access onto the Overland Trail Transmission line. While
Infinity-Wyoming has failed to deliver the volumes required
under the terms of the contract, the pipeline operators have
also not provided the compression and gathering capabilities
they were required to provide under the contract. Management has
received a verbal commitment from the operator that the volume
commitments would be adjusted and management does not expect
that there will be a contract shortfall under the renegotiated
volumes although the contract term will likely be lenghtened.
Beginning April 1, 2003 and effective through
March 31, 2004, Infinity-Wyoming had contracted to sell
3,500 MMBtu per day to Duke at a price of $4.71 per
MMBtu, which equates to approximately $5.16 per Mcf. In
2004, Infinity-Wyoming entered into two additional contracts
with Duke for the sale of 2,000 MMBtu per day. The first
contract was for the period April 1, 2004 through
March 31, 2005 at a price of $4.40 per MMBtu
(approximately $4.84 per Mcf). The second contract is for
the period beginning April 1, 2005 and ending
March 31, 2006 and is for $4.15 per MMBtu
(approximately $4.57 per Mcf). Infinity-Wyoming will
receive the Colorado Interstate Gas (CIG) Pipeline first of
the month index price for each Mcf of gas in excess of the
contracted volume delivered onto the Overland Trail Transmission
line. Infinity and its subsidiaries had no agreements or
commitments at December 31, 2005, other than those shown
above, to provide quantities of oil or gas in the future.
In June 2005, the Company entered into a long-term gas gathering
contract for natural gas production from the Companys
properties in Erath County, Texas, under which the Company pays
a gathering fee of $0.35 per Mcf gathered. The contract
contains minimum delivery volume commitments through
June 30, 2015 associated with firm transportation rights.
The Company may, at its discretion and with notice, reduce the
minimum daily delivery volumes by up to 50%.
Government
Regulation of the Oil and Gas Industry
General
Infinitys business is affected by numerous laws and
regulations, including, among others, laws and regulations
relating to energy, environment, conservation and tax. Failure
to comply with these laws and regulations may result in the
assessment of administrative, civil
and/or
criminal penalties, the imposition of injunctive relief or both.
Moreover, changes in any of these laws and regulations could
have a material adverse effect on our business. In view of the
many uncertainties with respect to current and future laws and
regulations, including their applicability to Infinity, we
cannot predict the overall effect of such laws and regulations
on our future operations.
Infinity believes that its operations comply in all material
respects with applicable laws and regulations and that the
existence and enforcement of such laws and regulations have no
more restrictive effect on our method of operations than on
other similar companies in the energy industry.
The following discussion contains summaries of certain laws and
regulations and is qualified as mentioned above.
Federal
Regulation of the Sale of Oil and Gas
Various aspects of Infinitys oil and natural gas
operations are regulated by agencies of the federal government.
The Federal Energy Regulatory Commission (FERC)
regulates the transportation of natural gas in interstate
commerce pursuant to the Natural Gas Act of 1938
(NGA) and the Natural Gas Policy Act of 1978
(NGPA). In the past, the federal government has
regulated the prices at which oil and gas could be sold. While
first 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, Congress could
reenact price controls in the future. Deregulation of wellhead
sales in the natural gas industry began with the enactment of
the NGPA in 1978. In 1989, Congress enacted the Natural Gas
Wellhead Decontrol Act (the Decontrol Act). The
Decontrol Act removed all NGA and NGPA price and non-price
controls affecting wellhead sales of natural gas effective
January 1, 1993.
14
Commencing in April 1992, the FERC issued Order Nos. 636,
636-A,
636-B, 636-C and
636-D
(Order No. 636), which require interstate
pipelines to provide transportation services separate, or
unbundled, from the pipelines sales of gas.
Also, Order No. 636 requires pipelines to provide open
access transportation on a nondiscriminatory basis that is equal
for all natural gas shippers. Although Order No. 636 does
not directly regulate Infinitys production activities,
FERC has stated that it intends for Order No. 636 to foster
increased competition within all phases of the natural gas
industry.
Regulation
of Operations
Infinity conducts certain operations on federal oil and gas
leases, which are administered by the Bureau of Land Management
(BLM). Of Infinity-Wyomings Pipeline Field
acreage, approximately 15,000 gross acres are leases that
are administered by the Bureau of Land Management
(BLM). Approximately 3,000 acres of 11,000
total acres of Infinity-Wyomings Labarge Field acreage,
including acreage subject to options, are part of federal units
for which Infinity-Wyoming is the operator for the development
of the resources to certain depths. The Piceance Basin Prospect
and Sand Wash Prospect acreage also include acreage that is
administered by the BLM. Federal leases contain relatively
standard terms and require compliance with detailed BLM
regulations and orders, which are subject to change. Among other
restrictions, the BLM has regulations restricting the flaring or
venting of natural gas, and the BLM has proposed to amend such
regulations to prohibit the flaring of liquid hydrocarbons and
oil without prior authorization. Under certain circumstances,
the BLM may require any company operations on federal leases to
be suspended or terminated. Any such suspension or termination
could materially and adversely affect Infinitys financial
condition, cash flows and operations.
The Minerals Management Service (MMS) administers
the valuation, payment and reporting for royalties on oil and
gas produced from federal leases. The BLM issued a final rule
that amended its regulations governing the valuation of gas
produced from federal leases. This rule, which becomes effective
June 1, 2005, primarily affects the transportation
allowance used to value the federal royalty.
Exploration and production operations of Infinity-Texas and
Infinity-Wyoming are subject to various types of regulation at
the federal, state, and local levels. These regulations include
requiring permits and drilling bonds for the drilling of wells
and 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 gas
properties, the establishment of maximum rates of production
from oil and gas wells and the regulation of spacing, plugging
and abandonment of such wells. The operation and production of
Infinity-Wyomings properties is subject to the rules and
regulations of the Wyoming Oil and Gas Conservation
Commission (WYOGCC) and the Colorado Oil and Gas
Conservation Commission (COGCC). In addition a portion of
the properties are on federal lands and are subject to Onshore
Orders 1 and 2, The National Historic Preservation
Act (NHPA), National Environmental Policy Act (NEPA)
and the Endangered Species Act. The operation and production of
Infinity-Texas properties is subject to the rules and
regulations of the Railroad Commission of Texas (RRC).
Additional proposals and proceedings that might affect the oil
and gas industry are pending before Congress, the FERC, BLM,
MMS, state commissions and the courts. Infinity cannot predict
when or whether any such proposals and proceedings may become
effective. In the past, the natural gas industry has been
heavily regulated. There is no assurance that the regulatory
approach currently pursued by various agencies will continue
indefinitely. Notwithstanding the foregoing, Infinity does not
anticipate that compliance with existing federal, state and
local laws, rules and regulations will have a material or
significantly adverse effect upon the capital expenditures,
earnings or competitive position of Infinity or its subsidiaries.
Environmental
and Land Use Regulation
Various federal, state and local laws and regulations relating
to the protection of the environment affect our operations and
costs. The areas affected include:
|
|
|
|
|
unit production expenses primarily related to the control
and limitation of air emissions, spill prevention and the
disposal of produced water;
|
15
|
|
|
|
|
capital costs to drill development wells resulting from expenses
primarily related to the management and disposal of drilling
fluids and other oil and natural gas exploration wastes;
|
|
|
|
capital costs to construct, maintain and upgrade equipment and
facilities;
|
|
|
|
operational costs associated with ongoing compliance and
monitoring activities; and
|
|
|
|
exit costs for operations that we are responsible for closing,
including costs for dismantling and abandoning wells and
remediating environmental impacts.
|
The environmental and land use laws and regulations affecting
oil and natural gas operations have been changed frequently in
the past, and in general, these changes have imposed more
stringent requirements that increase operating costs
and/or
require capital expenditures in order to remain in compliance.
We believe that our business operations are in substantial
compliance with current laws and regulations. Failure to comply
with these requirements can result in civil
and/or
criminal fines and liability for non-compliance,
clean-up
costs and other environmental damages. It is also possible that
unanticipated developments or changes in law could cause us to
make environmental expenditures significantly greater than those
we currently expect.
The following is a summary discussion of the framework of key
environmental and land use regulations and requirements
affecting our oil and natural gas exploration, development,
production and transportation operations.
Discharges to Waters. The Federal Water
Pollution Control Act of 1972, as amended (the Clean Water
Act), and comparable state statutes impose restrictions
and controls, primarily through the issuance of permits, on the
discharge of produced waters and other oil and natural gas
wastes into regulated waters and wetlands. These controls have
become more stringent over the years, and it is possible that
additional restrictions will be imposed in the future, including
potential restrictions on the use of hydraulic fracturing. These
laws prohibit the discharge of produced waters and sand,
drilling fluids, drill cuttings and other substances related to
the oil and natural gas industry into onshore, coastal and
offshore waters without a permit.
The Clean Water Act also regulates stormwater discharges from
industrial properties and construction activities and requires
separate permits and implementation of a stormwater management
plan establishing best management practices, training, and
periodic monitoring. Certain operations are also required to
develop and implement Spill Prevention, Control, and
Countermeasure plans or Facility Response Plans to address
potential oil spills.
The Clean Water Act provides for civil, criminal and
administrative penalties for unauthorized discharges of oil,
hazardous substances and other pollutants. It also imposes
substantial potential liability for the costs of removal or
remediation associated with discharges of oil or hazardous
substances. State laws governing discharges to water also
provide varying civil, criminal and administrative penalties and
impose liabilities in the case of a discharge of petroleum or
its derivatives, or other hazardous substances into regulated
waters.
Oil Spill Regulations. The Oil Pollution Act
of 1990, as amended (the OPA), amends and augments
oil spill provisions of the Clean Water Act, imposing
potentially unlimited liability on responsible parties, without
regard to fault, for the costs of cleanup and other damages
resulting from an oil spill in U.S. waters. Responsible
parties include (i) owners and operators of onshore
facilities and pipelines and (ii) lessees or permittees of
offshore facilities.
Air Emissions. Our operations are subject to
local, state and federal regulations governing emissions of air
pollution. Administrative enforcement actions for failure to
comply strictly with air pollution regulations or permits are
generally resolved by payment of monetary fines and correction
of any identified deficiencies. Alternatively, regulatory
agencies could require us to forego construction, modification
or operation of certain air emission sources. Air emissions from
oil and natural gas operations also are regulated by oil and
natural gas permitting agencies including the MMS, BLM and state
agencies.
We may generate wastes, including hazardous wastes that are
subject to the federal Resource Conservation and Recovery Act
(RCRA) and comparable state statutes, although
certain oil and natural gas exploration and production wastes
currently are exempt from regulation under RCRA. The EPA has
limited the disposal options for certain wastes that are
designated as hazardous under RCRA (Hazardous
Wastes). Furthermore, it is possible that
16
certain wastes generated by our oil and natural gas operations
that are currently exempt from treatment as Hazardous Wastes may
in the future be designated as Hazardous Wastes, and therefore
be subject to more rigorous and costly operating, disposal and
clean-up
requirements. State and federal oil and natural gas regulations
also provide guidelines for the storage and disposal of solid
wastes resulting from the production of oil and natural gas,
both on- and off-shore.
Superfund. Under some environmental laws, such
as the Comprehensive Environmental Response, Compensation, and
Liability Act of 1980, also known as CERCLA or the Superfund
law, and similar state statutes, responsibility for the entire
cost of cleanup of a contaminated site, as well as natural
resource damages, can be imposed upon any current or former site
owners or operators, or upon any party who discharged one or
more designated substances (Hazardous Substances) at
the site, regardless of the lawfulness of the original
activities that led to the contamination. CERCLA also authorizes
the EPA and, in some cases, third parties to take actions in
response to threats to the public health or the environment and
to seek to recover from the potentially responsible parties the
costs of such action. Although CERCLA generally exempts
petroleum from the definition of Hazardous Substances, in the
course of our operations we may have generated and may generate
wastes that fall within CERCLAs definition of Hazardous
Substances. We may also be an owner or operator of facilities at
which Hazardous Substances have been released by previous owners
or operators. We may be responsible under CERCLA for all or part
of the costs to clean up facilities at which such substances
have been released and for natural resource damages. We have
not, to our knowledge, been identified as a potentially
responsible party under CERCLA, nor are we aware of any prior
owners or operators of our properties that have been so
identified with respect to their ownership or operation of those
properties.
Abandonment and Remediation
Requirements. Federal, state and local
regulations provide detailed requirements for the abandonment of
wells, closure or decommissioning of production and
transportation facilities, and the environmental restoration of
operations sites. The Colorado Oil and Gas Conservation
Commission, Wyoming Oil and Gas Conservation Commission and the
Texas Railroad Commission are the principal state agencies and
BLM the primary federal agency responsible for regulating the
drilling, operation, maintenance and abandonment of all oil and
natural gas wells in the state. State and BLM regulations
require operators to post performance bonds.
Potentially
Material Costs Associated with Environmental Regulation of Our
Oil and Natural Gas Operations
Significant potential costs relating to environmental and land
use regulations associated with our existing properties and
operations include those relating to (i) plugging and
abandonment of facilities,
(ii) clean-up
costs and damages due to spills or other releases and
(iii) civil penalties imposed for spills, releases or
non-compliance with applicable laws and regulations.
Infinity-Texas, Infinity-Wyoming, and Consolidated currently own
or lease properties that are being used for the disposal of
drilling and produced fluids from exploration, development and
production of oil and gas and for other uses associated with the
oil and gas industry. Although these subsidiaries follow
operating and disposal practices that they considers appropriate
under applicable laws and regulations, hydrocarbons or other
wastes may have been disposed of or released on or under the
properties owned or leased by the subsidiaries or on or under
other locations where such wastes were taken for disposal.
Infinity could incur liability under the Comprehensive
Environmental Response, Compensation and Liability Act or
comparable state statutes for contamination caused by wastes it
generated or for contamination existing on properties it owns or
leases, even if the contamination was caused by the waste
disposal practices of the prior owners or operators of the
properties. In addition, it is not uncommon for landowners and
other third parties to file claims for personal injury and
property damage allegedly caused by the release of produced
fluids or other pollutants into the environment.
The operations of Consolidated routinely involve the handling of
significant amounts of oilfield related materials, some of which
are classified as hazardous substances. Consolidateds
transportation operations are regulated under the Federal Motor
Carrier Safety Regulations of the Department of Transportation
as administered by the Kansas Department of Transportation,
Oklahoma Department of Transportation, and Wyoming Department of
Transportation. The operation of salt-water disposal wells by
Consolidated is regulated by the Kansas Department of Health and
Environment. Consolidated will incur an estimated $100,000 in
costs associated with
17
operating within current environmental regulations during 2006
primarily related to transportation of hazardous substances.
During December 2004, Infinity-Wyoming produced an average of
430 barrels of water per day from wells that it operates.
Infinity-Wyoming currently uses four injection wells to dispose
of the water into underground rock formations and plans to
continue to use this method for disposal of the water produced
from its operated wells. If the future wells produce water of
lesser quality than allowed under state law for injection in
underground rock formations or at a volume greater than can be
injected into the current disposal wells, Infinity-Wyoming could
incur costs of up to $7.50 per barrel of water to dispose
of the produced water. At current production rates, this would
cost Infinity-Wyoming approximately an additional $100,000 a
month in water disposal costs. If Infinity-Wyomings wells
produce water in excess of the limits of its permitted
facilities, Infinity-Wyoming may have to drill additional
disposal wells. Each additional disposal well could cost
Infinity-Wyoming approximately $1,000,000. It costs
Infinity-Wyoming approximately $50,000 per year to operate
these disposal wells.
Infinity-Texas utilizes significant quantities of water in the
fracture and stimulation of its wells in the Fort Worth
Basin. Typically a high percentage of this water flows back and
must be disposed of. Infinity-Texas drilled one disposal well in
Erath County, Texas during 2005 at a cost of approximately
$1,000,000.
Title
to Properties
As is customary in the oil and gas industry, only a preliminary
title examination is conducted at the time Infinity acquires
leases of properties believed to be suitable for drilling
operations. Prior to the commencement of drilling operations, a
thorough title examination of the drill site tract is conducted
by independent attorneys. Once production from a given well is
established, Infinity prepares a division order title opinion
indicating the proper parties and percentages for payment or
production proceeds, including royalties. We believe that we
have satisfactory title to all of our material assets. Although
title to these properties is subject to encumbrances in some
cases, such as customary interests generally retained in
connection with acquisition of real property, customary royalty
interests and contract terms and restrictions, liens under
operating agreements, liens related to environmental liabilities
associated with historical operations, liens for current taxes
and other burdens, easements, restrictions and minor
encumbrances customary in the oil and natural gas industry, we
believe that none of these liens, restrictions, easements,
burdens and encumbrances will materially detract from the value
of these properties or from our interest in these properties or
will materially interfere with our use in the operation of our
business. In addition, we believe that we have obtained
sufficient
rights-of-way
grants and permits from public authorities and private parties
for us to operate our business in all material respects.
Operating
Hazards and Insurance
The oil and natural gas business involves a variety of operating
risks, such as those described under Risk Factors In
accordance with industry practice, we maintain insurance against
some, but not all, potential risks and losses. For some risks,
we may not obtain insurance if we believe the cost of available
insurance is excessive relative to the risks presented. In
addition, pollution and environmental risks generally are not
fully insurable. If a significant accident or other event occurs
and is not fully covered by insurance, it could adversely affect
us.
Employees
On December 31, 2005, Infinity and its subsidiaries had 143
employees. Consolidated had 125 employees in its oilfield
services business; Infinity-Texas and Infinity-Wyoming had 14
employees in their exploration and production business; and
Infinity had 4 employees in executive and administrative
positions.
We have a
history of operating losses and we may be unable to achieve
long-term profitability.
We incurred a net loss in our fiscal years ended
December 31, 2005, 2004 and 2003 of approximately
$13.6 million, $4.6 million and $9.9 million,
respectively. Our history of losses may impair our ability to
obtain financing for drilling and other business activities on
favorable terms or at all. It may also impair our ability to
18
attract investors if we attempt to raise additional capital, to
grow our business or for other business purposes, by selling
additional debt or equity securities in a private or public
offering.
Our ability to achieve a profit from operations on a long-term
basis will largely depend on whether we are successful in
exploring for and producing oil and gas from our existing
properties. We face the following potential risks in developing
our oil and gas properties:
|
|
|
|
|
prices for oil and gas we produce may be lower than expected;
|
|
|
|
the capital, equipment, personnel or services required to
develop the leases for production may not be available;
|
|
|
|
we may not find oil and gas reserves in the quantities
anticipated;
|
|
|
|
the reserves we find may not produce oil and gas at the rate
anticipated;
|
|
|
|
the costs of producing oil and gas may be higher than
expected; and
|
|
|
|
we may encounter one or more of many operating risks associated
with drilling for and producing oil and gas.
|
Oil and
gas prices are volatile, and declines in prices would hurt our
ability to achieve profitable operations.
Our future oil and gas revenue, operating results,
profitability, future rate of growth and the carrying value of
oil and gas properties will depend heavily on prevailing market
prices for oil and gas. We expect the market for oil and gas to
continue to be volatile for the foreseeable future. Excluding
sales under a fixed price contract which averaged $4.21 per
Mcf, gas price realizations ranged from a low of $5.81 to a high
of $12.04 per Mcf during the year ended December 31,
2005. Oil price realizations ranged from a low of
$43.12 per barrel to a high of $65.02 per barrel
during the year. Based on fourth quarter 2005 production levels,
each $1.00 decrease in the price of crude oil would reduce
Infinitys oil revenue by approximately $7,000 per
month and if none of the gas produced were being sold under
fixed price contracts, each $0.10 decrease in natural gas price
would reduce Infinitys gas revenue by approximately
$6,500 per month.
Revenue generated from oilfield services provided by
Consolidated is indirectly affected by the price of oil and gas.
Consolidated has historically experienced higher revenue in
periods of high oil and gas prices and lower revenue in periods
of low oil and gas prices.
Approximately 69% of our proved reserves are natural gas.
Therefore, the volatility in the price of natural gas will have
the greatest impact on our operations. Various factors beyond
our control affect prices of oil and gas, including:
|
|
|
|
|
worldwide and domestic supplies of oil and gas;
|
|
|
|
political instability or armed conflict in oil or gas producing
regions;
|
|
|
|
the ability of the members of the Organization of Petroleum
Exporting Countries to agree to and maintain oil prices;
|
|
|
|
production controls;
|
|
|
|
the price and level of foreign imports;
|
|
|
|
worldwide economic conditions;
|
|
|
|
marketability of production;
|
|
|
|
the level of consumer demand;
|
|
|
|
the price, availability and acceptance of alternative fuels;
|
|
|
|
the price, availability and capacity of commodity processing and
gathering facilities, and pipeline transportation;
|
19
|
|
|
|
|
weather conditions; and
|
|
|
|
actions of federal, state, local and foreign authorities.
|
These external factors and the volatile nature of the energy
markets generally make it difficult to estimate future prices of
oil and gas. Significant declines in oil and natural gas prices
for an extended period may cause various negative effects on our
business, including:
|
|
|
|
|
impairing our financial condition, cash flows and liquidity;
|
|
|
|
limiting our ability to finance planned capital expenditures;
|
|
|
|
reducing our revenue, operating income and profitability;
|
|
|
|
reducing the carrying value of our oil and natural gas
properties; and
|
|
|
|
reducing demand for our oilfield service business.
|
A charge to earnings and book value would occur if there is a
further ceiling write-down of the carrying value of our oil and
gas properties. Impairments can occur when oil and gas prices
are depressed or unusually volatile. Once incurred, a ceiling
write-down of oil and gas properties is not reversible at a
later date when better industry conditions may exist. We review,
on a quarterly basis, the carrying value of our oil and gas
properties under the full cost accounting rules of the SEC.
Under these rules, costs of proved oil and gas properties may
not exceed the present value of estimated future net revenue
after giving effect to cash flow from hedges but excluding the
future cash out flows associated with settling asset retirement
obligations, discounted at 10%, net of taxes. Application of the
ceiling test generally requires pricing future revenue at the
unescalated prices in effect as of the end of each fiscal
quarter, after giving effect to Infinitys cash flow hedge
positions, if any, and requires a write-down for accounting
purposes if the ceiling is exceeded, even if prices were
depressed for only a short period of time.
At December 31, 2005, the carrying amount of oil and gas
properties subject to amortization exceeded the full cost
ceiling limitation by approximately $13,450,000 based upon an
average natural gas price of $8.21 per Mcf and an average
oil price of $60.74 per barrel in effect at that date. In
2004 and 2003, the Company also recorded ceiling writedowns of
$4,100,000 and $2,975,000. A decrease in oil or gas prices,
which continue to remain volatile, an increase in production
costs, a decrease in estimated gas production in future periods,
or the reclassification of development costs to properties
subject to depletion without an increase in associated proved
reserves could result in a ceiling write-down during future
periods.
Prices
may be affected by regional factors.
The prices to be received for the natural gas production from
our Wyoming and Texas properties will be determined mainly by
factors affecting the regional supply of and demand for natural
gas, which include the degree to which pipeline and processing
infrastructure exists in the region. Regional differences could
cause negative basis differentials, which could be significant,
between the published indices generally used to establish the
price received for regional natural gas production and the
actual price received by us for our natural gas production.
Forward
sales transactions may limit our potential gains or expose us to
loss.
To manage our exposure to price risks in the marketing of our
natural gas, we enter into fixed price natural gas physical
delivery contracts from time to time with respect to a portion
of our current or future production. These transactions could
limit our potential gains if natural gas prices were to rise
substantially over the prices established by the contracts. In
addition, such transactions may expose us to the risk of
financial loss in certain circumstances, including instances in
which:
|
|
|
|
|
our production is less than expected;
|
|
|
|
the counterparties to our contracts fail to perform under the
contracts; or
|
|
|
|
our production costs on the contracted production significantly
increase.
|
20
Exploration
and development of our oil and gas projects will require large
amounts of capital which we may not be able to obtain.
