Picture 5

Exhibit 99.1



VAALCO ENERGY, INC. ANNOUNCES

FIRST QUARTER 2021 RESULTS



REPORTS NET INCOME OF $9.9 MILLION, OR $0.17 PER DILUTED SHARE



HOUSTON – May 12, 2021 - VAALCO Energy, Inc. (NYSE: EGY, LSE: EGY) today reported operational and financial results for the first quarter of 2021.



Highlights and Recent Key Items:  

·

Reported strong Q1 2021 net income of $9.9 million ($0.17 per diluted share) and Adjusted Net Income(1) of $8.7  million ($0.15 per diluted share);

·

Generated Adjusted EBITDAX(1) of $18.0 million, more than five times compared to the fourth quarter of 2020;

·

Sold 619,000 barrels of oil in Q1 2021, an increase of 113% over the fourth quarter of 2020;

·

Produced 5,180 net revenue interest (“NRI”)(2) barrels of crude oil per day (“BOPD”), or 5,954 working interest (“WI”)(3) BOPD in Q1 2021, up 11% from the fourth quarter of 2020;

·

Closed the transformational acquisition of Sasol’s working interest in the Etame field offshore Gabon (the “Sasol Acquisition”) on February 25, 2021;

·

Announced the signing of a non-binding Letter of Intent (“LOI”) for a new Floating Storage and Offloading unit (“FSO”) with Omni Offshore Terminals Pte Ltd (“Omni”) at the Etame field;

o

Proposal could reduce VAALCO’s operating costs by 15% to 25% when compared to the current FPSO contract during the term of the proposed agreement;

·

Entered into crude oil commodity swap agreements for a total of 672,533 barrels at a Dated Brent weighted average price of $66.51 per barrel for the period of May 2021 through October 2021;

o

VAALCO believes that it has locked in sufficient cash flow to fund its capital commitments related to the upcoming drilling campaign and potential FSO conversion costs; and

·

Maintained a strong balance sheet with no debt and a cash balance of $19.3 million, including $1.7

million in joint venture owner advances as of March 31, 2021.



(1)

Adjusted EBITDAX, Adjusted Net Income and Adjusted Working Capital are Non-GAAP financial measures and are described and reconciled to the closest GAAP measure in the attached table under “Non-GAAP Financial Measures.”

(2)

All NRI production rates and volumes are VAALCO’s 58.8% WI from and after February 25, 2021, less 13% royalty volumes.

(3)

All WI production rates and volumes are VAALCO’s 58.8% WI from and after February 25, 2021.

George Maxwell, VAALCO’s Chief Executive Officer commented, “This was a strong quarter operationally and financially for VAALCO that provides a strong platform for the Company as we build momentum towards another potentially transformational drilling campaign at Etame.  As we announced in February 2021, we are very excited

1


 

to have closed the Sasol Acquisition which nearly doubles our net production and reserves with minimal increase in G&A expense. The increase to our production and sales were included in our results after closing and will be fully evident for an entire period beginning in the second quarter of 2021. With the macro price environment stabilizing and strong sales in 2021’s first quarter, we generated more than five times the Adjusted EBITDAX we reported in the fourth quarter of 2020, indicating the financial strength that the Company will be capable of going forward. In April we signed a non-binding LOI with Omni for a FSO to service our Etame operations once the current FPSO contract expires in 2022. This development approach could allow us to enhance our operations, reduce costs, improve net-backs and secure our ability to maintain production growth and maximize value at Etame for the next decade. The FSO could lower our total Company operating costs by 15% to 25% compared to the current FPSO, which will add to our margins and ability to generate free cash flow in uncertain pricing environments. We will continue working to finalize an agreement with Omni that will be mutually beneficial for all parties. This week we opportunistically added more hedges at a very attractive $66.51 per barrel, which means that we have further mitigated downside pricing risk and will have 70% of our production hedged through October 2021. We believe that with these additional hedges, our capital commitments over the next 12 months will be fully funded through our cash flow and cash on hand.”

“Over the past several years, our management team and our outstanding employees have executed on VAALCO’s strategy of accretive growth and free cash flow generation through cost effectively maintaining core production. These successes have placed VAALCO in a very enviable position, with no debt, strong free cash flow generation, significant organic growth opportunities and the ability to actively search for accretive acquisitions. We are forecasting that we will continue to generate strong free cash flow and solidify our cash position ahead of our next Etame drilling campaign later this year. Interpretation of the new seismic is underway to optimize and de-risk our drilling locations and potentially identify new drilling locations. We are planning to drill up to four wells in the upcoming drilling campaign, which we expect could increase gross field production by 7,000 to 8,000 BOPD when the drilling program is completed as planned in 2022. We are firmly focused on maximizing shareholder returns while we continue to progress our strategic objectives of accretive growth in a strengthening pricing environment.” 

Operational Update

Gabon



Acquisition of Sasol’s Interest at Etame



In November 2020, VAALCO signed a sale and purchase agreement (“SPA”) to acquire Sasol Gabon S.A.’s (“Sasol’s”) 27.8% working interest in the Etame Marin block offshore Gabon, and on February 25, 2021, the Company completed the acquisition. The effective date of the transaction was July 1, 2020.  The Sasol Acquisition increased VAALCO’s working interest to 58.8%, almost doubling the Company’s total production and reserves.  Reserves, production and financial results for the interests acquired have been included in the Company’s results for periods after February 25, 2021. Based on management’s internal estimates, the Company estimates that approximately 2.7 MMBO of proved NRI reserves and 9.1 MMBO of 2P CPR WI reserves were acquired.