Full exploration and development of our properties could require
drilling in excess of 1,000 production wells,
100 disposal wells to handle produced water, and the
construction of 100 production facilities. This could
require capital expenditures over time of in excess of
$1 billion. Currently, our potential sources of financing
for these activities are cash generated by operations, future
sales of equity securities, subordinated debt securities, or the
sale of additional senior secured debt securities under the
terms of an existing securities purchase agreement. Under that
agreement, we can borrow up to $15 million per twelve-month
period for the next two years, depending on our satisfaction of
certain closing conditions and on our maximum balance of notes
outstanding, based generally on a combination of performance of
our oilfield service business and the after-tax
PV-10 Value
of our proved reserves.
Future cash flows and the availability of financing are subject
to a number of variables, such as:
|
|
|
|
|
our oil and gas projects in the Fort Worth Basin of Texas,
Greater Green River Basin of Wyoming, and Sand Wash and Piceance
Basins of Colorado achieving a level of production that provides
sufficient cash flow to support additional borrowings and to
attract other forms of debt and equity capital;
|
|
|
|
our success in locating and producing new reserves;
|
|
|
|
prices of crude oil and natural gas;
|
|
|
|
the level of production from existing wells; and
|
|
|
|
amounts of necessary working capital and expenses.
|
Issuing equity securities to satisfy our financing or
refinancing requirements could cause substantial dilution to
existing stockholders. Debt financing could lead to:
|
|
|
|
|
all or a substantial portion of our operating cash flow being
dedicated to the payment of principal and interest;
|
|
|
|
an increase in interest expense as the amount of debt
outstanding increases or as variable interest rates increase;
|
|
|
|
increased vulnerability to competitive pressures and economic
downturns; and
|
|
|
|
restrictions on our operations that may be contained in any
contract entered into with lenders.
|
In order to reduce our capital needs, while continuing
development of our oil and gas projects, we could enter into
partnerships with another oil and gas company or companies in
which we would maintain a carried or reduced working interest in
the oil and gas properties. However, this would reduce our
ownership and control over the projects and could significantly
reduce our future revenue generated from gas production.
If projected revenue were to decrease due to lower oil and
natural gas prices, decreased production or other reasons, and
if we were not able to obtain the necessary capital, our ability
to execute development plans or maintain production levels could
be limited.
The
covenants and debt service obligations of our Senior Secured
Note Facility may adversely affect our cash flow and our
ability to raise additional capital.
Our Senior Secured Notes Facility is secured by a pledge of
substantially all of our natural gas and oil properties and
oilfield services business assets, is guaranteed by our
subsidiaries and contains covenants that limit additional
borrowings, dividends to stockholders, the incurrence of liens,
investments, sales or pledges of assets, changes in control and
other matters. The Senior Secured Notes Facility also requires
that specified financial ratios be maintained. The restrictions
of our Senior Secured Notes Facility may have adverse
consequences on our operations and financial results including:
|
|
|
|
|
it may be more difficult for us to satisfy our debt repayment
obligations;
|
|
|
|
covenant violations, if any, could result in accelerated payment
terms on existing debt;
|
21
|
|
|
|
|
the amount of our interest expense may increase because our
borrowings are at a variable rate of interest, which, if
interest rates increase, would result in higher interest expense;
|
|
|
|
we will need to use a portion of our revenue to pay principal
and interest on our debt which will reduce the amount of money
we have to finance our operations and other business
activities; and
|
|
|
|
substantially all of our properties are pledged as collateral to
lenders and failure to pay could result in foreclosure and loss
of assets.
|
As of March 3, 2006, the principal amount of our long-term
debt totaled approximately $42.1 million. Our level of debt
could have important negative consequences to our business.
We may not be able to refinance our debt or obtain additional
financing, particularly in view of the restrictions imposed by
our Senior Secured Notes Facility on our ability to incur
other debt and the fact that substantially all of our assets are
currently pledged to secure obligations under that facility. Our
overall level of long-term debt and our difficulty in obtaining
additional debt financing may have adverse consequences on our
operations and financial results including:
|
|
|
|
|
any additional financing we obtain may be on unfavorable terms;
|
|
|
|
we may have a higher level of debt than many of our competitors,
which may place us at a competitive disadvantage;
|
|
|
|
we may issue equity securities at an undesired or unanticipated
point in time to repay indebtedness, causing additional dilution
to our stockholders;
|
|
|
|
we may be more vulnerable to economic downturns and adverse
developments in our industry; and
|
|
|
|
our debt level could limit our flexibility in planning for, or
reacting to, changes in our business and the industries in which
we operate.
|
Information
concerning our reserves, future net cash flow estimates, and
potential future ceiling write-downs is uncertain.
There are numerous uncertainties inherent in estimating
quantities of proved oil and natural gas reserves and their
values. Actual production, revenue and reserve expenditures will
likely vary from estimates.
Estimates of oil and natural gas reserves are projections based
on available geologic, geophysical, production and engineering
data. There are uncertainties inherent in the manner of
producing and the interpretation of this data as well as the
projection of future rates of production and the timing of
development expenditures. Estimates of economically recoverable
oil and natural gas reserves and future net cash flows
necessarily depend upon a number of factors including:
|
|
|
|
|
the quality and quantity of available data;
|
|
|
|
the interpretation of that data;
|
|
|
|
the accuracy of various mandated economic assumptions; and
|
|
|
|
the judgment of the persons preparing the estimate.
|
The most accurate method of determining proved reserve estimates
is based upon a decline analysis method, which consists of
extrapolating future reservoir pressure and production from
historical pressure decline and production data. The accuracy of
the decline analysis method generally increases with the length
of the production history. Since our wells in Texas been
producing for less than a year, other (generally less accurate)
methods such as volumetric analysis and analogy to the
production history of wells of other operators in the same
reservoir are used, in conjunction with the decline analysis
method, to determine our estimates of proved reserves. As our
wells are produced over time and more data is available, our
estimated proved reserves will be redetermined at least annually
and may be adjusted based on that data.
22
Actual future production, gas and oil prices, revenues, taxes,
development expenditures, operating expenses and quantities of
recoverable gas and oil reserves most likely will vary from our
estimates. Any significant variance could materially affect the
quantities and present value of our reserves. In addition, we
may adjust estimates of proved reserves to reflect production
history, results of exploration and development and prevailing
gas and oil prices. Our reserves may also be susceptible to
drainage by operators on adjacent properties.
Investors should not construe the present value of future net
cash flows as the current market value of the estimated oil and
natural gas reserves attributable to our properties. The
estimated discounted future net cash flows from proved reserves
are based on prices and costs as of the date of the estimate, in
accordance with applicable regulations, whereas actual future
prices and costs may be materially higher or lower. Factors that
will affect actual future net cash flows include:
|
|
|
|
|
the amount and timing of actual production;
|
|
|
|
the price for which that oil and gas production can be sold;
|
|
|
|
supply and demand for oil and natural gas;
|
|
|
|
curtailments or increases in consumption by natural gas and oil
purchasers; and
|
|
|
|
changes in government regulations or taxation.
|
As a result of these and other factors, we will be required to
periodically reassess the amount of our reserves, which may
require us to recognize a ceiling write-down of our oil and gas
properties. In 2005, 2004 and 2003 we recorded ceiling write
downs of $13,450,000, $4,100,000 and $2,975,000, respectively.
These factors could cause us to write down the value of our
properties in future periods.
As of December 31, 2005, we had approximately
$22.8 million invested in unproved oil and gas properties
not subject to amortization. During 2006, a portion of the
investment in unproved oil and gas properties may be
reclassified to the full cost pool subject to depletion and the
ceiling test, following our required periodic evaluation of the
fair value of our unproved properties. The amount of any such
reclassification could be significant. We could be required to
write down a portion of the full cost pool of oil and gas
properties subject to amortization upon reclassification of the
unproved oil and gas property costs.
The oil
and gas exploration business involves a high degree of business
and financial risk.
The business of exploring for and developing oil and gas
properties involves a high degree of business and financial
risk. Property acquisition decisions generally are based on
assumptions about the quantity, quality, production costs,
marketability, and sales price for the acreage or reserves being
acquired. Although available geological and geophysical
information can provide information about the potential of a
property, it is impossible to predict accurately the ultimate
production potential, if any, of a particular property or well.
Any decision to acquire a property is also influenced by our
subjective judgment as to whether we will be able to locate the
reserves, drill and equip the wells to produce the reserves,
operate the wells economically, and market the production from
the wells.
Our operations are dependent upon the availability of certain
resources, including drilling rigs, steel casing, water,
chemicals, and other materials necessary to support our
development plans and maintenance requirements. The lack of
availability of one or more of these resources at an acceptable
price could have a material adverse affect on our business.
The successful completion of an oil or gas well does not ensure
a profit on investment. A variety of factors may negatively
affect the commercial viability of any particular well,
including:
|
|
|
|
|
defects in title;
|
|
|
|
the absence of producible quantities of oil and gas;
|
|
|
|
insufficient formation attributes, such as porosity, to allow
production;
|
23
|
|
|
|
|
water production requiring disposal; and
|
|
|
|
improperly pressured reservoirs from which to produce the
reserves.
|
In addition, market-related factors may cause a well to become
uneconomic or only marginally economic, such as:
|
|
|
|
|
availability and cost of equipment and transportation for the
production;
|
|
|
|
demand for the oil and gas produced; and
|
|
|
|
price for the oil and gas produced.
|
Our
business is subject to operating hazards that could result in
substantial losses against which we may not be
insured.
The oil and natural gas business involves operating hazards, any
of which could cause substantial losses, such as:
|
|
|
|
|
well blowouts;
|
|
|
|
craterings;
|
|
|
|
explosions;
|
|
|
|
uncontrollable flows of oil, natural gas or well fluids;
|
|
|
|
fires;
|
|
|
|
formations with abnormal pressures;
|
|
|
|
pipeline ruptures or spills; and
|
|
|
|
releases of toxic gas and other environmental hazards and
pollution.
|
As protection against operating hazards, we maintain insurance
coverage against some, but not all, potential losses. This
insurance has deductibles or self-insured retentions and
contains certain coverage exclusions. Our insurance premiums can
be increased or decreased based on the claims made by us under
insurance policies. The insurance does not cover damages from
breach of contract by us or based on alleged fraud or deceptive
trade practices. Whenever possible, we obtain agreements from
customers that limit our liability; however, insurance and
customer agreements do not provide complete protection against
losses and risks and losses could occur for uninsurable or
uninsured risks, or in amounts in excess of existing insurance
coverage. The occurrence of an event that is not fully covered
by insurance could harm our financial condition and results of
operations.
In addition, we may be liable for environmental damage caused by
previous owners of property we own or lease. As a result, we may
face substantial potential liabilities to third parties or
governmental entities that could reduce or eliminate funds
available for exploration, development or acquisitions or cause
us to incur losses. An event that is not fully covered by
insurance for instance, losses resulting from
pollution and environmental risks that are not fully
insured could cause us to incur material losses.
We depend
on successful exploration, development and acquisitions to
maintain reserves and revenue in the future.
In general, the volume of production from natural gas and oil
properties declines as reserves are depleted, with the rate of
decline depending on reservoir characteristics. Except to the
extent we conduct successful exploration and development
activities or acquire properties containing proved reserves, or
both, our proved reserves will decline as reserves are produced.
Our future natural gas and oil production is, therefore, highly
dependent on our level of success in finding or acquiring
additional reserves. The business of exploring for, developing
or acquiring reserves is capital intensive. Recovery of our
reserves, particularly undeveloped reserves, will require
significant additional capital expenditures and successful
drilling operations. To the extent cash flow from operations is
24
reduced and external sources of capital become limited or
unavailable, our ability to make the necessary capital
investment to maintain or expand our asset base of natural gas
and oil reserves would be impaired.
Exploratory
drilling is an uncertain process with many risks.
Exploratory drilling involves numerous risks, including the risk
that we will not find commercially productive natural gas or oil
reservoirs. The cost of drilling, completing and operating wells
is often uncertain, and a number of factors can delay or prevent
drilling operations, including:
|
|
|
|
|
unexpected drilling conditions;
|
|
|
|
pressure or irregularities in formations;
|
|
|
|
equipment failures or accidents;
|
|
|
|
adverse weather conditions;
|
|
|
|
defects in title;
|
|
|
|
compliance with governmental requirements, rules and
regulations; and
|
|
|
|
shortages or delays in the availability of drilling rigs, the
delivery of equipment and adequate trained personnel.
|
Our future drilling activities may not be successful, and we
cannot be sure of our overall drilling success rate.
Unsuccessful drilling activities would result in significant
expenses being incurred without any financial gain.
Our
business will depend on transportation facilities owned by
others.
The marketability of gas production will depend in part on the
availability, proximity and capacity of pipeline systems owned
by third parties. We generally deliver natural gas through gas
gathering systems and gas pipelines that we do not own under
interruptible or short-term transportation agreements. The
transportation of our gas may be interrupted due to capacity
constraints on the applicable system, for maintenance or repair
of the system. Our ability to produce and market natural gas on
a commercial basis could be harmed by any significant change in
the cost or availability of markets, systems or pipelines.
The oil
and gas industry is heavily regulated and we must comply with
complex governmental regulations.
Federal, state and local authorities extensively regulate the
oil and gas industry and the drilling and completion of oil and
gas wells. Legislation and regulations affecting the industry
are under constant review for amendment or expansion, raising
the possibility of changes that may adversely affect, among
other things, the pricing, production or marketing of oil and
gas and oilfield services. Noncompliance with statutes and
regulations may lead to substantial penalties and the overall
regulatory burden on the industry increases the cost of doing
business and, in turn, decreases profitability. Federal, state
and local authorities regulate various aspects of oil and gas
drilling, service and production activities, including the
drilling of wells through permit and bonding requirements, the
spacing of wells, the unitization or pooling of oil and gas
properties, environmental matters, safety standards, the sharing
of markets, production limitations, plugging and abandonment,
and restoration.
Our operations are subject to complex and constantly changing
environmental laws and regulations adopted by federal, state and
local government authorities. Infinity spent approximately
$1.0 million to drill and equip one water disposal well in
2005 to handle water produced from gas wells. It costs Infinity
approximately $50,000 per year to operate each disposal
well. In addition to the environmental costs that will be
incurred by our oil and gas production operations, Consolidated
will incur an estimated $50,000 in costs associated with
operating within current environmental regulations during 2006.
New laws or regulations, or changes to current requirements,
could result in our incurring significant additional costs. We
could face significant liabilities to government and third
parties for discharges of oil, natural gas or other pollutants
into the air, soil or water, and we could have to spend
substantial amounts on investigations, litigation and
remediation.
25
Although we believe that we are in substantial compliance with
all applicable laws and regulations, we cannot be certain that
existing laws or regulations, as currently interpreted or
reinterpreted in the future, or future laws or regulations, will
not harm our business, results of operations and financial
condition. Laws and regulations applicable to us include those
relating to:
|
|
|
|
|
land use restrictions;
|
|
|
|
drilling bonds and other financial responsibility requirements;
|
|
|
|
spacing of wells;
|
|
|
|
emissions into the air;
|
|
|
|
unitization and pooling of properties;
|
|
|
|
habitat and endangered species protection, reclamation and
remediation;
|
|
|
|
the containment and disposal of hazardous substances, oil field
waste and other waste materials;
|
|
|
|
the use of underground storage tanks;
|
|
|
|
the use of underground injection wells, which affects the
disposal of water from our wells;
|
|
|
|
safety precautions;
|
|
|
|
the prevention of oil spills;
|
|
|
|
the closure of production facilities;
|
|
|
|
operational reporting; and
|
|
|
|
taxation.
|
Under these laws and regulations, we could be liable for:
|
|
|
|
|
personal injuries;
|
|
|
|
property and natural resource damages;
|
|
|
|
releases or discharges of hazardous materials;
|
|
|
|
well reclamation costs;
|
|
|
|
oil spill
clean-up
costs;
|
|
|
|
other remediation and
clean-up
costs;
|
|
|
|
plugging and abandonment costs, which may be particularly high
in the case of offshore facilities;
|
|
|
|
governmental sanctions, such as fines and penalties; and
|
|
|
|
other environmental damages.
|
Any noncompliance with these laws and regulations could subject
us to material administrative, civil or criminal penalties or
other liabilities.
Our oilfield service operations routinely involve the handling
of significant amounts of waste materials, some of which are
classified as hazardous substances. Our operations and
facilities are subject to numerous environmental laws, rules and
regulations, including laws concerning:
|
|
|
|
|
the containment and disposal of hazardous substances, oilfield
waste and other waste materials;
|
26
|
|
|
|
|
the use of underground storage tanks; and
|
|
|
|
the use of underground injection wells.
|
Compliance with and violations of laws protecting the
environment may become more costly. Sanctions for failure to
comply with these laws, rules and regulations, many of which may
be applied retroactively, may include:
|
|
|
|
|
administrative, civil and criminal penalties;
|
|
|
|
revocation of permits; and
|
|
|
|
corrective action orders.
|
In the United States, environmental laws and regulations
typically impose strict liability. Strict liability means that
in some situations we could be exposed to liability for cleanup
costs and other damages as a result of our conduct, even if such
conduct was lawful at the time it occurred, or as a result of
the conduct of prior operators or other third parties. Cleanup
costs, natural resource damages and other damages arising as a
result of environmental laws and regulations, and costs
associated with changes in environmental laws and regulations,
could be substantial. From time to time, claims have been made
against us under environmental laws. Changes in environmental
laws and regulations may also negatively impact other oil and
natural gas exploration and production companies, which in turn
could reduce the demand for our oilfield services.
Large volumes of water produced from coalbed methane wells and
discharged onto the surface in the Powder River Basin of Wyoming
have drawn the attention of government agencies, gas producers,
citizens and environmental groups which may result in new
regulations for the disposal of produced water. We intend to use
injection wells to dispose of water into underground rock
formations at certain of our fields and intend to discharge onto
the surface where permissible. If our wells produce water of
lesser quality than allowed under Colorado, Texas or Wyoming
state law for surface discharge or injection into underground
rock formations, we could incur costs of up to $7.50 per
barrel of water to dispose of the produced water. At December
2005 production rates, this would cost us an additional
$125,000 per month in average water disposal costs. If our
wells produce water in excess of the limits of our existing
disposal facilities, we may have to drill additional disposal
wells. Each additional disposal well could cost us up to
$1.0 million.
The oil
and gas industry is highly competitive.
We operate in the highly competitive areas of oil and natural
gas exploration, exploitation, acquisition, production and
oilfield services with many other companies. We face intense
competition from a large number of independent companies as well
as major oil and natural gas companies in a number of areas such
as:
|
|
|
|
|
acquisition of desirable producing properties or new leases for
future exploration;
|
|
|
|
marketing our oil and natural gas production;
|
|
|
|
arranging for growth capital on attractive terms; and
|
|
|
|
seeking to acquire or secure the equipment, service, labor,
other personnel and materials necessary to operate and develop
those properties.
|
Many of our competitors have financial and technological
resources substantially exceeding those available to us. Many
oil and gas properties are sold in a competitive bidding process
in which we may lack technological information or expertise or
financial resources available to other bidders. We cannot be
sure that we will be successful in acquiring and developing
profitable properties in the face of this competition.
We may
have difficulty managing growth in our business.
Because of our small size, growth in accordance with our
business plans, if achieved, will place a significant strain on
our financial, technical, operational and management resources.
As we expand our activities and increase the number of projects
we are evaluating or in which we participate, there will be
additional demands on our financial, technical and management
resources. The failure to continue to upgrade our technical,
administrative, operating and financial control systems or the
occurrence of unexpected expansion difficulties, including the
27
recruitment and retention of experienced managers, geoscientists
and engineers, could have a material adverse effect on our
business, financial condition and results of operations and our
ability to timely execute our business plan.
We depend
on key personnel.
The loss of key members of our management team, or difficulty
attracting and retaining experienced technical personnel, could
reduce our competitiveness and prospects for future success. Our
success depends on the continued services of our executive
officers and a limited number of other senior management and
technical personnel. Loss of the services of any of these people
could have a material adverse effect on our operations. We do
not have employment agreements with any of our executive
officers. Our exploratory drilling success and the success of
other activities integral to our operations will depend, in
part, on our ability to attract and retain experienced
explorationists, engineers and other professionals. Competition
for experienced explorationists, engineers and some other
professionals is extremely intense. If we cannot retain our
technical personnel or attract additional experienced technical
personnel, our ability to compete could be harmed.
|
|
ITEM 1B.
|
UNRESOLVED
STAFF COMMENTS
|
None.
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
There are currently no pending material legal proceedings to
which we are a party.
|
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
On November 7, 2005, Infinity held a special meeting of
stockholders (the Special Meeting) at its office in
Denver, Colorado. The matter voted upon at the Special Meeting
was set forth in Infinitys Proxy Statement dated
October 11, 2005. The proposal submitted to a vote of
stockholders sought approval to issue shares of common stock
upon conversion of Infinitys senior secured notes, if any,
and upon the exercise of Infinitys warrants issued in
connection with the issuance of the senior secured notes, to the
extent that the issuance of common stock would require
stockholder approval under the NASDAQ Marketplace Rules.
The following table sets forth the votes cast for or against the
proposal presented at the Special Meeting, as well as the number
of abstentions:
|
|
|
|
|
|
|
|
|
For
|
|
Against
|
|
Abstain
|
|
6,903,033
|
|
|
252,543
|
|
|
|
46,477
|
|
28
PART II
|
|
ITEM 5.
|
MARKET
FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS
|
Principal
Market and Price Range of Common Stock
Infinitys Common Stock began trading on the Nasdaq
Small-Cap Market on June 29, 1994, under the symbol
IFNY. The following table sets forth the high and
low closing sale prices for Infinitys Common Stock as
reported by the Nasdaq Stock Market. The closing price of the
Common Stock on March 3, 2006 was $9.40 per share.
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
High
|
|
|
Low
|
|
|
March 31, 2004
|
|
$
|
5.15
|
|
|
$
|
2.75
|
|
June 30, 2004
|
|
|
5.00
|
|
|
|
3.00
|
|
September 30, 2004
|
|
|
5.85
|
|
|
|
3.87
|
|
December 31, 2004
|
|
|
8.49
|
|
|
|
4.75
|
|
March 31, 2005
|
|
$
|
13.79
|
|
|
$
|
7.68
|
|
June 30, 2005
|
|
|
10.52
|
|
|
|
7.52
|
|
September 30, 2005
|
|
|
8.97
|
|
|
|
7.21
|
|
December 31, 2005
|
|
|
8.39
|
|
|
|
6.23
|
|
Approximate
Number of Holders of Common Stock
At March 3, 2006, there were approximately 190 stockholders
of record of Infinitys $0.0001 par value Common Stock and
an estimated 4,000 beneficial holders whose Common Stock is held
in street name by brokerage houses.
Dividends
Holders of common stock are entitled to receive such dividends
as may be declared by Infinitys Board of Directors.
Infinity has not declared nor paid and does not anticipate
declaring or paying any dividends on its common stock in the
near future. Any future determination as to the declaration and
payment of dividends will be at the discretion of
Infinitys board of directors and will depend on
then-existing conditions, including Infinitys financial
condition, results of operations, contractual restrictions,
capital requirements, business prospects and such other factors
as the board deems relevant. Pursuant to the terms of its Senior
Secured Notes Facility, Infinity is prohibited from paying
dividends.
29
|
|
ITEM 6.
|
SELECTED
FINANCIAL DATA
|
The selected consolidated financial information presented below
for the years ended December 31, 2005, 2004, 2003 and 2002,
and the nine month transition period ended December 31,
2001 is derived from the audited consolidated financial
statements of Infinity. Infinity changed its fiscal year end to
December 31st from March 31st effective
December 31, 2001. Certain reclassifications have been made
to prior financial data to conform to the current presentation.
The table gives effect to the
two-for-one
split of Infinitys common stock effective May 13,
2002 for all periods presented. The following table should be
read in conjunction with
Item 7 Managements Discussion
and Analysis of Financial Condition and Results of
Operations below, and the Consolidated Financial
Statements and Notes thereto.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Period Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
2001
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
Statement of Operations
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield service operations
|
|
$
|
21,583
|
|
|
$
|
14,721
|
|
|
$
|
11,634
|
|
|
$
|
8,570
|
|
|
$
|
9,854
|
|
Exploration and production
|
|
|
9,192
|
|
|
|
6,267
|
|
|
|
6,589
|
|
|
|
2,368
|
|
|
|
1,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
30,775
|
|
|
|
20,988
|
|
|
|
18,223
|
|
|
|
10,938
|
|
|
|
11,613
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield service operations
|
|
|
10,769
|
|
|
|
7,890
|
|
|
|
6,222
|
|
|
|
4,621
|
|
|
|
5,154
|
|
Oil and gas production expense
|
|
|
3,548
|
|
|
|
1,914
|
|
|
|
2,162
|
|
|
|
1,583
|
|
|
|
1,074
|
|
Production taxes
|
|
|
877
|
|
|
|
722
|
|
|
|
759
|
|
|
|
238
|
|
|
|
66
|
|
General and administrative expenses
|
|
|
5,836
|
|
|
|
5,462
|
|
|
|
5,311
|
|
|
|
4,647
|
|
|
|
2,789
|
|
Depreciation, depletion and
amortization
|
|
|
7,451
|
|
|
|
5,198
|
|
|
|
3,074
|
|
|
|
1,783
|
|
|
|
1,063
|
|
Ceiling write-down of oil and gas
properties
|
|
|
13,450
|
|
|
|
4,100
|
|
|
|
2,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
41,931
|
|
|
|
25,286
|
|
|
|
20,503
|
|
|
|
12,872
|
|
|
|
10,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing costs
|
|
|
(4,828
|
)
|
|
|
(3,329
|
)
|
|
|
(7,795
|
)
|
|
|
(837
|
)
|
|
|
(1,866
|
)
|
Change in derivative fair value
|
|
|
2,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of assets
|
|
|
(96
|
)
|
|
|
2,824
|
|
|
|
20
|
|
|
|
(34
|
)
|
|
|
5,128
|
|
Other, net
|
|
|
(405
|
)
|
|
|
170
|
|
|
|
130
|
|
|
|
104
|
|
|
|
(599
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(13,577
|
)
|
|
|
(4,633
|
)
|
|
|
(9,925
|
)
|
|
|
(2,701
|
)
|
|
|
4,130
|
|
Income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,144
|
|
|
|
(1,590
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(13,577
|
)
|
|
$
|
(4,633
|
)
|
|
$
|
(9,925
|
)
|
|
$
|
(1,557
|
)
|
|
$
|
2,540
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share
|
|
$
|
(1.05
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(1.23
|
)
|
|
$
|
(0.22
|
)
|
|
$
|
0.39
|
|
Diluted income (loss) per common
share
|
|
|
(1.05
|
)
|
|
|
(0.49
|
)
|
|
|
(1.23
|
)
|
|
|
(0.22
|
)
|
|
|
0.37
|
|
Statement of Cash Flows
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
9,650
|
|
|
$
|
5,463
|
|
|
$
|
2,845
|
|
|
$
|
136
|
|
|
$
|
1,361
|
|
Investing activities
|
|
|
(42,454
|
)
|
|
|
(9,942
|
)
|
|
|
(6,902
|
)
|
|
|
(16,218
|
)
|
|
|
(3,232
|
)
|
Financing activities
|
|
|
37,694
|
|
|
|
6,804
|
|
|
|
3,917
|
|
|
|
16,283
|
|
|
|
2,381
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
7,942
|
|
|
$
|
3,052
|
|
|
$
|
727
|
|
|
$
|
867
|
|
|
$
|
666
|
|
Accounts receivable, net of
allowance
|
|
|
4,748
|
|
|
|
3,494
|
|
|
|
1,767
|
|
|
|
1,514
|
|
|
|
1,600
|
|
Net property and equipment
|
|
|
11,489
|
|
|
|
8,764
|
|
|
|
10,044
|
|
|
|
10,315
|
|
|
|
10,343
|
|
Net oil and gas properties
|
|
|
66,548
|
|
|
|
44,387
|
|
|
|
36,162
|
|
|
|
32,284
|
|
|
|
17,191
|
|
Net intangible assets
|
|
|
2,514
|
|
|
|
1,497
|
|
|
|
3,953
|
|
|
|
5,300
|
|
|
|
1,527
|
|
Total assets
|
|
|
94,284
|
|
|
|
64,048
|
|
|
|
55,266
|
|
|
|
53,130
|
|
|
|
33,097
|
|
Note payable and current portion of
long-term debt
|
|
|
288
|
|
|
|
284
|
|
|
|
1,763
|
|
|
|
2,227
|
|
|
|
3,342
|
|
Accounts payable
|
|
|
5,035
|
|
|
|
4,001
|
|
|
|
2,645
|
|
|
|
2,876
|
|
|
|
2,591
|
|
Accrued liabilities
|
|
|
6,314
|
|
|
|
4,497
|
|
|
|
967
|
|
|
|
890
|
|
|
|
391
|
|
Long-term debt, net of current
portion
|
|
|
39,874
|
|
|
|
25,340
|
|
|
|
26,230
|
|
|
|
24,247
|
|
|
|
10,421
|
|
Derivative liabilities
|
|
|
9,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
30,217
|
|
|
|
28,822
|
|
|
|
22,911
|
|
|
|
22,810
|
|
|
|
15,207
|
|
30
|
|
ITEM 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
Effective September 9, 2005, Infinity, Inc. merged with and
into its wholly-owned subsidiary Infinity Energy Resources,
Inc., a Delaware corporation, for the purpose of changing its
domicile from Colorado to Delaware. As a result of the merger,
the legal domicile of Infinity, Inc. was changed to Delaware and
its name was changed to Infinity Energy Resources, Inc. At the
effective time of the merger, shares of Infinity, Inc. were
converted into an equal number of shares of common stock of
Infinity Energy Resources, Inc. The reincorporation did not
result in any change in headquarters, business, jobs, location
of any facilities, number of employees, assets, liabilities, or
net worth. Management, including all directors and officers,
remain the same as prior to the reincorporation.
The following information should be read in conjunction with the
Consolidated Financial Statements and Notes presented elsewhere
in this
Form 10-K.
Infinity follows the full-cost method of accounting for oil and
gas properties. See Organization and Summary of
Significant Accounting Policies, included in Note 1
to the Consolidated Financial Statements.
Infinity and its operating subsidiaries Infinity-Texas,
Infinity-Wyoming and Consolidated are engaged in identifying and
acquiring oil and gas acreage, exploring and developing acquired
acreage, oil and gas production, and providing oilfield
services. Infinitys primary focuses are on: (i) the
acquisition, exploration and development of and production from
its properties in the Fort Worth Basin of north central
Texas and Greater Green River, Sand Wash and Piceance Basins of
southwest Wyoming and northwest Colorado; and
(ii) providing oilfield services in the Mid-Continent
region and the Powder River Basin of northeast Wyoming. Infinity
has also been awarded a 1.4 million acre concession
offshore Nicaragua in the Caribbean Sea which it intends to
explore over the next few years subject to consummation of the
long-term development and production contract governing such
activity.
Overview
of Oil and Gas Exploration and Production Activity
Infinity, through Infinity-Texas, expanded its exploration and
production operations into the Fort Worth Basin of Texas
during the year ended December 31, 2005. Successful
exploratory drilling during 2005 increased Infinity-Texas
reserves to 6.7 Bcfe at December 31, 2005. As such,
Infinity expects increased natural gas production from
Infinity-Texas during 2006 as compared to 2005. The opportunity
to operate in Texas was attractive to Infinity due to year-round
access to exploration and development locations, ease of
permitting, better weather, and less restrictive government and
environmental laws and regulations. Meanwhile, Infinity-Wyoming
continued to explore and develop the various projects and
prospects in the Rocky Mountains, but continues to be hampered
by weather, governmental and environmental restrictions and
regulations, as well as various operational issues at the
Labarge, Pipeline and Sand Wash fields.
Infinity expects to continue to explore and develop its
Fort Worth Basin acreage and its Rocky Mountain prospects.
Infinity expects its Rocky Mountain projects to proceed more
slowly, due in part to governmental restrictions. Infinity
raised incremental debt and equity capital to fund its
exploration operations from the net proceeds of the Senior
Secured Notes Facility and from the proceeds of option and
warrant exercises during 2005. In addition to expected increases
in cash flows from operating activities, Infinity will likely
require external financing during 2006 and beyond to fund its
exploration operations, although the type, timing, cost and
amounts of such financing, if any, will depend upon general
energy and capital markets conditions and the success of
Infinitys operations.
The Company engaged Netherland, Sewell and Associates, Inc. to
prepare its December 31, 2005, 2004 and 2003 third party
reserve evaluations. Results of these evaluations are disclosed
in the Supplemental Oil and Gas Disclosures in
Infinitys Consolidated Financial Statements and in the
Oil and Natural Gas Reserves section of Item 1.
and Item 2. Business and Properties.
31
The following table provides statistical information for the
years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas (MMcf)
|
|
|
875.5
|
|
|
|
953.4
|
|
|
|
1,080.5
|
|
Oil (thousands of barrels)
|
|
|
68.5
|
|
|
|
33.7
|
|
|
|
57.7
|
|
Total (MMcfe)
|
|
|
1,286.5
|
|
|
|
1,155.4
|
|
|
|
1,426.4
|
|
Financial Data (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
9,192.0
|
|
|
$
|
6,267.5
|
|
|
$
|
6,589.3
|
|
Production expenses
|
|
|
3,547.8
|
|
|
|
1,913.7
|
|
|
|
2,161.7
|
|
Production taxes
|
|
|
877.1
|
|
|
|
722.2
|
|
|
|
758.8
|
|
Financial Data per
Mcfe:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
7.14
|
|
|
$
|
5.42
|
|
|
$
|
4.62
|
|
Production expenses
|
|
|
2.76
|
|
|
|
1.66
|
|
|
|
1.52
|
|
Production taxes
|
|
|
0.68
|
|
|
|
0.63
|
|
|
|
0.53
|
|
Under full cost accounting rules, Infinity reviews, on a
quarterly basis, the carrying value of its oil and gas
properties. Under these rules, capitalized costs of proved oil
and gas properties may not exceed the present value of estimated
future revenue at the prices in effect as of the end of each
fiscal quarter, and a write-down for accounting purposes is
required if the ceiling is exceeded. At December 31, 2005,
the carrying value of the Companys oil and gas properties
exceeded the full cost ceiling limitation by approximately
$13,450,000 based upon an average natural gas price of
$8.21 per Mcf and an average oil price of $60.74 per
barrel in effect at that date. In 2004 and 2003, the Company
also recorded ceiling writedowns of $4,100,000 and $2,975,000,
respectively. A decline in prices received for oil and gas sales
or an increase in operating costs subsequent to the measurement
date or reductions in estimated economically recoverable
quantities could result in the recognition of additional ceiling
write-downs of oil and gas properties in future periods.
Subsequent to December 31, 2005, oil prices have increased
slightly, while natural gas prices have generally declined.
Overview
of Oilfield Service Operations
Consolidated continued to develop its business as the largest
oilfield service provider in eastern Kansas and northeast
Oklahoma. The continued strong price of natural gas and crude
oil and the focus on development of the coal bed methane
potential of the Cherokee basin in eastern Kansas and northeast
Oklahoma and the Powder River Basin in northeastern Wyoming
contributed to an overall increase in activity for Consolidated.
During the year ended December 31, 2005, Consolidated
achieved several operational milestones:
|
|
|
|
|
revenue of $21.6 million;
|
|
|
|
subsidiary level gross profit of approximately
$10.8 million;
|
|
|
|
provided services to more than 500 customers; and
|
|
|
|
subsidiary level income before taxes of approximately
$6.3 million
|
During 2005 Consolidated expanded its pressure-pumping fleet
through the fabrication and construction of additional
equipment. Consolidated also seeks opportunities, through
acquisitions or mergers, to expand its service area or enhance
the services it provides to its customers.
32
The following table details gross revenue, before discounts, for
the years ended December 31, 2005, 2004 and 2003, based on
the number and type of core service jobs performed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
Job Type
|
|
Jobs
|
|
Revenue
|
|
|
Jobs
|
|
Revenue
|
|
|
Jobs
|
|
Revenue
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
Cementing
|
|
3,445
|
|
$
|
10,890
|
|
|
3,059
|
|
$
|
8,213
|
|
|
1,955
|
|
$
|
4,801
|
|
Acidizing
|
|
1,899
|
|
|
1,960
|
|
|
1,260
|
|
|
1,403
|
|
|
1,201
|
|
|
1,431
|
|
Fracturing
|
|
1,303
|
|
|
9,556
|
|
|
790
|
|
|
5,992
|
|
|
1,015
|
|
|
6,108
|
|
Discounts
|
|
|
|
|
(823
|
)
|
|
|
|
|
(887
|
)
|
|
|
|
|
(706
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
21,583
|
|
|
|
|
$
|
14,721
|
|
|
|
|
$
|
11,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
Operational and Financial Objectives
Exploration
and Production
Infinity-Wyoming plans to focus on increasing production through
development of acreage. Infinity-Wyoming anticipates 2006
capital expenditures will be approximately $1 million to
complete 1 well in progress at December 31, 2005,
conduct additional geological and geophysical analysis, and
increase its acreage positions.
Infinity-Texas plans to focus on increasing its production and
acreage position in the Fort Worth Basin of central Texas.
Infinity-Texas anticipates its 2006 capital expenditures will be
approximately $40 million to drill between 18 and
20 wells, complete 1 well in progress at
December 31, 2005, conduct additional geological and
geophysical analysis on its acreage and acquire additional
acreage. Through March 3, 2006, Infinity-Texas has
vertically drilled one well, horizontally drilled three wells,
and drilling is ongoing on a fourth horizontal well. Through
such date two of the horizontal wells have been completed as
producers and one horizontal well and the vertical well are
waiting completion operations. Infinity-Texas may increase its
capital expenditures and drilling activity through the
contracting of a second drilling rig.
The Companys ability to complete these activities is
dependent on a number of factors including, but not limited to:
|
|
|
|
|
The availability of the capital resources required to fund the
activity;
|
|
|
|
The availability of third party contractors for drilling rigs
and completion services (although the Company has one rig under
contract and operating in Texas during the first quarter of
2006); and
|
|
|
|
The approval by regulatory agencies of applications for permits
to drill in a timely manner.
|
Oilfield
Services
Consolidated plans to increase its oilfield service revenue
during 2006 as a result of the expansion of its fleet during
2005 and due to the expected increase in the number of wells to
be drilled and completed by property owners in its service
areas. Strategic acquisitions, if any, made in the future would
be made in order to:
|
|
|
|
|
expand the services that are provided;
|
|
|
|
expand the area that is serviced; and
|
|
|
|
gain market share by providing complementary services to
Consolidateds existing services.
|
Revenue from oilfield services are expected to be approximately
$28 million in 2006. Management believes that if it is able
to identify strategic acquisitions during 2006, it would expect
to fund any such acquisitions, which could individually cost up
to $15 million, through external financings, which may
include the issuance of subordinated debt or equity securities.
Excluding acquisitions and related capital expenditures,
Consolidated also expects capital expenditures to approximate
$4 million in 2006 related to equipment and facilities.
Management expects these capital expenditures to be financed
through Consolidateds cash flow from operations and cash
on hand.
33
Corporate
Activities
Infinity continues to negotiate the final development and
production agreement with the Instituto Nicaraguense de Energia
for the Perlas and Tyra blocks offshore Nicaragua. Management
expects to execute a definitive contract during 2006. Upon
execution, Infinity would be required to post a performance bond
of less than $1 million for the initial work on the leases
which will include an environmental study and the development of
geological information from reprocessing and additional
evaluation of existing
2-D seismic
data to be acquired.
Results
of operations for the year ended December 31, 2005 compared
to the year ended December 31, 2004
Net
Loss
Infinity incurred a net loss after taxes of $13.6 million,
or $1.05 per diluted share, in 2005 compared to a net loss
after taxes of $4.6 million, or $0.49 per diluted
share, in 2004. The change between periods was the result of the
items discussed below.
Revenue
Infinity achieved total revenue of $30.8 million in 2005
compared to $21.0 million in 2004. The $9.8 million,
or 47%, increase in revenue consisted of a $6.9 million
increase in oilfield service revenue and a $2.9 million
increase in oil and gas revenue. The increase in oilfield
service revenue was principally attributable to an increase in
the number of jobs completed in 2005 compared to 2004,
particularly fracturing jobs, which generate the highest per job
revenue of the services provide by Consolidated. The increase in
oil and gas revenue was the result of improved price
realizations for both oil and gas combined with higher oil sales
volumes, partially offset by lower gas sales volumes. The
increase in oil sales volumes was due primarily to successful
developmental drilling in the Sand Wash Basin in northwest
Colorado. Declines in gas sales volumes from the Companys
Pipeline field were partially offset by new production from
exploratory drilling in the Fort Worth Basin.
Cost of
Revenue
Infinitys cost of revenue increased to $15.2 million
in 2005, from $10.5 million in 2004. Oilfield service costs
increased to $10.8 million during 2005, from
$7.9 million in the prior year. The increase was
principally attributable to increased materials, maintenance,
fuel and labor costs resulting largely from the increase in the
number of jobs performed in 2005 compared to 2004. Oil and gas
production expenses increased to $3.5 million, or
$2.76 per Mcfe, during 2005, from $1.9 million, or
$1.66 per Mcfe, in the prior year. The increase in
production expenses was attributable to costs incurred at the
Companys Sand Wash Basin property, which began producing
in March 2005, and Fort Worth Basin properties, which began
producing in the second quarter of 2005. Oil and gas production
taxes for 2005 increased to $.9 million from
$0.7 million in 2004 as a result of the increase in revenue
discussed above.
Gross
Profit
Infinity earned a gross profit of $15.6 million during
2005, a $5.1 million or 49% increase from
$10.5 million gross profit in the prior year. Gross profit
from oilfield services was $10.8 million, or 50% of
oilfield services revenue, during 2005, compared to
$6.8 million, or 46% of oilfield services revenue, in the
prior year. The improvement in gross profit as a percentage of
revenue was due principally to increased utilization of
personnel and equipment during 2005. Gross profit from oil and
gas operations for 2005 increased to $4.8 million from
$3.6 million in 2004 primarily as a result of increased
revenue as discussed above.
General
and Administrative Expenses
General and administrative expenses increased slightly to
$5.8 million for 2005, from $5.5 million in the prior
year. The increase was largely due to an increase in personnel
and personnel-related costs, costs associated with the
Companys Sarbanes-Oxley compliance efforts and increased
cost of being incorporated in Delaware, partially offset by an
increase in capitalized general and administrative expenses in
2005 as a result of increased drilling and acquisition activity.
34
Depreciation,
Depletion, Amortization and Accretion
Infinity recognized depreciation, depletion, amortization and
accretion (DD&A) expense of approximately
$7.5 million during 2005, an increase of approximately
$2.3 million compared to DD&A expense of approximately
$5.2 million in the prior year. The increase in DD&A
expense was due to an increase in finding costs associated with
the Companys exploration and development program,
increased oil and gas production and increased investment in
Consolidateds fleet.
Ceiling
Write Down
At December 31, 2005, the carrying amount of the
Companys oil and gas properties subject to amortization
exceeded the full cost ceiling limitation by approximately
$13,450,000 based upon an average natural gas price of
$8.21 per Mcf and an average oil price of $60.74 per
barrel in effect at that date. At December 31, 2004, the
carrying amount of the Companys oil and gas properties
subject to amortization exceeded the full cost ceiling
limitation by approximately $8,900,000 based upon an average
natural gas price of $6.07 per Mcf and an average oil price
of $40.25 per barrel in effect at that date. However, due
to subsequent price increases to approximately $6.53 per
Mcf of gas and $54.55 per barrel of oil at the
March 15, 2005 measurement date, the Company was only
required to record a ceiling writedown of $4,100,000 in the
quarter and year ended December 31, 2004.
Other
Income (Expense)
Other income and expense was a net expense of $2.4 million
in 2005 compared to a net expense of $0.3 million in the
prior year. The change of $2.1 million was principally due
to (i) a $1.3 million increase in interest expense due
to an increase in average debt outstanding and higher average
interest rates during 2005, (ii) $0.9 million of
additional early extinguishment of debt expense resulting from
additional debt retired during 2005, (iii) an impairment of
approximately $0.4 million related to the sale of a note
receivable in 2005, and (iv) decreases in gains on sales of
assets of approximately $2.9 million related to gains
recognized in 2004 primarily in connection with the sale of
certain oilfield services assets in September 2004, partially
offset by a $0.7 million decrease in amortization costs
resulting from loan costs written off in connection with debt
retirement in 2005 and $2.9 million income resulting from
the decrease in the fair value of derivative liabilities (see
Note 7 in Notes to Consolidated Financial Statements).
Income
Tax
Infinity reflected no net tax benefit or expense in 2005 and
2004. The net operating losses generated in those periods
increased Infinitys net deferred tax asset. Due to
uncertainty as to the ultimate utilization of the Companys
net deferred tax asset, as of December 31, 2005 and 2004,
the Company recorded a full valuation allowance for its net
deferred tax asset, as further described in Note 9 of the
consolidated financial statements.
Results
of operations for the year ended December 31, 2004 compared
to the year ended December 31, 2003
Net
Loss
Infinity incurred a net loss after taxes of $4.6 million,
or $0.49 per diluted share, in 2004 compared to a net loss
after taxes of $9.9 million, or $1.23 per diluted
share, in 2003. The change between periods was the result of the
items discussed below.
Revenue
Infinity achieved total revenue of $21.0 million in 2004
compared to $18.2 million in 2003. The $2.8 million
increase in revenue was attributable to a $3.1 million
increase in oilfield service revenue, partially offset by a
$0.3 million decrease in oil and gas production revenue.
The increase in oilfield services revenue was primarily due to
the acquisition of a pressure-pumping business located in
Eureka, Kansas in April 2004. The decrease in oil and gas
production revenue was primarily due to a decrease in production
volumes during 2004 as compared to 2003.
35
Cost of
Revenue
Infinitys cost of revenue increased to $10.5 million
in 2004, from $9.1 million in 2003. Oilfield service costs
increased to $7.9 million during 2004, from
$6.2 million in the prior year. The increase was
principally attributable to increased materials, maintenance,
fuel and labor costs resulting largely from the increase in the
number of jobs performed in 2004 compared to 2003. Oil and gas
production expenses decreased to $1.9 million during 2004,
from $2.2 million in the prior year. The decrease in
production expenses was attributable to the 19% decrease in
equivalent production in 2004 compared to the prior year. Oil
and gas production taxes for 2004 decreased to $0.7 million
from $0.8 million in 2003 as a result of the decrease in
equivalent production discussed above, partially offset by
increased commodity price realizations in 2004.
Gross
Profit
Infinity earned a gross profit of $10.5 million during
2004, a $1.4 million or 15% increase from $9.1 million
gross profit in the prior year. Gross profit from oilfield
services was $6.8 million, or 46% of oilfield services
revenue, during 2004, compared to $5.4 million, or 47% of
oilfield services revenue, in the prior year. Gross profit from
oil and gas operations for 2004 decreased slightly to
$3.6 million from $3.7 million in 2003 primarily as a
result of decreased production expenses as discussed above.
General
and Administrative Expenses
General and administrative expenses for the year ended
December 31, 2004 increased $0.2 million from
$5.3 million in 2003 to $5.5 million in 2004. In 2003,
Infinity incurred approximately $0.6 million in expenses
associated with detailed negotiations relating to a potential
merger and the process leading up to negotiations in which
Infinity solicited and reviewed strategic alternatives. The
increase between years was primarily due to increased personnel
and related personnel costs.
Depreciation,
Depletion, Amortization and Accretion
Infinity recognized additional DD&A expense of approximately
$2.1 million during 2004, an increase to approximately
$5.2 million compared to DD&A expense of approximately
$3.1 million for 2003. The increase in DD&A expense was
due to the increase in the depletion rate on and increased
investment in oil and gas producing properties and the increase
in the investment in Consolidateds fleet in 2004.
Ceiling
Write Down
At December 31, 2004, the carrying amount of the
Companys oil and gas properties subject to amortization
exceeded the full cost ceiling limitation by approximately
$8,900,000 based upon an average natural gas price of
$6.07 per Mcf and an average oil price of $40.25 per
barrel in effect at that date. However, due to subsequent price
increases to approximately $6.53 per Mcf of gas and
$54.55 per barrel of oil at the March 15, 2005
measurement date, the Company was only required to record a
ceiling writedown of $4,100,000 in the quarter and year ended
December 31, 2004. During 2003, the Company recorded a
ceiling writedown of $2,975,000 as a result of significant
revisions to its December 31, 2003 year end reserves
and other economic decisions made by the Company.
Other
Income (Expense)
Other income and expense was a net expense of $0.3 million
in 2004 compared to a net expense of $7.6 million in the
prior year. The change of $7.3 million was principally due
to (i) the recognition in 2003 of $5.6 million of
amortization of loan costs associated with the value of warrants
and options granted in conjunction with obtaining new debt
financing and the amortization of $0.6 million of cash loan
costs paid when those same loans were obtained, compared to
$2.1 million of amortization of loan costs in 2004, and
(ii) a $0.3 million decrease in interest expense in
2004 compared to 2003 due to a decrease in average debt
outstanding, lower interest rates on certain indebtedness and an
increase in interest capitalized to undeveloped properties.
36
Income
Tax
Infinity reflected no net tax benefit or expense in 2004 and
2003. The net operating losses generated in those periods
increased Infinitys net deferred tax asset. Due to
uncertainty as to the ultimate utilization of the Companys
net deferred tax asset, as of December 31, 2004 and 2003,
the Company recorded a full valuation allowance for its net
deferred tax asset.
Liquidity
and Capital Resources
Infinitys primary sources of liquidity are cash provided
by operations and debt and equity financing. Infinitys
primary needs for cash are for the operation, development,
production, exploration and acquisition of oil and gas
properties, for fulfillment of working capital obligations, and
for the operation and development of the oilfield service
business.
As of December 31, 2005, the Company had working capital of
$1.6 million, compared to a working capital of
$0.3 million at December 31, 2004. The
$1.3 million increase in working capital is largely the
result of cash provided by operations (prior to changes in
working capital components) during 2005 of $7.2 million,
and cash provided by financing activities of $37.7 million,
partially offset by cash used in investing activities of
$43.7 million, adjusted for the proceeds from a note
receivable that was included in working capital at
December 31, 2004.
During the year ended December 31, 2005, cash provided by
operating activities was $9.7 million, compared to
$5.5 million in 2004. The increase in cash provided by
operating activities of $4.2 million was primarily due to
improved gross profit, partially offset by increased interest
expense and cash expenses paid in connection with early
extinguishment of debt.
During 2005, Infinity used $42.5 million in investing
activities, compared to $9.9 million used in 2004. The
increase in cash used in investing activities of
$32.6 million was primarily attributable to a
$27.6 million increase in exploration and production
capital expenditures related to the Companys exploration
and development program, a $3.0 million increase in
oilfield services capital expenditures and a $4.6 million
decrease in proceeds from the sale of assets, partially offset
by a decrease of $1.4 million in oilfield services and
exploration and production acquisition costs and proceeds of
$1.2 million related to the Companys sale of a note
receivable in 2005.
During 2005, cash provided by financing activities was
$37.7 million, compared to $6.8 million provided by
financing activities during 2004. The increase in cash provided
by financing activities of $30.9 million was principally
due to an increase of $39.2 million in debt proceeds
related to the net cash proceeds provided by the sale of
$45.0 million of Senior Secured Notes, discussed below,
partially offset by a $5.0 million decrease in proceeds
from the sale of common stock and exercise of options and
warrants during 2005, increased debt and equity issuance costs
of $2.4 million and increased debt repayments of
$1.3 million.
On January 13, 2005, Infinity entered into a securities
purchase agreement (the Senior Secured
Notes Facility), pursuant to which Infinity sold
$30 million aggregate principal amount of senior secured
notes (the Initial Notes) due January 13, 2009
and five-year warrants to purchase 924,194 shares of the
Companys common stock at an exercise price of
$9.09 per share and 732,046 shares of the
Companys common stock at an exercise price of
$11.06 per share. The Initial Notes have an initial
maturity of 48 months subject to extension for an
additional twelve months upon the mutual agreement of Infinity
and the holders. Pursuant to the terms of the Senior Secured
Notes Facility, on September 7, 2005 and
December 9, 2005, the Company sold $9.5 million and
$5.5 million, respectively, of additional principal amount
of senior secured notes (the Additional Notes and
together with the Initial Notes, the Notes) due
March 7, 2009 and June 9, 2009, respectively, and
five-year warrants to purchase 283,051 shares,
224,202 shares, 191,882 shares and 151,988 shares
of the Companys common stock at exercise prices of
$9.40 per share, $11.44 per share, $8.03 per
share and $9.77 per share, respectively. The Additional
Notes have initial maturities of 42 months (54 months
if the maturity of the Initial Notes is extended). The Notes
bear interest at the
3-month
LIBOR (London Interbank Offered Rate) plus 675 basis
points, adjusted the first business day of each calendar quarter
(11.23% at December 31, 2005).
The Notes are secured by essentially all of the assets of
Infinity and its subsidiaries and are guaranteed by each of
Infinitys active subsidiaries. The Notes are redeemable by
Infinity for cash at any time during the first year at 105% of
par value, declining by 1% per year thereafter (101% during
any extended maturity period), together with
37
any accrued and unpaid interest. Under certain circumstances,
Infinity has the option to repay the Notes with direct issuances
of shares of registered common stock in lieu of cash at a
conversion rate equal to 95% of the weighted average trading
price of shares of the Companys common stock on the
trading day preceding the conversion. In accordance with terms
of the Senior Secured Notes Facility, in January 2006, the
Company elected to settle approximately $861,000 of interest due
January 3, 2006 through the issuance of 126,084 shares
of common stock. In addition, also in accordance with terms of
the Senior Secured Notes Facility, in 2006, through
March 3, 2006, the Company had converted $3 million
principal amount of Notes, along with accrued interest of
$37,000, into 382,062 shares of common stock.
Under certain circumstances at quarterly intervals and over a
three year period, Infinity has the option to sell additional
Notes, along with additional Warrants, in amounts up to
$15 million in any rolling twelve-month period, up to an
additional $30 million. The additional Notes would have an
initial maturity of 42 months (54 months if the
maturity of the Initial Notes is extended). The issuance of
additional Notes is subject to Infinitys satisfaction of
various closing conditions. The ability to issue additional
Notes or the requirement to prepay Notes prior to maturity will
depend upon a maximum Notes balance calculated quarterly based
generally upon a combination of financial performance of
Consolidated and the SEC after-tax
PV-10% value
of the Companys proved reserves. The maximum Notes balance
at December 31, 2005 exceeded the Notes outstanding on that
date.
During the first quarter of 2005, all $2.5 million of the
Companys 8% Subordinated Convertible Notes outstanding as
of December 31, 2004, and accrued interest on those notes,
were converted in their entirety into 517,296 shares of the
Companys common stock. During the first and second
quarters of 2005, an aggregate of $11.5 million of the
Companys 7% Subordinated Convertible Notes and
accrued interest on those notes were converted into an aggregate
1,498,940 shares of the Companys common stock. The
remaining balance of $38,000 plus accrued interest was paid in
full on April 22, 2005.
As a result of the January 13, 2005 closing of the Senior
Secured Notes Facility, an aggregate of $8.6 million
outstanding at December 31, 2004 under two separate bank
facilities was repaid in full on January 13, 2005.
Outlook
for 2006
Depending on the availability of capital resources, the
availability of third party contractors for drilling and
completion services, and satisfaction of regulatory activities,
Infinity could incur capital expenditures of $46 million
during 2006. Approximate capital expenditures by operating
entity are anticipated to be $40 million by Infinity-Texas;
$1 million by Infinity-Wyoming; $4 million by
Consolidated and $1 million by Infinity Energy Resources,
Inc. The Company could also make capital expenditures for
acquisitions or accelerated drilling activities in excess of
these amounts should appropriate opportunities arise.
At quarterly intervals and over a three year period, Infinity
has the option under the Senior Secured Notes Facility to
sell additional Notes, along with additional Warrants, in
amounts up to $15 million in any rolling twelve-month
period, up to a maximum Notes balance of $75 million. The
ability to issue additional Notes will depend upon a maximum
notes balance calculated quarterly based generally upon a
combination of financial performance of Consolidated and the SEC
after-tax
PV-10% value
of our proved reserves. The maximum Notes balance or Free Cash
Flow Amount as of December 31, 2005 was approximately
$61 million.
Depending on the market price for crude oil and natural gas
during 2006, stabilized production levels from wells placed on
line during 2005 and 2006, and continued demand for and
acceptance of oilfield service operations in the geographic
areas served by Consolidated, Infinity would expect to generate
cash flow from operating activities during 2006 of between
$15 million and $20 million.
During 2005, Infinity realized proceeds from the exercise of
options and warrants of approximately $5 million. Although
it cannot predict with certainty the level of such activity in
any given period, Infinity believes it can expect a similar
level of activity in 2006.
In summary, Infinity believes that it will have at least
$37 million available to it in 2006 from working capital at
December 31, 2005 (approximately $1.6 million),
external financing, including the potential sale of additional
Notes under the Senior Secured Notes Facility, and cash
from operating activities, to fund its 2006 planned capital
38
expenditures of approximately $46 million. Infinity will
require external financing in 2006 to fund its planned drilling
and exploration activities.
Should Infinity identify acquisition opportunities, or if it
wishes to accelerate the exploration and development of its oil
and gas properties beyond that currently anticipated, or if cash
flow from operating activities is not at levels anticipated, or
if Infinity is unable to sell additional Notes and Warrants
under the Senior Secured Notes Facility, Infinity may seek
the forward sale of oil and gas production, partnerships or
strategic alliances for the development of its undeveloped
acreage, the public or private offering of common or preferred
equity or subordinated debt, asset sales, or other joint
interest or joint venture opportunities to fund any cash
shortfalls, or, because Infinitys planned capital
expenditures are largely discretionary, Infinity could decrease
the level of its planned capital expenditures.
Critical
Estimates
Following is a discussion of estimates used in the preparation
of Infinitys financial statements that management deems to
be critical in nature because either (i) the accounting
estimate requires the Company to make assumptions about matters
that are highly uncertain at the time the accounting estimate is
made, and different estimates could have reasonably been used
for the accounting estimate in the current period, or
(ii) in managements judgment changes in the
accounting estimate that are reasonably likely to occur from
period to period would have a material impact on the
presentation of the Companys financial condition or
results of operations.
Reserve
Estimates
Infinitys estimate of proved reserves is based on the
quantities of oil and gas which geological and engineering data
demonstrate, with reasonable certainty, to be recoverable in
future years from known reservoirs under existing economic and
operating conditions. The accuracy of any reserve estimate is a
function of the quality of available data, engineering and
geological interpretation, and judgment. For example, the
Company must estimate the amount and timing of future operating
costs, production and property taxes, development costs, and
workover costs, all of which may, in fact, vary considerably
from actual results. In addition, as prices and cost levels
change from year to year, the estimate of proved reserves also
changes. Any significant variance in these assumptions could
materially affect the estimated quantity and value of the
Companys reserves. Despite the inherent imprecision in
these engineering estimates, oil and gas reserves are used
throughout Infinitys financial statements. For example,
since oil and gas properties are depleted using the
units-of-production
method, the quantity of reserves could significantly impact
DD&A expense. In addition, oil and gas properties are
subject to a ceiling limitation based in part on the quantity of
proved reserves. Finally, these reserves are the basis for
supplemental oil and gas disclosures.
Unproved
Properties
On a quarterly basis, the costs of unproved properties are
evaluated for inclusion in the costs to be amortized resulting
from the determination of proved reserves, impairments, or
reductions in value. To the extent that the evaluation indicates
these properties are impaired, the amount of the impairment is
added to the capitalized costs to be amortized. Abandonments of
unproved properties are accounted for as an adjustment to
capitalized costs related to proved oil and gas properties, with
no losses recognized.
Fair
Value of Derivatives
The Company records all derivative instruments assets or
liabilities at fair value on the balance sheet. The accounting
treatment for the changes in fair value is dependent upon
whether or not a derivative instrument qualifies for hedge
accounting and, if so, whether the derivative is a cash flow
hedge or a fair value hedge. Changes in the fair value of
effective cash flow hedges are recognized in other comprehensive
income until the hedged item is recognized in earnings. For fair
value hedges, to the extent the hedge is effective there is no
effect on the statement of operations, because changes in the
fair value of the derivative instrument offset changes in the
fair value of the hedged item. For derivative instruments that
do not qualify as fair value hedges or cash flow hedges, changes
in fair value are recognized in earnings.
The Company periodically hedges a portion of its oil and gas
production through swap and collar agreements. The purpose of
the hedges are to provide a measure of stability to the
Companys cash flows in an environment of
39
volatile oil and gas prices and to manage the exposure to
commodity price risk. The Companys senior secured notes
(see Note 6) include certain terms, conditions and
features that are separately accounted for as embedded
derivatives at estimated fair value. In addition, the related
warrants issued with the senior secured notes and non-employee
options and warrants are also separately accounted for as
freestanding derivatives at estimated fair value.
The estimated fair values of the Companys derivative
instruments require substantial judgment. The determination of
fair value includes significant estimates by management
including the term of the instruments, volatility of the price
of the Companys common stock, interest rates and the
probability of conversion, redemption or exercise, among other
items. The fluctuations in estimated fair value may be
significant from period to period, which, in turn, may have a
significant impact on the Companys reported financial
condition and results of operations.
Asset
Retirement Obligations
The Company has obligations to remove tangible equipment and
restore locations, primarily associated with plugging and
abandoning wells. Estimating future restoration and removal
costs, or asset retirement obligations (ARO), is
difficult and requires management to make estimates and
judgments, because most of the removal obligations are several
years in the future. Inherent in the calculation of the present
value of the Companys ARO under existing accounting
literature are numerous assumptions and judgments, including
ultimate settlement amounts, inflation factors, credit adjusted
discount rates, timing of settlement, and changes in the legal,
regulatory, environmental, and political environments. To the
extent future revisions to these assumptions impact the present
value of the existing ARO liability, a corresponding adjustment
is made to the oil and gas property balance. In addition,
increases in the discounted ARO liability resulting from the
passage of time will be reflected as accretion expense in the
Consolidated Statements of Operations.
Valuation
of Tax Asset
The Company uses the asset and liability method of accounting
for income taxes. This method requires the recognition of
deferred tax liabilities and assets for the expected future tax
consequences of temporary differences between financial
accounting bases and tax bases of assets and liabilities. The
tax benefits of tax loss carryforwards and other deferred taxes
recognized is limited to the amount of the benefit that is more
likely than not to be realized In assessing the value of
deferred tax assets, management considers whether it is more
likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of
deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary
differences become deductible. Management considers the
scheduled reversal of deferred tax liabilities, projected future
taxable income, and tax planning strategies in making this
assessment. Based upon the level of historical taxable income
and projections for future taxable income over the periods for
which the deferred tax assets are deductible, as of
December 31, 2005 and 2004, management was not able to
concluded that it is more likely than not that the Company will
realize the benefits of these deductible differences. As such,
at December 31, 2005 and 2004, the Company recorded a full
valuation allowance for its net deferred tax asset.
Critical
Policies
The accounting for Infinitys business is subject to
special accounting rules that are unique to the oil and gas
industry. There are two allowable methods of accounting for oil
and gas business activities: the full-cost method and the
successful efforts method. The differences between the two
methods can lead to significant variances in the amounts
reported in the Companys financial statements. Infinity
has elected to follow the full-cost method, which is described
below.
Oil and
Gas Properties, Depreciation and Full Cost Ceiling
Test
Under the full cost method of accounting for oil and gas
properties, all productive and nonproductive costs incurred in
connection with the exploration for and development of oil and
gas reserves are capitalized. Capitalized costs include lease
acquisition costs, geological and geophysical work, delay
rentals, the cost of drilling, completing
40
and equipping oil and gas wells, and salaries, benefits and
other internal salary related costs directly attributable to
these activities. The capitalized costs are depleted over the
life of the reserves associated with the assets with the
depletion expense recognized in the period that the reserves are
produced. This depletion expense is calculated by dividing the
periods production volumes by the estimated volume of
reserves associated with the investment and multiplying the
calculated percentage by the capitalized investment.
The costs of wells in progress and unevaluated properties,
including any related capitalized interest, are not amortized.
On a quarterly basis, such costs are evaluated for inclusion in
the costs to be amortized resulting from the determination of
proved reserves, impairments, or reductions in value. To the
extent that the evaluation indicates these properties are
impaired, the amount of the impairment is added to the
capitalized costs to be amortized. Abandonments of unproved
properties are accounted for as an adjustment to capitalized
costs related to proved oil and gas properties, with no losses
recognized.
Companies that use the full cost method of accounting for oil
and gas exploration and development activities are required to
perform a ceiling test each quarter. The full cost ceiling test
is an impairment test prescribed by SEC
Regulation S-X
Rule 4-10.
The test determines a limit, or ceiling, on the net book value
of oil and gas properties. That limit is basically the after tax
present value of the future net cash flows from proved oil and
natural gas reserves, as adjusted for asset retirement
obligations and the effect of cash flow hedges. This ceiling is
compared to the net book value of the oil and gas properties
reduced by any related net deferred income tax liability. If the
net book value reduced by the related deferred income taxes
exceeds the ceiling, an impairment, or non-cash writedown, is
required. A ceiling test impairment could cause the Company to
record a significant non-cash loss for a particular period;
however, the future depletion, depreciation and amortization
rate would be reduced.
At December 31, 2005, the carrying amount of oil and gas
properties subject to amortization exceeded the full cost
ceiling limitation by approximately $13,450,000 based upon an
average natural gas price of $8.21 per Mcf and an average
oil price of $60.74 per barrel in effect at that date. In
2004 and 2003, the Company also recorded ceiling writedowns of
$4,100,000 and $2,975,000, respectively.
Under the alternative successful efforts method of
accounting, surrendered, abandoned, and impaired leases, delay
lease rentals, dry holes, and overhead costs are expensed as
incurred. Capitalized costs are depleted on a property by
property basis under the successful efforts method. Impairments
are assessed on a property by property basis and are charged to
expense when assessed. In general, the application of the full
cost method of accounting results in higher capitalized costs
and higher depletion rates compared to the successful efforts
method.
The Company follows the full cost method because management
believes it appropriately reflects the cost of the
Companys exploration programs as part of an overall
investment in discovering and developing proved reserves.
Contractual
Obligations
The following table summarizes by period the Companys
contractual obligations as of December 31, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
Total
|
|
|
2006
|
|
|
2007 and 2008
|
|
|
2009 and 2010
|
|
|
Thereafter
|
|
|
|
(In thousands)
|
|
|
Senior Secured Notes(a)
|
|
$
|
45,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
45,000
|
|
|
$
|
|
|
Note payable to seller(b)
|
|
|
2,203
|
|
|
|
118
|
|
|
|
203
|
|
|
|
183
|
|
|
|
1,699
|
|
Asset retirement obligations(c)
|
|
|
1,413
|
|
|
|
284
|
|
|
|
697
|
|
|
|
60
|
|
|
|
372
|
|
Capital lease
|
|
|
181
|
|
|
|
93
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
166
|
|
|
|
97
|
|
|
|
69
|
|
|
|
|
|
|
|
|
|
Gas gathering commitments(d)
|
|
|
4,954
|
|
|
|
400
|
|
|
|
1,680
|
|
|
|
1,916
|
|
|
|
958
|
|
Non-current production and
property taxes
|
|
|
401
|
|
|
|
|
|
|
|
401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual obligations
|
|
$
|
54,318
|
|
|
$
|
992
|
|
|
$
|
3,138
|
|
|
$
|
47,159
|
|
|
$
|
3,029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
|
|
|
(a) |
|
The amounts included in the table above represent principal
maturities only. The Senior Secured Notes accrue interest at the
3-month
LIBOR (London Interbank Offered Rate) plus 675 basis
points, adjusted the first business day of each calendar quarter
(11.23% at December 31, 2005). See Note 6 of Notes to
Consolidated Financial Statements. |
|
(b) |
|
This note payable was given by the Company in connection with
the acquisition of a 50% interest in an aircraft in 2003. In
February 2006, the Company sold its 50% interest in the aircraft
and settled the related note payable. The table above reflects
the Companys obligation under the note payable as of
December 31, 2005. See Note 16 of Notes to
Consolidated Financial Statements. |
|
(c) |
|
The table above reflects the Companys best estimate of the
settlement of its asset retirement obligations; however, neither
the timing nor the ultimate settlement amounts of such
obligations can be determined in advance with any precision. See
Note 1 of Notes to Consolidated Financial Statements. |
|
(d) |
|
Gathering commitments represent minimum estimated gathering fees
under a gas gathering contract for gas production from the
Companys Erath County, Texas properties; however, the
ultimate settlement amounts of these obligations can not be
determined in advance with any precision. The table above does
not reflect the obligations associated with a gas gathering
contract related to the Companys Pipeline field. The
Pipeline contract is subject to certain delivery commitments
that Infinity-Wyoming has not met. However, the gas gatherer has
also not been able to supply the additional system capacity to
allow Infinity-Wyoming to meet its delivery obligations and,
Infinity-Wyoming expects that the contract will be amended to
reflect volume requirements that are consistent with deliveries,
although the contract term will likely be lengthened. See
Note 10 of Notes to Consolidated Financial Statements. |
Recently
Issued Accounting Pronouncements
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting
Standards (SFAS) No. 123(R), Share-Based
Payment, which is a revision of SFAS No. 123,
Accounting for Stock-Based Compensation.
SFAS No. 123(R) supersedes Accounting Principals Board
(APB) Opinion No. 25, Accounting for Stock
Issued to Employees, and amends SFAS No. 95,
Statement of Cash Flows. SFAS No. 123(R)
requires all share-based payments to employees, including grants
of employee stock options, to be recognized in the financial
statements based on their fair values. The pro forma disclosures
previously permitted under SFAS No. 123 are no longer
an alternative to financial statement recognition.
SFAS No. 123(R) also requires the tax benefits in
excess of recognized compensation expenses to be reported as a
financing cash flow, rather than as an operating cash flow as
required under current literature. This requirement may reduce
the Companys future cash provided by operating activities
and increase future cash provided by financing activities, to
the extent of associated tax benefits that may be realized in
the future.
SFAS No. 123(R) must be adopted no later than
January 1, 2006 and permits public companies to adopt its
requirements using one of two methods:
|
|
|
|
|
A modified prospective method in which compensation
cost is recognized beginning with the effective date based on
the requirements of SFAS No. 123(R) for all
share-based payments granted after the adoption date and based
on the requirements of SFAS No. 123 for all awards
granted to employees prior to the effective date of
SFAS No. 123(R) that remain unvested on the adoption
date.
|
|
|
|
A modified retrospective method which includes the
requirements of the modified prospective method described above,
but also permits entities to restate either all prior periods
presented or prior interim periods of the year of adoption based
on the amounts previously recognized under
SFAS No. 123 for purposes of pro forma disclosures.
|
The Company adopted the provisions of SFAS No. 123(R)
on January 1, 2006 using the modified prospective method.
The adoption of SFAS No. 123(R) had no impact on the
Companys results of operations because all employee stock
options outstanding at December 31, 2005 were fully vested.
As permitted by SFAS No. 123, through
December 31, 2005 the Company accounted for share-based
payments to employees using the intrinsic value method
prescribed by APB 25 and related interpretations. As such,
the Company generally did not recognize compensation expense
associated with employee stock option grants. Had the Company
adopted SFAS No. 123(R) in prior periods, the impact
would have approximated the impact of SFAS No. 123.
42
In March 2005, the FASB issued FASB Interpretation
(FIN) 47, Accounting for Conditional Asset
Retirement Obligations an interpretation of
FASB Statement No. 143. FIN 47 clarifies that
conditional asset retirement obligations meet the definition of
liabilities and should be recognized when incurred if their fair
values can be reasonably estimated. The Company adopted the
provisions of FIN 47 effective December 31, 2005. The
adoption of FIN 47 had no impact on the Companys
financial position or results of operations.
In February 2006, the FASB issued SFAS No. 155,
Accounting for Certain Hybrid Financial
Instruments an amendment of FASB Statements
No. 133 and 140. SFAS No. 155 resolves issues
addressed in SFAS No. 133 Implementation Issue No. D1,
Application of Statement 133 to Beneficial Interests in
Securitized Financial Assets. SFAS No. 155 will
become effective for the Companys fiscal year after
September 15, 2006. The impact of SFAS No. 155
will depend on the nature and extent of any new derivative
instruments entered into after the effective date.
|
|
ITEM 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|
Infinitys major market risk exposure is in the pricing
applicable to its oil and gas production. Realized pricing is
primarily driven by the prevailing price for crude oil and spot
prices applicable to Infinitys crude oil and natural gas
production. Historically, prices received for gas production
have been volatile and unpredictable. Pricing volatility is
expected to continue. Excluding sales under a fixed price
contract which averaged $4.21 per Mcf, gas price
realizations ranged from a low of $5.81 to a high of
$12.04 per Mcf during the year ended December 31,
2005. Oil price realizations ranged from a low of
$43.12 per barrel to a high of $65.02 per barrel
during that period.
Infinity periodically enters into fixed-price physical contracts
and commodity derivative contracts on a portion of its projected
natural gas and crude oil production in accordance with its
Energy Risk Management Policy. These activities are intended to
support cash flow at certain levels by reducing the exposure to
oil and gas price fluctuations. As of December 31, 2005,
the Company had one fixed price physical contract in place with
the following terms:
|
|
|
|
|
|
|
|
|
Delivery Dates
|
|
MMBtu per Day
|
|
Fixed Price
|
|
April 1,
2005 - March 31, 2006
|
|
|
2,000
|
|
|
$
|
4.15
|
|
Sales under this fixed price contract are accounted for as
normal sales agreements under the exemption in
SFAS No. 133. For the years ended December 31,
2005 and 2004, the effect of Infinitys sale of a portion
of its gas production under a fixed price contract, compared to
spot sales, was a decrease in revenue of approximately
$1.4 million and $0.6 million, respectively.
As of December 31, 2005, Infinity had two costless collar
arrangements in place to manage exposure to oil price volatility
on a portion of its oil production. The following table sets
forth the terms of the Companys collar arrangements as of
December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms of Arrangements
|
|
Bbls per Day
|
|
Floor Price
|
|
Ceiling Price
|
|
January 1,
2006 - June 30, 2006
|
|
|
50
|
|
|
$
|
50.00
|
|
|
$
|
64.40
|
|
October 1,
2005 - December 31, 2006
|
|
|
50
|
|
|
$
|
52.50
|
|
|
$
|
74.00
|
|
Subsequent to December 31, 2005, the Company entered into
the following costless collar arrangement:
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms of Arrangement
|
|
Bbls per Day
|
|
Floor Price
|
|
Ceiling Price
|
|
January 1,
2007 - June 30, 2007
|
|
|
50
|
|
|
$
|
57.50
|
|
|
$
|
77.50
|
|
All of the Companys collar arrangements have been
designated as cash flow hedges.
The Securities Purchase Agreement dated as of January 13,
2005 by and among Infinity and the Buyers of the Notes includes
a covenant that at each date that is the end of a quarterly or
annual period covered by a quarterly report on
Form 10-Q
or annual report on
Form 10-K
(a Determination Date), at least 20% of the
Companys estimate of its oil and gas production for the
12-month
period commencing immediately after such Determination Date
shall be protected from price fluctuations using derivatives,
fixed price agreements
and/or
volumetric production payments. It is the opinion of management
that the Company was in compliance with this hedging requirement
at December 31, 2005.
43
|
|
ITEM 8.
|
FINANCIAL
STATEMENTS.
|
The consolidated financial statements and supplementary
information filed as part of this Item 8 are listed under
Part IV, Item 15, Exhibits, Financial Statement
Schedules, and Reports on
Form 8-K
and contained in this
Form 10-K
commencing on
page F-1.
|
|
ITEM 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
None.
|
|
ITEM 9A.
|
CONTROLS
AND PROCEDURES
|
Disclosure
Controls and Procedures
The Company maintains disclosure controls and procedures that
are designed to ensure that information required to be disclosed
in the Companys reports under the Securities Exchange Act
of 1934, as amended (Exchange Act) is recorded,
processed, summarized and reported within the time periods
specified in the SECs rules and forms, and that such
information is accumulated and communicated to management,
including the Companys Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions
regarding required disclosure. The Companys management,
with the participation of the Companys Chief Executive
Officer and Chief Financial Officer, has evaluated the
effectiveness of the Companys disclosure controls and
procedures as of the end of the fiscal year covered by this
Annual Report on
Form 10-K.
The Companys Chief Executive Officer and Chief Financial
Officer have concluded that, as of the end of the period covered
by this Annual Report on
Form 10-K,
the Companys disclosure controls and procedures were
effective.
Managements
Report on Internal Control over Financial Reporting
The Companys management is responsible for establishing
and maintaining adequate internal control over financial
reporting. The Companys internal control system was
designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation and fair
presentation of published financial statements in accordance
with generally accepted accounting principles and includes those
policies and procedures that:
|
|
|
|
|
pertain to the maintenance of records that in reasonable detail
accurately and fairly reflect the transactions and dispositions
of its assets;
|
|
|
|
provide reasonable assurance that transactions are recorded as
necessary to permit preparation of its financial statements in
accordance with generally accepted accounting principles, and
that its receipts and expenditures are being made only in
accordance with authorizations of its management and
directors; and
|
|
|
|
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 its
financial statements.
|
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Managements projections of any evaluation of the
effectiveness of internal control over financial reporting as to
future periods are subject to the risks that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
The Companys management assessed the effectiveness of the
Companys internal control over financial reporting as of
December 31, 2005 and in making this assessment used the
criteria set forth by the Committee of Sponsoring Organizations
of the Treadway Commission in Internal Control-Integrated
Framework in accordance with the standards of the Public Company
Accounting Oversight Board (United States). The Companys
management determined that as of December 31, 2005, the
Companys internal control over financial reporting was
effective.
44
Report of
Registered Public Accounting Firm
Ehrhardt Keefe Steiner & Hottman PC, the Companys
independent registered public accounting firm that audited the
Companys financial statements included in this Annual
Report on
Form 10-K
for the period ended December 31, 2005, has issued an audit
report on managements assessment of the Companys
internal control over financial reporting.
Changes
in Internal Control over Financial Reporting
There have not been any changes in the Companys internal
control over financial reporting during the fiscal quarter ended
December 31, 2005 that have materially affected, or are
reasonably likely to materially affect, the Companys
internal control over financial reporting.
|
|
ITEM 9B.
|
OTHER
INFORMATION
|
None.
PART III
|
|
ITEM 10:
|
DIRECTORS
AND EXECUTIVE OFFICERS OF THE REGISTRANT
|
Information regarding directors of Infinity is incorporated by
reference to the section entitled Election of
Directors in our definitive proxy statement to be filed
with the Securities and Exchange Commission pursuant to
Regulation 14A in connection with the 2006 annual meeting
of stockholders (the Proxy Statement).
|
|
ITEM 11:
|
EXECUTIVE
COMPENSATION
|
Reference is made to the information set forth under the caption
Executive Compensation and Other Information in the
Proxy Statement, which information (except for the report of the
board of directors on executive compensation and the performance
graph) is incorporated by reference in this report on
Form 10-K.
|
|
ITEM 12:
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS
|
Reference is made to the information set forth under the caption
Security Ownership of Principal Shareholders and
Management in the Proxy Statement, which information is
incorporated by reference in this report on
Form 10-K.
|
|
ITEM 13:
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
Reference is made to the information contained under the caption
Certain Transactions contained in the Proxy
Statement, which information is incorporated by reference in
this report on
Form 10-K.
|
|
ITEM 14:
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
Reference is made to the information contained under the caption
Appointment of Independent Accountant contained in
the Proxy Statement, which information is incorporated by
reference in this report on
Form 10-K.
PART IV
|
|
ITEM 15:
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
(a) Documents filed as part of this report on
Form 10-K
or incorporated by reference.
(1) Our consolidated financial statements are listed on the
Index to Consolidated Financial Statements on
Page F-1
to this report.
45
(2) Financial Statement Schedules (omitted because not
applicable or not required. Information is disclosed in the
notes to the financial statements).
(3) The following exhibits are filed with this report on
Form 10-K
or incorporated by reference.
EXHIBITS
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of
Exhibits
|
|
|
3
|
.1
|
|
Articles of Incorporation(1)
|
|
3
|
.2
|
|
Bylaws(1)
|
|
4
|
.1
|
|
Form of Placement Agent Warrant in
connection with 8% Convertible Subordinated Notes(2)
|
|
4
|
.2
|
|
Form of Placement Agent Warrants
in connection with 7% Convertible Subordinated Notes(3)
|
|
4
|
.3
|
|
Form of Warrant Agreement for 12%
Bridge Note Financing(2)
|
|
4
|
.4
|
|
Form of Registration Rights
Agreement in connection with January 2004 private placement(4)
|
|
4
|
.5
|
|
Form of Registration Rights
Agreement for November 2004 private placement(5)
|
|
4
|
.6
|
|
Securities Purchase Agreement for
Senior Secured Notes dated January 13, 2005(6)
|
|
4
|
.7
|
|
Form of Initial Note for Senior
Secured Notes(6)
|
|
4
|
.8
|
|
Form of Additional Note for Senior
Secured Notes(6)
|
|
4
|
.9
|
|
Registration Rights Agreement
dated January 13, 2005(6)
|
|
4
|
.10
|
|
Form of Warrant in connection with
Senior Secured Notes(6)
|
|
4
|
.11
|
|
Form of Security Agreement for
Senior Secured Notes(6)
|
|
4
|
.12
|
|
Form of Guaranty for Senior
Secured Notes(6)
|
|
4
|
.13
|
|
Form of Mortgage for Senior
Secured Notes(6)
|
|
10
|
.1
|
|
Stock Option Plan(2); 1999 Stock
Option Plan(7); 2000 Stock Option Plan(8); 2001 Stock Option
Plan(8); 2002 Stock Option Plan(9); 2003 Stock Option Plan(10);
2004 Stock Option Plan(11); 2005 Equity Incentive Plan(12)
|
|
10
|
.2
|
|
Promissory Note to Stanton E.
Ross, dated June 11, 2004(13)
|
|
10
|
.3
|
|
First Additional Closing Agreement
dated September 7, 2005(14)
|
|
21
|
|
|
Subsidiaries of the Registrant
|
|
23
|
.1
|
|
Consent of Ehrhardt, Keefe,
Steiner & Hottman, P.C.
|
|
23
|
.2
|
|
Consent of Netherland Sewell and
Associates, Inc.
|
|
31
|
.1
|
|
Certification of Chief Executive
Officer of Periodic Report pursuant to Rule 13a14(a) and
Rule 15d-14(a)
(Section 302 of the Sarbanes-Oxley act of 2002)
|
|
31
|
.2
|
|
Certification of Chief Financial
Officer of Periodic Report pursuant to Rule 13a14(a) and
Rule 15d-14(a)
(Section 302 of the Sarbanes-Oxley act of 2002)
|
|
32
|
.1
|
|
Certification of Chief Executive
Officer pursuant to 18 U.S.C. Section 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
|
|
32
|
.2
|
|
Certification of Chief Financial
Officer pursuant to 18 U.S.C. Section 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
|
|
|
|
(1) |
|
Incorporated by reference to our Registration Statement on
Form 8-A
filed on September 13, 2005. |
|
(2) |
|
Incorporated by reference to our Registration Statement
(No. 33-17416-D). |
|
(3) |
|
Incorporated by reference to our Registration Statement on
Form S-3
filed on June 29, 2002 (File
No. 333-96671). |
|
(4) |
|
Incorporated by reference to our Current Report on
Form 8-K,
filed on January 21, 2004. |
|
(5) |
|
Incorporated by reference to our Current Report on
Form 8-K,
filed on November 16, 2004. |
|
(6) |
|
Incorporated by reference to our Current Report on
Form 8-K,
filed on January 14, 2005. |
|
(7) |
|
Incorporated by reference to our Annual Report on
Form 10-KSB
for the fiscal year ended March 31, 2000. |
46
|
|
|
(8) |
|
Incorporated by reference to our Annual Report on
Form 10-KSB
for the fiscal year ended March 31, 2001. |
|
(9) |
|
Incorporated by reference to our Annual Report on
Form 10-KSB
for the transition period ended December 31, 2001. |
|
(10) |
|
Incorporated by reference to our Annual Report on
Form 10-KSB
for the fiscal year ended December 31, 2002. |
|
(11) |
|
Incorporated by reference to our Registration Statement on
Form S-8
filed on July 15, 2004 (File
No. 333-117390). |
|
(12) |
|
Incorporated by reference to our Registration Statement on
form S-8
filed on August 29, 2005 (File
No. 333-12794). |
|
(13) |
|
Incorporated by reference to our Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2004. |
|
(14) |
|
Incorporated by reference to our Current Report on
Form 8-K,
filed on September 8, 2005. |
47
SIGNATURES
In accordance with the requirements of Section 13 or 15(d)
of the Securities Exchange Act of 1934, Infinity has duly caused
this Report to be signed on its behalf by the undersigned
thereunto duly authorized.
INFINITY ENERGY RESOURCES, INC.
James A. Tuell
President and Chief Executive Officer
Dated: March 8, 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 Infinity and in the capacities and on the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
Capacity
|
|
Date
|
|
|
|
/s/ JAMES
A. TUELL
James
A. Tuell
|
|
President and Chief Executive
Officer (Principal Executive Officer) and Director
|
|
March 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ TIMOTHY
A. FICKER
Timothy
A. Ficker
|
|
Vice President, Chief Financial
Officer (Principal Financial and Accounting Officer)
|
|
March 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ STANTON
E. ROSS
Stanton
E. Ross
|
|
Director
|
|
March 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ELLIOT
M. KAPLAN
Elliot
M. Kaplan
|
|
Director
|
|
March 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ROBERT
O. LORENZ
Robert
O. Lorenz
|
|
Director
|
|
March 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ LEROY
C. RICHIE
Leroy
C. Richie
|
|
Director
|
|
March 8, 2006
|
|
|
|
|
48
INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
F-2
|
|
Consolidated Financial Statements:
|
|
|
|
|
|
|
|
F-3
|
|
|
|
|
F-4
|
|
|
|
|
F-5
|
|
|
|
|
F-6
|
|
|
|
|
F-8
|
|
F-1
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
Stockholders of
Infinity Energy Resources, Inc.
Denver, Colorado
We have audited the accompanying consolidated balance sheets of
Infinity Energy Resources, Inc. 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. We also have audited managements
assessment, included in the accompanying Managements
Report on Internal Control over Financial Reporting included in
Item 9A, that Infinity Energy 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). The Companys management
is responsible for these financial statements, 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 these financial statements, an opinion on managements
assessment, and an opinion on the effectiveness of the
Companys internal control over financial reporting 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 audits to obtain
reasonable assurance about whether the financial statements are
free of material misstatement and whether effective internal
control over financial reporting was maintained in all material
respects. Our audit of the financial statements included
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. Our audit of internal control over financial
reporting 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 audits provide a reasonable basis for our
opinions.
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
accounting principles generally accepted in the United States. 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, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Infinity Energy Resources, Inc. as of
December 31, 2005 and 2004, and the results of its
operations and its 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 of
America. Also in our opinion, managements assessment that
Infinity Energy Resources, Inc. maintained effective internal
control over financial reporting as of December 31, 2005,
is fairly stated, in all material respects, based on criteria
established in Internal Control-Integrated Framework
issued by the Committee of Sponsoring Organizations of the
Treadway Commission (the COSO Criteria).
Furthermore, in our opinion, Infinity Energy Resources, Inc.
maintained, in all material respects, 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).
As discussed in Note 1 to the consolidated financial
statements, effective January 1, 2003, the Company changed
its method of accounting for asset retirement obligations.
/s/ Ehrhardt Keefe Steiner &
Hottman PC
March 3, 2006
Denver, Colorado
F-2
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands, except share and
per share data)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
7,942
|
|
|
$
|
3,052
|
|
Accounts receivable, less
allowance for doubtful accounts of $70 (2005) and $85 (2004)
|
|
|
4,748
|
|
|
|
3,494
|
|
Note receivable
|
|
|
|
|
|
|
1,581
|
|
Inventories
|
|
|
453
|
|
|
|
286
|
|
Prepaid expenses and other
|
|
|
422
|
|
|
|
654
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
13,565
|
|
|
|
9,067
|
|
Property and equipment, at cost,
net of accumulated depreciation
|
|
|
11,489
|
|
|
|
8,764
|
|
Oil and gas properties, using full
cost accounting, net of accumulated depreciation, depletion,
amortization and ceiling write-down:
|
|
|
|
|
|
|
|
|
Proved
|
|
|
43,699
|
|
|
|
28,792
|
|
Unproved
|
|
|
22,849
|
|
|
|
15,595
|
|
Intangible assets, at cost, less
accumulated amortization
|
|
|
2,514
|
|
|
|
1,497
|
|
Other assets, net
|
|
|
168
|
|
|
|
333
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
94,284
|
|
|
$
|
64,048
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Note payable and current portion
of long-term debt
|
|
$
|
288
|
|
|
$
|
284
|
|
Accounts payable
|
|
|
5,035
|
|
|
|
4,001
|
|
Accrued liabilities
|
|
|
6,314
|
|
|
|
4,497
|
|
Current portion of asset
retirement obligations
|
|
|
284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
11,921
|
|
|
|
8,782
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
Production taxes payable
|
|
|
401
|
|
|
|
469
|
|
Asset retirement obligations, less
current portion
|
|
|
1,129
|
|
|
|
635
|
|
Accrued interest
|
|
|
905
|
|
|
|
|
|
Derivative liabilities
|
|
|
9,837
|
|
|
|
|
|
Long-term debt, less current
portion
|
|
|
39,874
|
|
|
|
11,330
|
|
Subordinated convertible notes
payable
|
|
|
|
|
|
|
14,010
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
64,067
|
|
|
|
35,226
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
(Note 10)
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Preferred stock, par value $.0001,
authorized 10,000,000 shares, issued and outstanding -0-
(2005) and -0- (2004) shares
|
|
|
|
|
|
|
|
|
Common stock, par value $.0001,
authorized 75,000,000 shares, issued and outstanding
13,501,988 (2005) and 10,628,196 (2004) shares
|
|
|
1
|
|
|
|
1
|
|
Additional
paid-in-capital
|
|
|
58,335
|
|
|
|
43,363
|
|
Accumulated deficit
|
|
|
(28,119
|
)
|
|
|
(14,542
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
30,217
|
|
|
|
28,822
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
94,284
|
|
|
$
|
64,048
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
F-3
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands, except per share
data)
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield service operations
|
|
$
|
21,583
|
|
|
$
|
14,721
|
|
|
$
|
11,634
|
|
Exploration and production
|
|
|
9,192
|
|
|
|
6,267
|
|
|
|
6,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
30,775
|
|
|
|
20,988
|
|
|
|
18,223
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield service operations
|
|
|
10,769
|
|
|
|
7,890
|
|
|
|
6,222
|
|
Oil and gas production expenses
|
|
|
3,548
|
|
|
|
1,914
|
|
|
|
2,162
|
|
Oil and gas production taxes
|
|
|
877
|
|
|
|
722
|
|
|
|
759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
15,194
|
|
|
|
10,526
|
|
|
|
9,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
15,581
|
|
|
|
10,462
|
|
|
|
9,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
5,836
|
|
|
|
5,462
|
|
|
|
5,311
|
|
Depreciation, depletion,
amortization and accretion
|
|
|
7,451
|
|
|
|
5,198
|
|
|
|
3,074
|
|
Ceiling write-down of oil and gas
properties
|
|
|
13,450
|
|
|
|
4,100
|
|
|
|
2,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,737
|
|
|
|
14,760
|
|
|
|
11,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(11,156
|
)
|
|
|
(4,298
|
)
|
|
|
(2,280
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(2,486
|
)
|
|
|
(1,232
|
)
|
|
|
(1,594
|
)
|
Amortization of loan discount and
costs
|
|
|
(1,066
|
)
|
|
|
(1,741
|
)
|
|
|
(6,146
|
)
|
Early extinguishment of debt
|
|
|
(1,276
|
)
|
|
|
(356
|
)
|
|
|
(55
|
)
|
Change in derivative fair value
|
|
|
2,908
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sales of other
assets
|
|
|
(96
|
)
|
|
|
2,824
|
|
|
|
20
|
|
Other
|
|
|
(405
|
)
|
|
|
170
|
|
|
|
130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense
|
|
|
(2,421
|
)
|
|
|
(335
|
)
|
|
|
(7,645
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before income taxes
|
|
|
(13,577
|
)
|
|
|
(4,633
|
)
|
|
|
(9,925
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(13,577
|
)
|
|
$
|
(4,633
|
)
|
|
$
|
(9,925
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per
share
|
|
$
|
(1.05
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(1.23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (basic and diluted)
|
|
|
12,936
|
|
|
|
9,495
|
|
|
|
8,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
F-4
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
For the years ended December 31, 2005, 2004 and
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Accumulated
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Deficit)
|
|
|
Total
|
|
|
Other
|
|
|
|
|
|
|
Common Stock
|
|
|
Paid-In
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
Comprehensive
|
|
|
Stockholders
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Earnings
|
|
|
Loss
|
|
|
Income (Loss)
|
|
|
Equity
|
|
|
|
(In thousands, except share
data)
|
|
|
Balance, December 31, 2002
|
|
|
7,558,462
|
|
|
$
|
1
|
|
|
$
|
22,871
|
|
|
$
|
16
|
|
|
|
|
|
|
$
|
(77
|
)
|
|
$
|
22,811
|
|
Issuance of common stock upon the
exercise of options and warrants
|
|
|
146,169
|
|
|
|
|
|
|
|
824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
824
|
|
Conversion of subordinated
convertible notes and accrued interest into common stock
|
|
|
499,401
|
|
|
|
|
|
|
|
3,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,236
|
|
Options and warrants granted in
connection with amendments and agreements related to bridge loans
|
|
|
|
|
|
|
|
|
|
|
5,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,790
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,925
|
)
|
|
$
|
(9,925
|
)
|
|
|
|
|
|
|
(9,925
|
)
|
Change in fair value of fixed price
delivery contract, net of tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
257
|
|
|
|
257
|
|
|
|
257
|
|
Reclassifications, net of income
tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(82
|
)
|
|
|
(82
|
)
|
|
|
(82
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(9,750
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
8,204,032
|
|
|
|
1
|
|
|
|
32,721
|
|
|
|
(9,909
|
)
|
|
|
|
|
|
|
98
|
|
|
|
22,911
|
|
Issuance of common stock in private
equity placement, net of financings costs
|
|
|
2,027,000
|
|
|
|
|
|
|
|
8,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,918
|
|
Issuance of common stock to
partially repay related party debt
|
|
|
125,000
|
|
|
|
|
|
|
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500
|
|
Issuance of common stock upon the
exercise of options and warrants
|
|
|
146,300
|
|
|
|
|
|
|
|
428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
428
|
|
Conversion of subordinated
convertible notes and accrued interest into common stock
|
|
|
125,864
|
|
|
|
|
|
|
|
796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
796
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,633
|
)
|
|
|
(4,633
|
)
|
|
|
|
|
|
|
(4,633
|
)
|
Reclassifications, net of income
tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(98
|
)
|
|
|
(98
|
)
|
|
|
(98
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
|
10,628,196
|
|
|
|
1
|
|
|
|
43,363
|
|
|
|
(14,542
|
)
|
|
|
|
|
|
|
|
|
|
|
28,822
|
|
Reclassification of non-employee
warrants to derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
(6,090
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,090
|
)
|
Reclassification of non-employee
warrants from derivative liabilities in connection with exercise
|
|
|
|
|
|
|
|
|
|
|
2,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,174
|
|
Issuance of common stock upon the
exercise of options and warrants
|
|
|
857,556
|
|
|
|
|
|
|
|
4,707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,707
|
|
Conversion of subordinated
convertible notes and accrued interest into common stock
|
|
|
2,016,236
|
|
|
|
|
|
|
|
14,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,181
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,577
|
)
|
|
|
(13,577
|
)
|
|
|
|
|
|
|
(13,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(13,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005
|
|
|
13,501,988
|
|
|
$
|
1
|
|
|
$
|
58,335
|
|
|
$
|
(28,119
|
)
|
|
|
|
|
|
$
|
|
|
|
$
|
30,217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
F-5
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(13,577
|
)
|
|
$
|
(4,633
|
)
|
|
$
|
(9,925
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion,
amortization, accretion and ceiling write-down
|
|
|
20,901
|
|
|
|
9,298
|
|
|
|
6,049
|
|
Amortization of loan discount and
costs
|
|
|
1,066
|
|
|
|
1,741
|
|
|
|
6,146
|
|
Non-cash early extinguishment of
loan cost
|
|
|
1,052
|
|
|
|
356
|
|
|
|
55
|
|
Change in fair value of derivative
liabilities
|
|
|
(2,908
|
)
|
|
|
|
|
|
|
|
|
Impairment of note receivable and
other
|
|
|
530
|
|
|
|
|
|
|
|
|
|
(Gain) loss on sales of other
assets
|
|
|
96
|
|
|
|
(2,824
|
)
|
|
|
(20
|
)
|
Unrealized loss on commodity
derivative instruments
|
|
|
28
|
|
|
|
|
|
|
|
|
|
Change in operating assets and
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
|
(1,273
|
)
|
|
|
(1,687
|
)
|
|
|
(252
|
)
|
(Increase) decrease in inventories
|
|
|
(167
|
)
|
|
|
65
|
|
|
|
(11
|
)
|
(Increase) decrease in prepaid
expenses and other
|
|
|
232
|
|
|
|
(89
|
)
|
|
|
(12
|
)
|
Increase in accounts payable
|
|
|
1,034
|
|
|
|
1,526
|
|
|
|
33
|
|
Increase in accrued liabilities
|
|
|
2,636
|
|
|
|
1,710
|
|
|
|
782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
9,650
|
|
|
|
5,463
|
|
|
|
2,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures exploration and production
|
|
|
(39,271
|
)
|
|
|
(11,714
|
)
|
|
|
(6,274
|
)
|
Capital
expenditures oilfield services
|
|
|
(4,190
|
)
|
|
|
(1,149
|
)
|
|
|
(460
|
)
|
Acquisitions exploration
and production
|
|
|
(330
|
)
|
|
|
(516
|
)
|
|
|
|
|
Acquisitions oilfield
services, net of cash acquired
|
|
|
|
|
|
|
(1,189
|
)
|
|
|
|
|
Proceeds from sale of fixed
assets exploration and production
|
|
|
133
|
|
|
|
156
|
|
|
|
|
|
Proceeds from sale of fixed
assets oilfield services
|
|
|
31
|
|
|
|
4,654
|
|
|
|
105
|
|
Increase in other assets
|
|
|
(31
|
)
|
|
|
(200
|
)
|
|
|
(288
|
)
|
Proceeds from note receivable
|
|
|
1,204
|
|
|
|
16
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
(42,454
|
)
|
|
|
(9,942
|
)
|
|
|
(6,902
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
434
|
|
|
|
295
|
|
|
|
|
|
Proceeds from borrowings on
long-term debt
|
|
|
45,000
|
|
|
|
5,845
|
|
|
|
11,453
|
|
Proceeds from issuance of common
stock
|
|
|
4,707
|
|
|
|
9,666
|
|
|
|
824
|
|
Debt and equity issuance costs
|
|
|
(2,751
|
)
|
|
|
(320
|
)
|
|
|
|
|
Repayment of notes payable
|
|
|
(406
|
)
|
|
|
(664
|
)
|
|
|
|
|
Repayment of long-term debt
|
|
|
(9,290
|
)
|
|
|
(8,018
|
)
|
|
|
(8,360
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing
activities
|
|
|
37,694
|
|
|
|
6,804
|
|
|
|
3,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
and cash equivalents
|
|
|
4,890
|
|
|
|
2,325
|
|
|
|
(140
|
)
|
Cash and cash equivalents,
beginning of period
|
|
|
3,052
|
|
|
|
727
|
|
|
|
867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
period
|
|
$
|
7,942
|
|
|
$
|
3,052
|
|
|
$
|
727
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
F-6
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH
FLOWS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Supplemental cash flow disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest, net of
amounts capitalized
|
|
$
|
1,175
|
|
|
$
|
436
|
|
|
$
|
1,590
|
|
Non-cash transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash costs capitalized in the
full cost pool for oil and gas properties
|
|
|
764
|
|
|
|
1,070
|
|
|
|
2,715
|
|
Property and equipment acquired
through capital lease or assumption of debt
|
|
|
189
|
|
|
|
195
|
|
|
|
968
|
|
Oil and gas properties acquired
through seller financed debt
|
|
|
|
|
|
|
|
|
|
|
263
|
|
Options and warrants granted in
connection with debt, recorded as loan costs or debt discount
|
|
|
8,828
|
|
|
|
120
|
|
|
|
5,791
|
|
Conversion of subordinated
convertible notes and accrued interest to common stock
|
|
|
14,181
|
|
|
|
796
|
|
|
|
3,236
|
|
Issuance of common stock to
partially repay related party debt
|
|
|
|
|
|
|
500
|
|
|
|
|
|
Issuance of additional notes in
lieu of cash interest payment on 7% subordinated convertible
notes
|
|
|
|
|
|
|
795
|
|
|
|
379
|
|
See Notes to Consolidated Financial Statements.
F-7
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
Note 1 Organization
and Summary of Significant Accounting Policies
Nature
of Operations
Effective September 9, 2005, Infinity, Inc. merged with and
into its wholly-owned subsidiary Infinity Energy Resources,
Inc., a Delaware corporation, for the purpose of changing its
domicile from Colorado to Delaware. As a result of the merger,
the legal domicile of Infinity, Inc. was changed to Delaware and
its name was changed to Infinity Energy Resources, Inc. At the
effective time of the merger, shares of Infinity, Inc. were
converted into an equal number of shares of common stock of
Infinity Energy Resources, Inc.
Infinity Energy Resources, Inc. and its subsidiaries
(collectively, Infinity or the Company)
are engaged in the acquisition, exploration, development and
production of natural gas and crude oil in the United States and
the acquisition and exploration of oil and gas properties in
Nicaragua. In addition, the Company provides oilfield services
in the
Mid-Continent
region and in northeast Wyoming.
Basis
of Presentation
The consolidated financial statements include the accounts of
Infinity Energy Resources, Inc. and its wholly-owned
subsidiaries, which include Consolidated Oil Well Services,
Inc., Infinity Oil & Gas of Wyoming, Inc., Infinity Oil
and Gas of Texas, Inc., Infinity Oil & Gas of Kansas,
Inc. and CIS Oklahoma, Inc. All significant
intercompany balances and transactions have been eliminated in
consolidation.
Reclassifications
Certain prior period amounts in the accompanying consolidated
financial statements have been reclassified to conform to the
current year presentation.
Management
Estimates
The preparation of consolidated financial statements in
conformity with accounting principles generally accepted in the
United States 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 consolidated financial statements, and the
reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.
Significant estimates with regard to the consolidated financial
statements include the estimated carrying value of unproved
properties, the estimate of proved oil and gas reserve volumes
and the related present value of estimated future net cash flows
and the ceiling test applied to capitalized oil and gas
properties, the estimated cost and timing related to asset
retirement obligations, the estimated fair value of derivative
liabilities and the realizability of deferred tax assets.
Cash
and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents
consist of cash on hand and demand deposits with financial
institutions. At times, the Company maintains deposits in
financial institutions in excess of federally insured limits.
Management monitors the soundness of the financial institutions
and believes the Companys risk is negligible. The Company
considers all highly liquid investments with a maturity of three
months or less when purchased to be cash equivalents.
Accounts
Receivable
The Companys revenue producing activities are conducted
primarily in Colorado, Kansas, Oklahoma, Texas and Wyoming. The
Company grants credit to qualified customers, which potentially
subjects the Company to credit risk resulting from, among other
factors, adverse changes in the industries in which the Company
operates and the financial condition of its customers. The
Company continuously monitors collections and payments from its
F-8
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
customers and maintains an allowance for doubtful accounts based
upon historical experience and any specific customer collection
issues identified.
Inventories
Inventories, consisting primarily of cement mix, sand, fuel and
chemicals, are stated at the lower of cost or market. Cost has
been determined on the
first-in,
first-out method.
Derivative
Instruments
The Company accounts for derivative instruments or hedging
activities under the provisions of Statement of Financial
Accounting Standards (SFAS) No. 133,
Accounting for Derivative Instruments and Hedging
Activities. SFAS No. 133 requires the
Company to record derivative instruments at their fair value. If
the derivative is designated as a fair value hedge, the changes
in the fair value of the derivative and of the hedged item
attributable to the hedged risk are recognized in earnings. If
the derivative is designated as a cash flow hedge, the effective
portions of changes in the fair value of the derivative are
recorded in other comprehensive income (loss) and are recognized
in the statement of operations when the hedged item affects
earnings. Ineffective portions of changes in the fair value of
cash flow hedges, if any, are recognized in earnings. Changes in
the fair value of derivatives that do not qualify for hedge
treatment are recognized in earnings.
The Company periodically hedges a portion of its oil and gas
production through swap and collar agreements. The purpose of
the hedges is to provide a measure of stability to the
Companys cash flows in an environment of volatile oil and
gas prices and to manage the exposure to commodity price risk.
The Companys Senior Secured Notes (see
Note 6) include certain terms, conditions and features
that are separately accounted for as embedded derivatives at
estimated fair value. In addition, the related warrants issued
with the Senior Secured Notes and non-employee options and
warrants are also separately accounted for as freestanding
derivatives at estimated fair value. The determination of fair
value includes significant estimates by management including the
term of the instruments, volatility of the price of the
Companys common stock, interest rates and the probability
of conversion, redemption or exercise, among other items. The
fluctuations in estimated fair value may be significant from
period to period, which, in turn, may have a significant impact
on the Companys reported financial condition and results
of operations. See Note 7.
Property
and Equipment
Depreciation and amortization are computed using the
straight-line method over the following estimated useful lives:
|
|
|
|
|
Assets
|
|
Useful Lives
|
|
|
Buildings
|
|
|
30 years
|
|
Site improvements
|
|
|
15 years
|
|
Machinery, equipment and vehicles
|
|
|
3-20 years
|
|
Office furniture and equipment
|
|
|
3-10 years
|
|
Long-Lived
Assets
Long-lived assets to be held and used in the Companys
business are reviewed for impairment whenever events or changes
in circumstances indicate that the related carrying amount may
not be recoverable. When the carrying amounts of long-lived
assets exceed the fair value, which is generally based on
discounted expected future cash flows, the Company records an
impairment. No impairments were recorded during the years ended
December 31, 2005, 2004 or 2003.
F-9
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Oil
and Gas Properties
The Company follows the full cost method of accounting for
exploration and development activities. Accordingly, all costs
incurred in the acquisition, exploration, and development of
properties (including costs of surrendered and abandoned
leaseholds, delay lease rentals and dry holes) and the fair
value of estimated future costs of site restoration,
dismantlement, and abandonment activities are capitalized.
Overhead related to exploration and development activities is
also capitalized. The Company capitalized $884,000, $652,000 and
$49,000 of internal costs during the years ended
December 31, 2005, 2004 and 2003, respectively. Costs
associated with production and general corporate activities are
expensed in the period incurred.
Pursuant to full cost accounting rules, the Company must perform
a ceiling test each quarter. The ceiling test
provides that capitalized costs less related accumulated
depletion and deferred income taxes for each cost center may not
exceed the sum of (1) the present value of future net
revenue from estimated production of proved oil and gas reserves
using current costs and prices, including the effects of
derivative instruments accounted for as cash flow hedges but
excluding the future cash outflows associated with settling
asset retirement obligations that have been accrued on the
balance sheet, and a discount factor of 10%; plus (2) the
cost of properties not being amortized, if any; plus
(3) the lower of cost or estimated fair value of unproved
properties included in the costs being amortized, if any; less
(4) income tax effects related to differences in the book
and tax basis of oil and gas properties.
At December 31, 2005, the carrying amount of oil and gas
properties subject to amortization exceeded the full cost
ceiling limitation by approximately $13,450,000 based upon an
average natural gas price of $8.21 per Mcf and an average
oil price of $60.74 per barrel in effect at that date. In
2004 and 2003, the Company also recorded ceiling writedowns of
$4,100,000 and $2,975,000, respectively.
Depletion of proved oil and gas properties is computed on the
units-of-production
method, with oil and gas being converted to a common unit of
measure based on their relative energy content, whereby
capitalized costs, as adjusted for future development costs and
asset retirement obligations, are amortized over the total
estimated proved reserve quantities. The costs of wells in
progress and unevaluated properties, including any related
capitalized interest, are not amortized. On a quarterly basis,
such costs are evaluated for inclusion in the costs to be
amortized resulting from the determination of proved reserves,
impairments, or reductions in value. To the extent that the
evaluation indicates these properties are impaired, the amount
of the impairment is added to the capitalized costs to be
amortized. Abandonments of unproved properties are accounted for
as an adjustment to capitalized costs related to proved oil and
gas properties, with no losses recognized. See Note 17 for
additional discussion of unevaluated properties.
Proceeds from the sales of oil and gas properties are accounted
for as adjustments to capitalized costs with no gain or loss
recognized, unless such adjustments would significantly alter
the relationship between capitalized costs and proved reserves
of oil and gas, in which case the gain or loss is recognized in
income. Expenditures for maintenance and repairs are charged to
oil and gas production expense in the period incurred.
F-10
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Asset
Retirement Obligations
The Company records estimated future asset retirement
obligations pursuant to the provisions of
SFAS No. 143, Accounting for Asset Retirement
Obligations. SFAS No. 143 requires entities to
record the fair value of a liability for an asset retirement
obligation in the period in which the obligation is incurred
with a corresponding increase in the carrying amount of the
related long-lived asset. Subsequent to initial measurement, the
asset retirement obligation is required to be accreted each
period to present value. The Companys asset retirement
obligations consist of costs related to the plugging of wells,
the removal of facilities and equipment, and site restoration on
oil and gas properties. Capitalized costs are depleted as a
component of the full cost pool using the units of production
method. The following table summarizes the activity for the
Companys asset retirement obligations for the years ended
December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Asset retirement obligations at
January 1
|
|
$
|
635
|
|
|
$
|
521
|
|
|
$
|
448
|
|
Accretion expense
|
|
|
70
|
|
|
|
21
|
|
|
|
17
|
|
Liabilities incurred
|
|
|
51
|
|
|
|
93
|
|
|
|
56
|
|
Liabilities assumed
|
|
|
17
|
|
|
|
|
|
|
|
|
|
Liabilities settled
|
|
|
(199
|
)
|
|
|
|
|
|
|
|
|
Revision in estimates
|
|
|
839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations at
December 31
|
|
|
1,413
|
|
|
|
635
|
|
|
|
521
|
|
Less: current portion of asset
retirement obligations
|
|
|
(284
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations at
December 31, less current portion
|
|
$
|
1,129
|
|
|
$
|
635
|
|
|
$
|
521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized
Interest
The Company capitalizes interest costs to oil and gas properties
on expenditures made in connection with exploration and
development projects that are not subject to current depletion.
Interest is capitalized only for the period that activities are
in progress to bring these projects to their intended use.
Interest costs capitalized in 2005, 2004 and 2003 were
$1,451,000, $635,000 and $382,000, respectively.
Intangible
Assets
Intangible assets consist principally of loan costs and
goodwill. Loan costs are amortized over the terms of the related
debt instruments using the effective interest method. Goodwill
is not amortized, but is reviewed for impairment at least
annually. As of December 31, 2005, goodwill was not
impaired.
The Company capitalizes amortization of loan costs to oil and
gas properties on expenditures made in connection with
exploration and development projects that are not subject to
current depletion. Amortization of loan costs is capitalized
only for the period that activities are in progress to bring
these projects to their intended use. Total loan cost
amortization capitalized for 2005, 2004 and 2003 was $261,000,
$555,000 and $2,715,000, respectively.
Revenue
Recognition
The Company accounts for natural gas sales using the sales
method. Under this method, revenue is recognized based on actual
volumes sold by the Company, which may be more or less than the
Companys share of pro-rata production from certain wells.
Natural gas imbalances at December 31, 2005 and 2004 were
immaterial. The Company recognizes sales of oil when title to
the product is transferred. The Company recognizes revenue from
oilfield services when the services are provided and collection
is reasonably assured.
F-11
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Transportation
Costs
The Company accounts for transportation costs under Emerging
Issues Task Force
Issue 00-10,
Accounting for Shipping and Handling Fees and Costs,
whereby amounts paid for transportation are classified as
operating expenses.
Per
Share Information
Basic earnings per share is computed by dividing net earnings
from continuing operations by the weighted average number of
shares of common stock outstanding during each period, excluding
treasury shares. Diluted earnings per share is computed by
adjusting the average number of shares of common stock
outstanding for the dilutive effect, if any, of common stock
equivalents such as stock options, warrants and convertible debt.
Stock
Options
The Company applies Accounting Principles Board
(APB) Opinion No. 25, Accounting for Stock
Issued to Employees, and related interpretations in
accounting for its stock option plans. Accordingly, no
compensation cost has been recognized for options granted to
employees under the stock option plans because the fair value of
the stock equaled or was less than the option exercise price at
the date of grant. Had compensation costs for employee stock
options been determined based upon the fair value at the grant
date consistent with the methodology prescribed under
SFAS No. 123, Accounting for Stock-Based
Compensation, the Companys net loss and loss per share
would have been as follows (see Note 8):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands,
|
|
|
|
except per share
amounts)
|
|
|
Net loss as reported
|
|
$
|
(13,577
|
)
|
|
$
|
(4,633
|
)
|
|
$
|
(9,925
|
)
|
Deduct: Total stock-based employee
compensation expense, determined under fair value based method
for all awards, net of tax
|
|
|
(3,177
|
)
|
|
|
(1,703
|
)
|
|
|
(26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net loss
|
|
$
|
(16,754
|
)
|
|
$
|
(6,336
|
)
|
|
$
|
(9,951
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
as reported
|
|
$
|
(1.05
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(1.23
|
)
|
Basic and diluted loss per
share pro forma
|
|
$
|
(1.30
|
)
|
|
$
|
(0.67
|
)
|
|
$
|
(1.23
|
)
|
For options granted during the years ended December 31,
2005, 2004 and 2003, the estimated fair value of the options
granted utilizing the Black-Scholes pricing model under the
Companys plan was based on weighted average risk-free
interest rates of 4.15%, 1.5% and 1.5%, respectively, expected
option life of 10 years for 2005 and 2004 and 5 years
for 2003, expected volatility of approximately 67%, 147% and
131%, respectively, and no expected dividends.
Income
Taxes
The Company uses the asset and liability method of accounting
for income taxes. This method requires the recognition of
deferred tax liabilities and assets for the expected future tax
consequences of temporary differences between financial
accounting bases and tax bases of assets and liabilities. The
tax benefits of tax loss carryforwards and other deferred taxes
are recorded as an asset to the extent that management assesses
the utilization of such assets to be more likely than not. When
the future utilization of some portion of the deferred tax asset
is determined not to be more likely than not, a valuation
allowance is provided to reduce the recorded deferred tax asset.
As of December 31, 2005 and 2004, the Company had recorded
a full valuation allowance for its net deferred tax asset.
F-12
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Comprehensive
Income (Loss)
The Company has elected to report comprehensive income (loss) in
the consolidated statement of stockholders equity.
Comprehensive income (loss) is composed of net income (loss) and
all changes to stockholders equity, except those due to
investments by stockholders, changes in additional paid-in
capital and distributions to stockholders.
Recently
Issued Accounting Pronouncements
In December 2004, the FASB issued SFAS No. 123(R),
Share-Based Payment, which is a revision of
SFAS No. 123, Accounting for Stock-Based
Compensation. SFAS No. 123(R) supersedes APB
Opinion No. 25, Accounting for Stock Issued to
Employees, and amends SFAS No. 95, Statement of
Cash Flows. SFAS No. 123(R) requires all
share-based payments to employees, including grants of employee
stock options, to be recognized in the financial statements
based on their fair values. The pro forma disclosures,
previously permitted under SFAS No. 123 will no longer
be an alternative to financial statement recognition.
SFAS No. 123(R) also requires the tax benefits in
excess of recognized compensation expenses to be reported as a
financing cash flow, rather than as an operating cash flow as
required under current literature. This requirement may serve to
reduce the Companys future cash provided by operating
activities and increase future cash provided by financing
activities, to the extent of associated tax benefits that may be
realized in the future.
SFAS No. 123(R) must be adopted no later than
January 1, 2006 and permits public companies to adopt its
requirements using one of two methods:
|
|
|
|
|
A modified prospective method in which compensation
cost is recognized beginning with the effective date based on
the requirements of SFAS No. 123(R) for all
share-based payments granted after the adoption date and based
on the requirements of SFAS No. 123 for all awards
granted to employees prior to the effective date of
SFAS No. 123(R) that remain unvested on the adoption
date.
|
|
|
|
A modified retrospective method which includes the
requirements of the modified prospective method described above,
but also permits entities to restate either all prior periods
presented or prior interim periods of the year of adoption based
on the amounts previously recognized under
SFAS No. 123 for purposes of pro forma disclosures.
|
The Company adopted the provisions of SFAS No. 123(R)
on January 1, 2006 using the modified prospective method.
The adoption of SFAS No. 123(R) had no impact on the
Companys results of operations because all employee stock
options outstanding at December 31, 2005 were fully vested.
As permitted by SFAS No. 123, through
December 31, 2005 the Company accounted for share-based
payments to employees using the intrinsic value method
prescribed by APB Opinion No. 25 and related
interpretations. As such, the Company generally did not
recognize compensation expense associated with employee stock
option grants. Had the Company adopted SFAS No. 123(R)
in prior periods, the impact would have approximated the impact
of SFAS No. 123 as described in the pro forma
disclosures above under Stock Options.
In March 2005, the FASB issued FASB Interpretation
(FIN) 47, Accounting for Conditional Asset
Retirement Obligations an interpretation of
FASB Statement No. 143. FIN 47 clarifies that
conditional asset retirement obligations meet the definition of
liabilities and should be recognized when incurred if their fair
values can be reasonably estimated. The Company adopted the
provisions of FIN 47 effective December 31, 2005. The
adoption of FIN 47 had no impact on the Companys
financial position or results of operations.
In February 2006, the FASB issued SFAS No. 155,
Accounting for Certain Hybrid Financial
Instruments an amendment of FASB Statements
No. 133 and 140. SFAS No. 155 resolves issues
addressed in SFAS No. 133 Implementation Issue No. D1,
Application of Statement 133 to Beneficial Interests in
Securitized Financial
Assets. SFAS No. 155 will become
effective for the Companys fiscal year after
September 15, 2006. The impact of
F-13
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
SFAS No. 155 will depend on the nature and extent of
any new derivative instruments entered into after the effective
date.
Note 2 Accounts
Receivable
Accounts receivable consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Accounts receivable oil field
services
|
|
$
|
2,771
|
|
|
$
|
2,740
|
|
Revenue receivable oil and gas
production
|
|
|
2,004
|
|
|
|
722
|
|
Other receivables
|
|
|
43
|
|
|
|
117
|
|
|
|
|
|
|
|
|
|
|
Total receivables
|
|
|
4,818
|
|
|
|
3,579
|
|
Less allowance for doubtful
accounts
|
|
|
(70
|
)
|
|
|
(85
|
)
|
|
|
|
|
|
|
|
|
|
Net receivables
|
|
$
|
4,748
|
|
|
$
|
3,494
|
|
|
|
|
|
|
|
|
|
|
Note 3 Property
and Equipment
Property and equipment consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Buildings, site costs and
improvements
|
|
$
|
1,601
|
|
|
$
|
777
|
|
Machinery, equipment, vehicles and
aircraft
|
|
|
16,610
|
|
|
|
13,569
|
|
Office furniture and equipment
|
|
|
548
|
|
|
|
467
|
|
|
|
|
|
|
|
|
|
|
Total cost
|
|
|
18,759
|
|
|
|
14,813
|
|
Less accumulated depreciation
|
|
|
(7,270
|
)
|
|
|
(6,049
|
)
|
|
|
|
|
|
|
|
|
|
Net property and equipment
|
|
$
|
11,489
|
|
|
$
|
8,764
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense related to property and equipment for the
years ended December 31, 2005, 2004 and 2003 was
$1,468,000, $1,617,000 and $1,580,000, respectively.
Note 4 Intangible
Assets
Intangible assets consist of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Loan costs
|
|
$
|
2,889
|
|
|
$
|
4,032
|
|
Goodwill
|
|
|
225
|
|
|
|
225
|
|
Other
|
|
|
20
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,134
|
|
|
|
4,313
|
|
Less accumulated amortization
|
|
|
(620
|
)
|
|
|
(2,816
|
)
|
|
|
|
|
|
|
|
|
|
Net intangible assets
|
|
$
|
2,514
|
|
|
$
|
1,497
|
|
|
|
|
|
|
|
|
|
|
F-14
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
During the years ended December 31, 2005, 2004 and 2003,
the Company recorded amortization related to intangible assets
of $1,735,000, $2,100,000 and $6,211,000, respectively.
Note 5 Accrued
Liabilities
Accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Production taxes
payable current portion
|
|
$
|
516
|
|
|
$
|
236
|
|
Oil and gas revenue payable to oil
and gas property owners
|
|
|
680
|
|
|
|
131
|
|
Accrued interest
|
|
|
247
|
|
|
|
223
|
|
Accrued drilling costs
|
|
|
2,918
|
|
|
|
2,650
|
|
Other accrued liabilities
|
|
|
1,953
|
|
|
|
1,257
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,314
|
|
|
$
|
4,497
|
|
|
|
|
|
|
|
|
|
|
Note 6 Debt
Debt consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Senior Secured Notes, net of
discount of $7,417 at December 31, 2005
|
|
$
|
37,583
|
|
|
$
|
|
|
Promissory note to seller (for a
50% interest in an aircraft), with interest at 7.0% due
quarterly. Annual principal payments equal to 5% of the current
outstanding principal due each February until paid in full. The
note was settled in February 2006 in connection with the sale of
the related aircraft. See Note 16
|
|
|
2,203
|
|
|
|
2,326
|
|
8% Subordinated Convertible
Notes
|
|
|
|
|
|
|
2,493
|
|
7% Subordinated Convertible
Notes
|
|
|
|
|
|
|
11,517
|
|
$25 million Development
Credit Facility
|
|
|
|
|
|
|
5,000
|
|
Various revolving credit and term
loans
|
|
|
|
|
|
|
3,582
|
|
Other
|
|
|
376
|
|
|
|
706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,162
|
|
|
|
25,624
|
|
Less current portion
|
|
|
(288
|
)
|
|
|
(284
|
)
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
$
|
39,874
|
|
|
$
|
25,340
|
|
|
|
|
|
|
|
|
|
|
F-15
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Maturities of debt are as follows:
|
|
|
|
|
Year Ending
December 31,
|
|
(In thousands)
|
|
|
2006
|
|
$
|
288
|
|
2007
|
|
|
88
|
|
2008
|
|
|
|
|
2009
|
|
|
37,583
|
|
2010
|
|
|
|
|
Thereafter
|
|
|
2,203
|
|
|
|
|
|
|
|
|
$
|
40,162
|
|
|
|
|
|
|
Senior
Secured Notes Facility
On January 13, 2005, the Company entered into a securities
purchase agreement (the Senior Secured
Notes Facility) with affiliates of Promethean Asset
Management, LLC and Angelo, Gordon & Co., L.P.
(collectively, the Buyers), pursuant to which
Infinity sold, and the Buyers purchased, $30 million
aggregate principal amount of senior secured notes (the
Initial Notes) due January 13, 2009 and
five-year warrants to purchase 924,194 shares of the
Companys common stock at an exercise price of
$9.09 per share and 732,046 shares of the
Companys common stock at an exercise price of
$11.06 per share (collectively, the Initial
Warrants). The Initial Notes have an initial maturity of
48 months subject to extension for an additional twelve
months upon the mutual agreement of Infinity and the Buyers.
Pursuant to the terms of the Senior Secured Notes Facility,
on September 7, 2005 and December 9, 2005, the Company
sold, and the Buyers purchased, $9.5 million and
$5.5 million, respectively, of additional principal amount
of senior secured notes (the Additional Notes and
together with the Initial Notes, the Notes) due
March 7, 2009 and June 9, 2009, respectively, and
five-year warrants to purchase 283,051 shares,
224,202 shares, 191,882 shares and 151,988 shares
of the Companys common stock at exercise prices of
$9.40 per share, $11.44 per share, $8.03 per
share and $9.77 per share, respectively (collectively, the
Additional Warrants and together with the Initial
Warrants, the Warrants). The Additional Notes have
initial maturities of 42 months (54 months if the
maturity of the Initial Notes is extended). The Notes bear
interest at the
3-month
LIBOR (London Interbank Offered Rate) plus 675 basis
points, adjusted the first business day of each calendar quarter
(11.23% at December 31, 2005).
The Notes are secured by essentially all of the assets of
Infinity and its subsidiaries and are guaranteed by each of
Infinitys active subsidiaries. The Notes are redeemable by
Infinity for cash at any time during the first year at 105% of
par value, declining by 1% per year thereafter (101% during
any extended maturity period), together with any accrued and
unpaid interest. Under certain circumstances, Infinity has the
option to repay the Notes with direct issuances of shares of
registered common stock in lieu of cash at a conversion rate
equal to 95% of the weighted average trading price of shares of
the Companys common stock on the trading day preceding the
conversion (the Conversion Option). See Note 16.
Under certain circumstances at quarterly intervals and over a
three year period, Infinity has the option to sell additional
Notes, along with additional Warrants, in amounts up to
$15 million in any rolling twelve-month period, up to an
additional $30 million. The additional Notes would have an
initial maturity of 42 months (54 months if the
maturity of the Initial Notes is extended). The issuance of
additional Notes is subject to Infinitys satisfaction of
various closing conditions. The ability to issue additional
Notes or the requirement to prepay Notes prior to maturity will
depend upon a maximum Notes balance calculated quarterly based
generally upon a combination of financial performance of
Consolidated and the SEC after-tax
PV-10% value
of the Companys proved reserves. The maximum Notes balance
at December 31, 2005 exceeded the Notes outstanding on that
date. The Notes include terms and covenants that place
limitations on certain types of activities, including
restrictions or requirements with respect to additional debt,
liens, asset sales, hedging activities, investments, dividends,
mergers, and acquisitions.
F-16
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Under the provisions of SFAS No. 133 and
EITF 00-19,
Accounting for Derivative Financial Instruments Index to, and
Potentially Settled in, a Companys Own Stock, the
Conversion Option and the Warrants qualify as derivatives. As a
result, effective with the issuance of each series of Notes, the
Company bifurcated the Conversion Option from the Notes and
accounted for it and the Warrants as derivatives (see
Note 7). The initial fair values of the Conversion Option
and the Warrants, which aggregated $388,000 and $8,440,000,
respectively, for all three series of Notes issued in 2005, were
recorded as debt discount. The debt discount is being amortized
over the initial maturities of the Notes utilizing the effective
interest method.
Promissory
Note to Seller
In connection with the 2003 acquisition of a 50% interest in an
aircraft, the Company entered into a promissory note in favor of
the seller. As of December 31, 2005, the interest rate on
the promissory note was 7.0% with interest payable quarterly.
The note and accrued interest were settled in full in February
2006 in connection with the sale of the aircraft (see
Note 16). Since the promissory note was settled with the
proceeds from the sale of a non-current asset, the full balance
of the promissory note has been classified as long-term.
8% Convertible
Subordinated Notes
Effective June 13, 2001, the Company sold $6,475,000 in
8% Subordinated Convertible Notes in a private placement.
Interest on the notes accrued at a rate of 8% per annum.
The notes were convertible into one share of common stock at
$5 per share and were scheduled to mature on June 13,
2006. The Company incurred costs of $502,000 associated with the
placement, which were capitalized as loan costs. The Company
also issued warrants to purchase 220,000 shares of common
stock at $5.90 per share. The Company capitalized
additional loan costs of $925,000 related to the fair value of
the warrants.
On January 13, 2005, the Company called for redemption all
of the remaining 8% Subordinated Convertible Notes
outstanding on February 28, 2005. The holders of all
$2,493,000 of 8% Subordinated Convertible Notes outstanding
at December 31, 2004 converted the debt and accrued
interest into 517,296 shares of the Companys common
stock. The remaining unamortized loan costs of $156,000 were
expensed as early extinguishment of debt. During 2004 and 2003,
the holders of $300,000 and $1,450,000, respectively, of
8% Subordinated Convertible Notes converted the debt and
accrued interest into 63,197 shares and
295,689 shares, respectively, of the Companys common
stock.
7% Convertible
Subordinated Notes
Effective April 22, 2002, the Company sold $12,540,000 in
7% Subordinated Convertible Notes in a private placement.
Interest on the notes accrued at a rate of 7% per annum.
The notes were convertible to one share of common stock at
$8.625 per share and were scheduled to mature on
April 22, 2007. The Company incurred costs of $866,000
associated with the placement, which were capitalized as loan
costs. The Company also issued warrants to purchase
200,000 shares of common stock at $9.058 per share.
The Company capitalized additional loan costs of $1,386,000
related to the fair value of the warrants.
On February 25, 2005, the Company called for redemption all
of the remaining 7% Subordinated Convertible Notes
outstanding on April 22, 2005 at a redemption price of
102.8% plus accrued and unpaid interest. Holders of $11,479,000
of 7% Subordinated Convertible Notes outstanding at
December 31, 2004 converted the debt and accrued interest
into 1,498,940 shares of the Companys common stock,
and the remaining balance of $38,000 plus accrued interest was
paid in full on April 22, 2005. The unamortized loan costs
of $753,000 were expensed as early extinguishment of debt.
During 2004 and 2003, the holders of $462,000 and $1,735,000,
respectively, of 7% Subordinated Convertible Notes
converted the debt and accrued interest into 62,685 shares
and 203,712 shares, respectively, of the Companys
common stock.
F-17
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
$25 Million
Development Credit Facility
In September 2003, the Company established a secured revolving
credit facility with a bank. Interest on the amounts outstanding
accrued at prime rate plus 1.0%. The Company incurred $110,000
in loan costs and approximately $57,000 in legal costs to
establish the facility. These costs were capitalized as loan
costs. The facility was repaid in full with proceeds from the
Senior Secured Notes Facility discussed above and
terminated on January 13, 2005.
Revolving
Credit and Term Loans
Effective July 9, 2004, Consolidated borrowed $5,400,000
under an amended credit facility with a bank. Amounts
outstanding accrued interest at the prime rate plus
1.25% per annum. The credit facility was repaid in full
with proceeds from the Senior Secured Notes Facility
discussed above and terminated on January 13, 2005.
Debt
Discount
As discussed above, in connection with the issuance of the Notes
the Company recorded debt discount of $8,828,000, which is being
amortized over the initial maturities of the Notes utilizing the
effective interest method. The Company capitalizes amortization
of debt discount to oil and gas properties on expenditures made
in connection with exploration and development projects that are
not subject to current depletion. Amortization of debt discount
is capitalized only for the period that activities are in
progress to bring these projects to their intended use. Total
debt discount amortized during 2005 was $647,000, net of
$764,000 capitalized to oil and gas properties. There was no
debt discount amortization capitalized for 2004 and 2003.
Note 7 Derivative
Instruments
Commodity
Derivatives
The Company periodically hedges a portion of its oil and gas
production through fixed-price physical contracts and commodity
derivative contracts. The purpose of the hedges is to provide a
measure of stability to the Companys cash flows in an
environment of volatile oil and gas prices and to manage the
exposure to commodity price risk. As of December 31, 2005
the Company had the following oil collar derivative arrangements
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Term of Arrangements
|
|
Bbls per Day
|
|
Floor Price
|
|
Ceiling Price
|
|
January 1,
2006 June 30, 2006
|
|
|
50
|
|
|
$
|
50.00
|
|
|
$
|
64.40
|
|
October 1,
2005 December 31, 2006
|
|
|
50
|
|
|
$
|
52.50
|
|
|
$
|
74.00
|
|
All of the Companys collar arrangements have been
designated as cash flow hedges. As of December 31, 2005,
the Company had a derivative liability of approximately $28,000,
which is included in Accrued liabilities on the accompanying
Consolidated Balance Sheet. During the year ended
December 31, 2005, the Company recognized ineffectiveness
of approximately $28,000 under its collar arrangements, which is
reflected in Other expense in the accompanying Consolidated
Statements of Operations. No amounts were received or paid by
the Company during 2005 under its collar arrangements. During
2004 and 2003, the Company reclassified from other comprehensive
income to natural gas revenue, gains of approximately $155,000
and $133,000, respectively, related to certain fixed-price
delivery contracts that had been designated as cash flow hedges.
Subsequent to December 31, 2005, the Company entered into
the following oil collar:
|
|
|
|
|
|
|
|
|
|
|
|
|
Term of Arrangement
|
|
Bbls per Day
|
|
Floor Price
|
|
Ceiling Price
|
|
January 1,
2007 June 30, 2007
|
|
|
50
|
|
|
$
|
57.50
|
|
|
$
|
77.50
|
|
F-18
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Other
Derivatives
As more fully discussed in Note 6 above, in January,
September and December 2005, the Company issued Notes and
Warrants. Under the provisions of SFAS No. 133 and
EITF 00-19
the Company bifurcated the Conversion Option associated with the
Notes and accounted for it and the Warrants as derivatives. The
initial fair values of the Conversion Option and the Warrants,
which aggregated $388,000 and $8,440,000, respectively, for all
three series of Notes issued in 2005, were recorded as debt
discount. Subsequent changes in the fair value of those
derivatives have been recorded as Changes in derivative fair
value in the accompanying Consolidated Statements of Operations.
During 2005, the Company recognized Changes in derivative fair
value of $34,000 and $1,885,000 related to the decrease in the
fair value of the Conversion Option and Warrants, respectively.
The terms of the Notes and Warrants contain other embedded
derivatives that management determined to have de minimus value.
As a result of the issuance of the Initial Notes in January
2005, under the provisions of
EITF 00-19,
the Company was no longer able to conclude that it has
sufficient authorized and unissued shares available to settle
its previously issued non-employee options and warrants (the
Non-employee Options and Warrants) (see
Note 8) after considering the commitment to
potentially issue common stock under terms of the Notes if ever
there is an event of default. As such, effective with the
issuance of the Initial Notes on January 13, 2005, the
Company reclassified the fair value of the Non-employee Options
and Warrants out of stockholders equity on the
accompanying Consolidated Balance Sheet and recognized them as a
derivative liability of $6,090,000. Changes in the fair value of
the Non-employee Options and Warrants will be recorded as Change
in derivative fair value in the accompanying Consolidated
Statements of Operations so long as they continue to not qualify
for equity classification. Non-employee Options and Warrants
that are ultimately settled in common stock will be remeasured
prior to settlement and then reclassified back to
stockholders equity; however, any gains or losses
previously recognized on those instruments will remain in
earnings. During 2005, in connection with the exercise of
538,850 Non-employee Options and Warrants, the Company
reclassified $2,174,000 back to stockholders equity.
During 2005, the Company recognized Changes in derivative fair
value of $989,000 related to the decrease in the fair value of
these instruments.
Note 8 Stockholders
Equity
Private
Institutional Equity Placements
In January 2004, the Company issued 1,000,000 shares of
common stock in exchange for $4,000,000. In November 2004, the
Company issued 1,027,000 shares of common stock in exchange
for $5,237,700. Costs associated with the issuances totaled
$320,000.
Non-Employee
Warrants and Options
In connection with the issuance of the Notes during 2005, the
Company issued five-year warrants to purchase an aggregate of
2,507,363 shares of the Companys common stock at a
weighted average price of $9.87 per share. Through
December 31, 2005, none of these warrants have been
exercised.
In connection with the issuance of bridge notes in 2003, the
Company issued warrants to purchase an aggregate of
1,163,500 shares of the Companys common stock at
$8.75 per share, with expiration dates ranging from
January 23, 2008 through June 27, 2008. The warrant
agreement for 250,000 of the warrants issued contains
anti-dilution provisions that require the Company to adjust the
exercise price and the number of warrants outstanding if the
Company sells stock at less than the exercise price. As a result
of the private institutional placements of equity discussed
above in January and November 2004, the exercise price of the
warrants was adjusted to $7.88 per share and the number of
shares to be acquired under the warrants was increased by
27,746. The associated value of approximately $120,000 was
recorded as offering costs.
F-19
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes non-employee option and warrant
activity for the years ended December 31, 2005, 2004 and
2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
Weighted Average
|
|
|
Grant Date Fair
|
|
|
|
Number of Shares
|
|
|
Price Per Share
|
|
|
Value Per Share
|
|
|
Outstanding, January 1, 2003
|
|
|
1,030,000
|
|
|
$
|
7.66
|
|
|
$
|
|
|
Granted
|
|
|
1,163,500
|
|
|
|
8.75
|
|
|
|
4.98
|
|
Exercised
|
|
|
(83,350
|
)
|
|
|
7.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2003
|
|
|
2,110,150
|
|
|
|
8.27
|
|
|
|
|
|
Granted
|
|
|
47,746
|
|
|
|
8.24
|
|
|
|
4.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2004
|
|
|
2,157,896
|
|
|
|
8.17
|
|
|
|
|
|
Granted
|
|
|
2,507,363
|
|
|
|
9.87
|
|
|
|
3.38
|
|
Exercised
|
|
|
(546,850
|
)
|
|
|
6.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2005
|
|
|
4,118,409
|
|
|
|
9.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes information about non-employee
warrants and options outstanding at December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
|
|
|
|
|
Outstanding and
|
|
|
|
|
|
|
|
|
Exercisable at
|
|
|
Weighted Average
|
|
|
|
|
|
December 31,
|
|
|
Remaining
|
|
Weighted Average
|
|
Range of Exercise
Prices
|
|
2005
|
|
|
Contractual Life
|
|
Exercise Price
|
|
|
$7.34 - 8.03
|
|
|
558,428
|
|
|
3.1 years
|
|
$
|
7.85
|
|
$8.75 - 9.77
|
|
|
2,603,733
|
|
|
3.2 years
|
|
$
|
9.02
|
|
$11.06 - 11.44
|
|
|
956,248
|
|
|
4.2 years
|
|
$
|
11.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,118,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
Under Employee Option Plans
In 2005, the Companys stockholders approved the 2005
Equity Incentive Plan (the 2005 Plan), under which
both incentive and non-statutory stock options may be granted to
employees, officers, non-employee directors and consultants. An
aggregate of 475,000 shares of the Companys common
stock are reserved for issuance under the 2005 Plan. Options
granted under the 2005 Plan allow for the purchase of common
stock at prices not less than the fair market value of such
stock at the date of grant, become exercisable immediately or as
directed by the Companys Board of Directors and generally
expire ten years after the date of grant. The Company also has
other equity incentive plans with terms similar to the 2005 Plan.
The Company granted 530,000, 403,750 and 10,000 options to
employees under the plans during the years ended
December 31, 2005, 2004 and 2003, respectively. At
December 31, 2005, there were 140,881 shares available
for grant under the plans, of which 140,000 are available under
the 2005 Plan.
F-20
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes stock option activity for the
years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
Weighted Average
|
|
|
Grant Date Fair
|
|
|
|
Number of Shares
|
|
|
Price Per Share
|
|
|
Value Per Share
|
|
|
Outstanding, January 1, 2003
|
|
|
1,140,900
|
|
|
$
|
5.23
|
|
|
$
|
|
|
Granted
|
|
|
10,000
|
|
|
|
8.75
|
|
|
|
5.25
|
|
Canceled or forfeited
|
|
|
(61,781
|
)
|
|
|
7.28
|
|
|
|
|
|
Exercised
|
|
|
(62,819
|
)
|
|
|
3.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2003
|
|
|
1,026,300
|
|
|
|
5.25
|
|
|
|
|
|
Granted
|
|
|
403,750
|
|
|
|
4.26
|
|
|
|
4.22
|
|
Canceled or forfeited
|
|
|
(118,500
|
)
|
|
|
7.22
|
|
|
|
|
|
Exercised
|
|
|
(146,300
|
)
|
|
|
2.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2004
|
|
|
1,165,250
|
|
|
|
5.00
|
|
|
|
|
|
Granted
|
|
|
530,000
|
|
|
|
7.83
|
|
|
|
6.00
|
|
Exercised
|
|
|
(312,000
|
)
|
|
|
3.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2005
|
|
|
1,383,250
|
|
|
|
6.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes information about stock options
outstanding at December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
|
|
|
Outstanding at
|
|
|
Weighted Average
|
|
|
|
|
|
Exercisable at
|
|
|
|
|
Range of
|
|
December 31,
|
|
|
Remaining
|
|
|
Weighted Average
|
|
|
December 31,
|
|
|
Weighted Average
|
|
Exercise Prices
|
|
2005
|
|
|
Contractual Life
|
|
|
Exercise Price
|
|
|
2005
|
|
|
Exercise Price
|
|
|
$4.26 - 5.00
|
|
|
620,250
|
|
|
|
2.2 years
|
|
|
$
|
4.58
|
|
|
|
620,250
|
|
|
$
|
4.58
|
|
$7.51 - 7.80
|
|
|
365,000
|
|
|
|
9.6 years
|
|
|
$
|
7.53
|
|
|
|
365,000
|
|
|
$
|
7.53
|
|
$8.50 - 8.70
|
|
|
398,000
|
|
|
|
5.2 years
|
|
|
$
|
8.62
|
|
|
|
398,000
|
|
|
$
|
8.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,383,250
|
|
|
|
|
|
|
|
|
|
|
|
1,383,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 9 Income
Taxes
The provision for income taxes consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Current income tax expense
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Deferred income tax benefit
|
|
|
(5,464
|
)
|
|
|
(1,784
|
)
|
|
|
(4,003
|
)
|
Change in valuation allowance and
other
|
|
|
5,464
|
|
|
|
1,784
|
|
|
|
4,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax benefit
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-21
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The effective income tax rate varies from the statutory federal
income tax rate as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Federal income tax rate
|
|
|
(34.0
|
)%
|
|
|
(34.0
|
)%
|
|
|
(34.0
|
)%
|
State income tax rate
|
|
|
(4.5
|
)
|
|
|
(6.0
|
)
|
|
|
(6.0
|
)
|
Tax benefit of derivatives settled
with equity
|
|
|
1.9
|
|
|
|
|
|
|
|
|
|
Other temporary and permanent
differences
|
|
|
(3.6
|
)
|
|
|
|
|
|
|
|
|
Change in valuation allowance and
other
|
|
|
40.2
|
|
|
|
40.0
|
|
|
|
40.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
|
%
|
|
|
|
%
|
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The significant temporary differences and carry-forwards and
their related deferred tax asset (liability) and deferred tax
asset valuation allowance balances are as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Accruals and other
|
|
$
|
214
|
|
|
$
|
132
|
|
Net operating loss carry-forward
|
|
|
13,635
|
|
|
|
10,387
|
|
|
|
|
|
|
|
|
|
|
Gross deferred tax assets
|
|
|
13,849
|
|
|
|
10,519
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
1,185
|
|
|
|
4,694
|
|
Derivative liabilities
|
|
|
1,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross deferred tax liabilities
|
|
|
2,560
|
|
|
|
4,694
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
|
11,289
|
|
|
|
5,825
|
|
Less valuation allowance
|
|
|
(11,289
|
)
|
|
|
(5,825
|
)
|
|
|
|
|
|
|
|
|
|
Deferred tax asset
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
For income tax purposes, the Company has net operating loss
carry-forwards of approximately $35,416,000, which expire from
2015 through 2025. The Company has provided for a valuation
allowance of $11,289,000 due to the uncertainty of realizing the
tax benefits from its net deferred tax asset.
During the years ended December 31, 2005, 2004 and 2003,
the Company realized certain tax benefits related to stock
option plans in the amounts of $505,000, $172,000 and $164,000,
respectively. Such benefits were recorded as a deferred tax
asset as they increased the Companys net operating losses
and an increase in additional paid in capital. The recognition
of the valuation allowance offset the impact of this benefit.
Note 10 Commitments
and Contingencies
Gas
Gathering Contracts
In June 2001, the Company entered into a long-term gas gathering
contract, which expires in December 2008, for natural gas
production from the Companys field in Sweetwater County,
Wyoming. Under the contract, as amended on April 4, 2003,
the Company pays gas gathering fees per thousand cubic feet
(Mcf) delivered. The Company is obligated to pay a
fee of $.40 per Mcf on the first 7,500,000 Mcf and
$.25 per Mcf thereafter. Additionally, the Company had
annual volume commitments for five years starting
September 1, 2001. If the Company exceeded the minimum in
any year, the excess reduced the following years
commitment. If the Company
F-22
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
did not meet the minimum in any year, the shortfall was added to
the following years. Through December 31, 2005, the Company
had delivered approximately 4,000,000 Mcf. While the
Company has failed to deliver the volumes required under the
contract, the pipeline operator has also not provided the
compression and gathering capabilities it was required to
provide under the contract. Management has received a verbal
commitment from the operator that the volume commitments will be
adjusted and management does not believe there will be a
contract shortfall under the renegotiated volumes and therefore,
anticipates no additional costs under the contract.
In June 2005, the Company entered into a long-term gas gathering
contract for natural gas production from the Companys
properties in Erath County, Texas, under which the Company pays
a gathering fee of $0.35 per Mcf gathered. The contract
contains minimum delivery volume commitments through
June 30, 2015 associated with firm transportation rights.
The Company may, at its discretion and with notice, reduce the
minimum daily delivery volumes by up to 50%. Based on production
volumes through December 31, 2005, the Company has accrued
a liability of approximately $248,000 as a delivery commitment
shortfall under the contract.
Fixed
Price Delivery Contracts
During 2004, the Company entered into a fixed price delivery
contract for the period from April 1, 2004 through
March 31, 2006 for 2,000 MMbtu per day of natural gas
from certain of the Companys Wyoming properties. The fixed
price for the period April 1, 2004 through March 31,
2005 was $4.40 per MMBtu and the fixed price for the period
April 1, 2005 through March 31, 2006 is $4.15 per
MMBtu. Sales under this fixed price contract are accounted for
as normal sales agreements under the exemption in
SFAS No. 133.
Lease
Agreements
The Company leases office space under an operating lease with a
lease term through September 2007. Future minimum lease payments
under the non-cancelable operating lease are as follows at
December 31, 2005:
|
|
|
|
|
Year Ending
December 31,
|
|
Operating Lease
|
|
|
|
(In thousands)
|
|
|
2006
|
|
$
|
97
|
|
2007
|
|
|
69
|
|
|
|
|
|
|
Total minimum lease payments
|
|
$
|
166
|
|
|
|
|
|
|
Rental expense for the years ended December 31, 2005, 2004
and 2003 was $153,000, $133,524 and $142,926, respectively.
Regulations
The Companys oil and gas operations are subject to various
Federal, state and local laws and regulations. The Company could
incur significant expense to comply with new or existing laws
and non-compliance could have a material adverse effect on the
Companys operations.
Environmental
The Company uses injection wells to dispose of water into
underground rock formations. If future wells produce water of
lesser quality than allowed under state laws or if water is
produced at rates greater than can be injected, the Company
could incur additional costs to dispose of its water.
Note 11 Retirement
Plan
The Company has a 401(k) plan covering substantially all of its
employees. Effective January 1, 2004, the Company began
matching, dollar for dollar, employee contributions up to 4% of
gross pay. The Company recognized expense of $152,000 and
$112,000 related to such contributions during the years ended
December 31, 2005 and 2004, respectively. There were no
Company contributions made to the plan during 2003.
F-23
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Note 12 Industry
Segments
Segment information has been prepared in accordance with
SFAS No. 131, Disclosures about Segments of an
Enterprise and Related Information, which requires
disclosure of information related to certain operating segments
of the Company. The Company has two reportable segments:
(i) oil and gas production and (ii) oil field
services. The Companys oil and gas production segment is
engaged in the acquisition, exploration, development and
production of natural gas and crude oil in Colorado, Texas and
Wyoming. The Companys oil field services segment provides
pressure-pumping services associated with the drilling and
completion of oil and gas wells, including cementing, acidizing,
fracturing, and water hauling and has operations principally in
Kansas, Oklahoma, and Wyoming.
The segment data presented below was prepared on the same basis
as the consolidated financial statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil Field
|
|
|
Oil & Gas
|
|
|
Corporate and
|
|
|
|
|
|
|
Services
|
|
|
Production
|
|
|
Other
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
December 31, 2005
|
|
$
|
21,583
|
|
|
$
|
9,192
|
|
|
$
|
|
|
|
$
|
30,775
|
|
For the year ended
December 31, 2004
|
|
|
14,721
|
|
|
|
6,267
|
|
|
|
|
|
|
|
20,988
|
|
For the year ended
December 31, 2003
|
|
|
11,634
|
|
|
|
6,589
|
|
|
|
|
|
|
|
18,223
|
|
Depreciation, depletion,
amortization and accretion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
December 31, 2005
|
|
|
1,268
|
|
|
|
6,033
|
|
|
|
150
|
|
|
|
7,451
|
|
For the year ended
December 31, 2004
|
|
|
1,450
|
|
|
|
3,611
|
|
|
|
137
|
|
|
|
5,198
|
|
For the year ended
December 31, 2003
|
|
|
1,421
|
|
|
|
1,561
|
|
|
|
92
|
|
|
|
3,074
|
|
Ceiling write-down
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
December 31, 2005
|
|
|
|
|
|
|
13,450
|
|
|
|
|
|
|
|
13,450
|
|
For the year ended
December 31, 2004
|
|
|
|
|
|
|
4,100
|
|
|
|
|
|
|
|
4,100
|
|
For the year ended
December 31, 2003
|
|
|
|
|
|
|
2,975
|
|
|
|
|
|
|
|
2,975
|
|
Operating income
(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
December 31, 2005
|
|
|
6,712
|
|
|
|
(14,870
|
)
|
|
|
(2,998
|
)
|
|
|
(11,156
|
)
|
For the year ended
December 31, 2004
|
|
|
2,669
|
|
|
|
(4,823
|
)
|
|
|
(2,144
|
)
|
|
|
(4,298
|
)
|
For the year ended
December 31, 2003
|
|
|
1,411
|
|
|
|
(1,630
|
)
|
|
|
(2,061
|
)
|
|
|
(2,280
|
)
|
Total assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005
|
|
|
14,552
|
|
|
|
68,299
|
|
|
|
11,433
|
|
|
|
94,284
|
|
As of December 31, 2004
|
|
|
10,972
|
|
|
|
48,001
|
|
|
|
5,075
|
|
|
|
64,048
|
|
As of December 31, 2003
|
|
|
9,069
|
|
|
|
40,220
|
|
|
|
5,977
|
|
|
|
55,266
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
December 31, 2005
|
|
|
4,190
|
|
|
|
39,590
|
|
|
|
11
|
|
|
|
43,791
|
|
For the year ended
December 31, 2004
|
|
|
2,247
|
|
|
|
15,652
|
|
|
|
53
|
|
|
|
17,952
|
|
For the year ended
December 31, 2003
|
|
|
460
|
|
|
|
6,076
|
|
|
|
198
|
|
|
|
6,734
|
|
Note 13 Significant
Customers
During 2005, oil field services provided to one unrelated third
party represented 10% of total revenue. In addition, during
2005, oil and gas sales to one unrelated customer represented
10% of total revenue.
During 2004, oil field services provided to one unrelated third
party represented 10% of total revenue. In addition, during
2004, oil and gas sales to one unrelated customer represented
26% of total revenue.
F-24
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
During 2003, oil and gas sales to two unrelated third parties
represented 27% and 12% of total revenue.
Note 14 Fair
Value of Financial Instruments
The carrying values of the Companys cash and cash
equivalents, accounts receivable, accounts payable and accrued
liabilities represent the fair value due to the short-term
nature of the accounts. Long-term debt at December 31,
2005, with a carrying value of approximately $40.2 million,
is estimated to have a fair value between $44 million and
$45 million. See Note 6 for the terms of the long-term
debt obligations.
The fair value of the Companys non-current derivative
liabilities, all of which relate to the Conversion Option,
Warrants and Non-employee Options and Warrants, is estimated
using various models and assumptions related to the term of the
instruments, estimated volatility of the price of the
Companys common stock, interest rates and the probability
of conversion, redemption or exercise, among other items.
Note 15 Earnings
Per Share
For the years ended December 31, 2005, 2004 and 2003, all
of the Companys common stock equivalents were
anti-dilutive. Therefore, the impact of 5,501,659, 5,320,892 and
4,991,746 common stock equivalents outstanding as of
December 31, 2005, 2004 and 2003, respectively, were not
included in the calculation of diluted loss per share because
their effect was anti-dilutive. The number of common stock
equivalents excluded from the diluted loss per share
calculations does not include any shares that may be issued in
the future should the Company elect to repay Notes outstanding
under the Senior Secured Notes Facility with direct
issuances of shares of registered common stock in lieu of cash.
See Note 16.
Note 16 Subsequent
Events
Conversion
of Accrued Interest and Senior Secured Notes
In accordance with terms of the Senior Secured
Notes Facility, in January 2006, the Company elected to
settle approximately $861,000 of interest accrued at
December 31, 2005 (due January 3, 2006) through the
issuance of 126,084 shares of common stock. Since the
interest was settled with other than current assets, the accrued
interest at December 31, 2005 has been classified as
long-term. In addition, also in accordance with terms of the
Senior Secured Notes Facility, in 2006, through
March 3, 2006, the Company converted $3 million
principal amount of Notes, along with accrued interest of
$37,000, into 382,062 shares of common stock.
Sale
of Aircraft
In February 2006, the Company sold its 50% interest in an
aircraft for net proceeds of approximately $2.3 million and
recognized a gain of approximately $292,000. In conjunction with
the sale of the aircraft, the Company settled the related
promissory note and accrued interest.
Note 17 Supplemental
Oil and Gas Information
Estimated
Proved Oil and Gas Reserves (Unaudited)
Proved oil and gas reserves are estimated quantities of crude
oil, natural gas and natural gas liquids that geological and
engineering data demonstrate with reasonable certainty to be
recoverable in future years from known reservoirs under existing
economic and operating conditions. Proved developed oil and gas
reserves are reserves that can be expected to be recovered
through existing wells with existing equipment and operating
methods. There are uncertainties inherent in estimating
quantities of proved oil and gas reserves, projecting future
production rates, and timing of development expenditures.
Accordingly, reserve estimates often differ from the quantities
of oil and gas that are ultimately recovered.
F-25
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
All of the Companys proved reserves are located in the
United States. The following information about the
Companys proved and proved developed oil and gas reserves
was developed from reserve reports prepared by independent
reserve engineers:
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
|
Crude Oil
|
|
|
|
(Mcf)
|
|
|
(Barrels)
|
|
|
Proved reserves as of
December 31, 2002
|
|
|
95,790,200
|
|
|
|
182,700
|
|
Revisions of previous estimates
|
|
|
(90,374,776
|
)
|
|
|
1,991
|
|
Extension, discoveries and other
additions
|
|
|
3,175,927
|
|
|
|
66,102
|
|
Production
|
|
|
(1,080,456
|
)
|
|
|
(57,654
|
)
|
|
|
|
|
|
|
|
|
|
Proved reserves as of
December 31, 2003
|
|
|
7,510,895
|
|
|
|
193,139
|
|
Purchases of reserves in place
|
|
|
1,476,067
|
|
|
|
|
|
Revisions of previous estimates
|
|
|
(1,230,288
|
)
|
|
|
16,535
|
|
Extension, discoveries and other
additions
|
|
|
1,239,700
|
|
|
|
17,571
|
|
Production
|
|
|
(953,428
|
)
|
|
|
(33,668
|
)
|
|
|
|
|
|
|
|
|
|
Proved reserves as of
December 31, 2004
|
|
|
8,042,946
|
|
|
|
193,577
|
|
Purchases of reserves in place
|
|
|
|
|
|
|
140,591
|
|
Revisions of previous estimates
|
|
|
(2,887,783
|
)
|
|
|
550,832
|
|
Extension, discoveries and other
additions
|
|
|
6,819,586
|
|
|
|
20,262
|
|
Production
|
|
|
(875,543
|
)
|
|
|
(68,497
|
)
|
|
|
|
|
|
|
|
|
|
Proved reserves as of
December 31, 2005
|
|
|
11,099,206
|
|
|
|
836,765
|
|
|
|
|
|
|
|
|
|
|
Proved Developed Reserves as of:
|
|
|
|
|
|
|
|
|
December 31, 2003
|
|
|
4,724,523
|
|
|
|
124,968
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004
|
|
|
3,773,033
|
|
|
|
117,031
|
|
|
|
|
|
|
|
|
|
|
December 31, 2005
|
|
|
5,031,235
|
|
|
|
712,094
|
|
|
|
|
|
|
|
|
|
|
The 2003 revisions to the previous estimates of reserves is due
primarily to the following factors:
|
|
|
|
|
operational issues at the existing Labarge wells;
|
|
|
|
a lack of financial resources to rectify the operational issues
on a timely basis or to complete exploration on other
wells; and
|
|
|
|
geological studies that indicate the producing Pipeline wells
were producing from the sands rather than the coals thus leading
the Company to change the classification of Pipeline from a coal
play to a sand play.
|
F-26
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Costs
Incurred in Oil and Gas Activities
Costs incurred in connection with the Companys oil and gas
acquisition, exploration and development activities are shown
below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Property acquisition costs
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved
|
|
$
|
330
|
|
|
$
|
516
|
|
|
$
|
1,099
|
|
Unproved
|
|
|
5,745
|
|
|
|
3,625
|
|
|
|
661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property acquisition costs
|
|
|
6,075
|
|
|
|
4,141
|
|
|
|
1,760
|
|
Development costs
|
|
|
17,099
|
|
|
|
6,156
|
|
|
|
3,168
|
|
Exploration costs
|
|
|
17,583
|
|
|
|
5,294
|
|
|
|
3,492
|
|
Asset retirement costs
|
|
|
907
|
|
|
|
93
|
|
|
|
503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs
|
|
$
|
41,664
|
|
|
$
|
15,684
|
|
|
$
|
8,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
Capitalized Costs
Aggregate capitalized costs relating to the Companys oil
and gas producing activities, and related accumulated
depreciation, depletion, amortization and ceiling write-down are
as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Proved oil and gas properties
|
|
$
|
75,484
|
|
|
$
|
41,210
|
|
Unproved oil and gas properties
|
|
|
22,849
|
|
|
|
15,595
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
98,333
|
|
|
|
56,805
|
|
Less accumulated depreciation,
depletion, amortization and ceiling write-down
|
|
|
(31,785
|
)
|
|
|
(12,418
|
)
|
|
|
|
|
|
|
|
|
|
Net capitalized costs
|
|
$
|
66,548
|
|
|
$
|
44,387
|
|
|
|
|
|
|
|
|
|
|
Costs
Not Being Amortized
Oil and gas property costs not being amortized at
December 31, 2005, by year that the costs were incurred are
as follows:
|
|
|
|
|
Year Ended
December 31,
|
|
(In thousands)
|
|
|
2005
|
|
$
|
12,879
|
|
2004
|
|
|
2,601
|
|
2003
|
|
|
1,745
|
|
Prior
|
|
|
5,624
|
|
|
|
|
|
|
Total costs not being amortized
|
|
$
|
22,849
|
|
|
|
|
|
|
Unevaluated costs include $5,897,000 relating to the
Companys Labarge prospect in southwest Wyoming.
Substantially all of the acreage in the prospect is subject to
an ongoing Bureau of Land Management environmental impact
statement (EIS). The EIS must be completed before
the Company can continue development. Unevaluated costs include
approximately $1,160,000 relating to the Companys
concessions offshore Nicaragua. The Company expects to execute a
definitive exploration and production contract covering the
approximate 1,400,000 acres
F-27
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
during 2006. The Company anticipates that the majority of all
the unproved costs in the table above will be classified as
proved costs within the next five years.
Oil
and Gas Operations
Aggregate results of operations in connection with the
Companys oil producing activities are shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Revenue
|
|
$
|
9,192
|
|
|
$
|
6,268
|
|
|
$
|
6,589
|
|
Production costs and taxes
|
|
|
(4,425
|
)
|
|
|
(2,636
|
)
|
|
|
(2,920
|
)
|
Depreciation, depletion,
amortization and accretion
|
|
|
(6,033
|
)
|
|
|
(3,578
|
)
|
|
|
(1,467
|
)
|
Ceiling write-down
|
|
|
(13,450
|
)
|
|
|
(4,100
|
)
|
|
|
(2,975
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of operations from
producing activities (excluding corporate overhead and interest
costs)
|
|
$
|
(14,716
|
)
|
|
$
|
(4,046
|
)
|
|
$
|
(773
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion per Mcf equivalent
|
|
$
|
4.60
|
|
|
$
|
3.06
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized
Measure of Discounted Future Net Cash Flows Relating to Proved
Oil and Gas Reserves (Unaudited)
Future oil and gas sales and production and development costs
have been estimated using prices and costs in effect at the end
of the years indicated, except in those instances where the sale
of oil and natural gas is covered by contracts, as required by
SFAS No. 69, Disclosures about Oil and Gas
Producing Activities. SFAS No. 69 requires that
net cash flow amounts be discounted at 10%. This information
does not represent the fair market value of the Companys
proved oil and gas reserves.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Future cash inflows
|
|
$
|
141,982
|
|
|
$
|
56,585
|
|
|
$
|
51,592
|
|
Future production costs
|
|
|
(49,010
|
)
|
|
|
(18,552
|
)
|
|
|
(16,205
|
)
|
Future development costs
|
|
|
(16,785
|
)
|
|
|
(3,450
|
)
|
|
|
(2,913
|
)
|
Future income tax expense
|
|
|
(656
|
)
|
|
|
(400
|
)
|
|
|
(2,765
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
|
75,531
|
|
|
|
34,183
|
|
|
|
29,709
|
|
10% annual discount for estimated
timing on cash flows
|
|
|
(32,014
|
)
|
|
|
(10,471
|
)
|
|
|
(8,887
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of discounted
future cash flows
|
|
$
|
43,517
|
|
|
$
|
23,712
|
|
|
$
|
20,822
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the average year-end spot market
gas price and oil price used to compute future cash inflows for
each period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Weighted average gas price per Mcf
|
|
$
|
8.21
|
|
|
$
|
6.07
|
|
|
$
|
6.06
|
|
Weighted average oil price per
barrel
|
|
$
|
60.74
|
|
|
$
|
40.25
|
|
|
$
|
31.34
|
|
Future production and development costs are computed by
estimating the expenditures to be incurred in developing and
producing the Companys proved oil and gas reserves at
December 31, 2005, 2004 and 2003 assuming continuation of
existing economic conditions.
F-28
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following reconciles the change in the standardized measure
of discounted future net cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Beginning of period
|
|
$
|
23,712
|
|
|
$
|
20,822
|
|
|
$
|
55,053
|
|
Extensions, discoveries and other
additions
|
|
|
12,328
|
|
|
|
2,912
|
|
|
|
9,004
|
|
Purchases of reserves in place
|
|
|
442
|
|
|
|
2,840
|
|
|
|
|
|
Net change in sales and transfer
prices, net of production costs
|
|
|
(1,305
|
)
|
|
|
(4,118
|
)
|
|
|
76,823
|
|
Revision of previous quantity
estimates
|
|
|
12,809
|
|
|
|
241
|
|
|
|
(170,455
|
)
|
Development costs incurred during
the period
|
|
|
1,525
|
|
|
|
5,023
|
|
|
|
976
|
|
Sales of oil and gas, net of
production costs and taxes
|
|
|
(4,767
|
)
|
|
|
(3,632
|
)
|
|
|
(3,679
|
)
|
Changes in future development costs
|
|
|
402
|
|
|
|
(3,026
|
)
|
|
|
13,144
|
|
Net change in income taxes
|
|
|
(156
|
)
|
|
|
1,817
|
|
|
|
26,834
|
|
Changes in production rates and
other
|
|
|
(3,875
|
)
|
|
|
(1,462
|
)
|
|
|
4,719
|
|
Accretion of discount
|
|
|
2,402
|
|
|
|
2,295
|
|
|
|
8,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period
|
|
$
|
43,517
|
|
|
$
|
23,712
|
|
|
$
|
20,822
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future income tax expenses are computed by applying the
appropriate period-end statutory tax rates to the future pretax
net cash flow relating to the Companys proved oil and gas
reserves, less the tax basis of the related properties. The
future income tax expenses do not give effect to tax credits,
allowances, or the impact of general and administrative costs of
ongoing operations relating to the Companys proved oil and
gas reserves.
Note 18 Quarterly
Consolidated Financial Information (Unaudited)
The following table provides selected quarterly consolidated
financial results for the years ended December 31, 2005 and
2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
(In thousands, except per share
amounts)
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
5,515
|
|
|
$
|
7,651
|
|
|
$
|
8,805
|
|
|
$
|
8,804
|
|
Gross profit
|
|
$
|
2,903
|
|
|
$
|
3,924
|
|
|
$
|
4,439
|
|
|
$
|
4,315
|
|
Net income (loss)
|
|
$
|
(9,463
|
)
|
|
$
|
4,356
|
|
|
$
|
646
|
|
|
$
|
(9,116
|
)
|
Earnings (loss) per share
|
|
$
|
(0.81
|
)
|
|
$
|
0.33
|
|
|
$
|
0.05
|
|
|
$
|
(0.68
|
)
|
Earnings (loss) per diluted share
|
|
$
|
(0.81
|
)
|
|
$
|
0.31
|
|
|
$
|
0.00
|
|
|
$
|
(0.68
|
)
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
3,567
|
|
|
$
|
5,045
|
|
|
$
|
6,606
|
|
|
$
|
5,770
|
|
Gross profit
|
|
$
|
1,628
|
|
|
$
|
2,518
|
|
|
$
|
3,542
|
|
|
$
|
2,774
|
|
Net (loss) income
|
|
$
|
(1,765
|
)
|
|
$
|
(1,102
|
)
|
|
$
|
3,121
|
|
|
$
|
(4,887
|
)
|
(Loss) earning per share
|
|
$
|
(0.19
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
0.33
|
|
|
$
|
(0.49
|
)
|
(Loss) earning per diluted share
|
|
$
|
(0.19
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
0.29
|
|
|
$
|
(0.49
|
)
|
F-29
INFINITY
ENERGY RESOURCES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company recorded full cost ceiling writedowns during the
fourth quarters of 2005 and 2004, of $13,450,000 and $4,100,000,
respectively.
The Company restated net income (loss), earnings (loss) per
share and earnings (loss) per diluted share for the first,
second and third quarters of 2005 to correct the accounting for
certain derivatives embedded in or resulting from the issuance
of the Companys senior secured notes in 2005.
F-30
EXHIBIT INDEX
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of
Exhibits
|
|
|
21
|
|
|
Subsidiaries of the Registrant
|
|
23
|
.1
|
|
Consent of Ehrhardt Keefe
Steiner & Hottman PC
|
|
23
|
.2
|
|
Consent of Netherland Sewell and
Associates, Inc.
|
|
31
|
.1
|
|
Certification of Chief Executive
Officer of Periodic Report Pursuant to Rule 13a14(a) and
Rule 15d-14(a)
(Section 302 of the Sarbanes-Oxley act of 2002)
|
|
31
|
.2
|
|
Certification of Chief Financial
Officer of Periodic Report Pursuant to Rule 13a14(a) and
Rule 15d-14(a)
(Section 302 of the Sarbanes-Oxley act of 2002)
|
|
32
|
.1
|
|
Certification of Chief Executive
Officer Pursuant to 18 U.S.C. Section 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
|
|
32
|
.2
|
|
Certification of Chief Financial
Officer Pursuant to 18 U.S.C. Section 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
|
|
99
|
.1
|
|
Calculation of the Maximum
Notes Balance at December 31, 2005 under the Senior
Secured Notes Facility Dated January 13, 2005
|