All assets and liabilities associated with Sasol’s interest in the Etame Marin block were recorded at their fair value, based on various assumptions made by the Company.  As a result of comparing the purchase price to the fair value of the assets acquired and liabilities assumed, a $7.7 million bargain purchase gain was recognized. A bargain purchase gain of $5.5 million is included in “Other, net” under “Other income (expense)” in the condensed consolidated statements of operations. An income tax benefit of $2.2 million due to the bargain purchase gain is also included in the condensed consolidated statements of operations.  The reason for the bargain purchase gain is mainly due to the lower crude oil price outlook used when the SPA was signed, November 17, 2020, and the higher oil price outlook on February 25, 2021, when the fair value of the reserves associated with the acquisition

2


 

were determined.    The actual impact of the Sasol Acquisition was an increase to “Total revenues” in the condensed consolidated statement of operations of $9.4 million for the three months ended March 31, 2021, and a $1.2 million increase to “Net income” in the condensed consolidated statement of operations for the three months ended March 31, 2021.



Under the terms of the SPA, a contingent payment of $5.0 million is payable to Sasol should the average Dated Brent price over a consecutive 90-day period from July 1, 2020 to June 30, 2022 exceed $60.00 per barrel. Included in the purchase consideration was the fair value, at closing, of the contingent payment due to Sasol.  As of March 31, 2021, VAALCO estimated the liability associated with this payment to be $5.0 million and recorded the difference between the initial fair value of $4.6 million and the $5.0 million fair value at March 31, 2021 as additional expense included in “Other operating expense, net” under “Operating income (loss)” in the condensed consolidated statements of operations. On April 29, 2021, the conditions related to the contingent payment were met and VAALCO paid the $5.0 million contingent amount to Sasol in accordance with the terms of the SPA.



Letter of Intent for FSO at Etame



VAALCO signed a non-binding LOI with Omni to provide and operate a FSO unit at VAALCO’s Etame Marin field offshore Gabon for up to 11 years upon the expiration of the current FPSO contract with BW Offshore in September 2022. The Company has studied a variety of alternatives regarding the expiration of the contract on its current FPSO and the proposed development approach utilizing an FSO and processing on existing platforms aligns with VAALCO’s ongoing strategy to reduce operating costs and extend field life. This is particularly attractive due to the potential for meaningful ongoing operating cost reductions over its term compared with the current FPSO arrangement and other options analyzed.



VAALCO’s initial forecasts indicate that a capital investment of $40 million - $50 million gross ($25 million - $32 million net to VAALCO) could lead to annual operating expense savings of $15 million - $20 million gross ($9 million - $12 million net to VAALCO) over the life of the new agreement, resulting in a fast payback of its invested capital and enhancing margins. These savings are achieved due to a more simplified processing system that avoids duplication of processing on the platforms and again on the FSO. This change is expected to reduce or eliminate the need for most ongoing life extension costs. Additionally, given the current commodity price environment and the recently added commodity hedges, VAALCO believes that the potential capital costs for the FSO conversion and the upcoming planned 2021/2022 drilling campaign can be funded with cash from operations and cash on hand.



Seismic and 2021/2022 Drilling Campaign



In December 2020, VAALCO completed the acquisition of approximately 1,000 square kilometers of new dual-azimuth proprietary 3-D seismic data over the entire Etame Marin block. The Company expects the seismic data to enhance sub-surface imaging by merging legacy data with newly acquired seismic allowing for the first continuous 3-D seismic over the entire block. The processing of the seismic data began in January 2021, and VAALCO expects all the data to be fully processed and analyzed by the fourth quarter of 2021. The seismic data will be used to optimize drilling locations for the 2021/2022 drilling campaign, as well as to de-risk future drilling locations and potentially identify new drilling locations.  The Company plans to commence the next drilling campaign at Etame in late 2021 or early 2022 with two development wells and two appraisal wells at an estimated cost of $115.0 million to $125.0 million gross, or $73.0 million to $79.0 million, net to VAALCO’s 63.6% participating interest.

3


 

Equatorial Guinea

VAALCO had a 43% WI in Block P offshore Equatorial Guinea.  On August 27, 2020, the amendment to the production sharing contract to ratify the Company’s increased working interest and appointment as operator was approved by the Ministry of Mines and Hydrocabons (“EG MMH”). On April 12, 2021, the majority of non-defaulting parties assigned the defaulting party’s interest to the non-defaulting parties.  As a result, VAALCO’s working interest will increase to 45.9% once the EG MMH approves a new amendment to the production sharing contract. As of March 31, 2021,  the Company had $10.0 million recorded for the book value of the undeveloped leasehold costs associated with the Block P license. 

Financial Update –  First Quarter of 2021

Net income of $9.9 million ($0.17 per diluted share) for the first quarter of 2021 compared favorably with a net loss of $3.6 million ($0.06 per diluted share) in the fourth quarter of 2020 and a $52.8 million loss ($0.91 per diluted share) in the first quarter of 2020. The first quarter of 2021 reflected stronger revenue due to three liftings in the quarter and higher realized pricing. First quarter 2021 earnings also included a $7.7 million bargain purchase gain related to the Sasol Acquisition, offset by a $6.0 million loss on derivative instruments, of which $4.2 million was an unrealized loss. 



Net loss for the fourth quarter of 2020 included the impact from $3.6 million in exploration expense related to the Etame seismic program during the quarter and a charge of approximately $2.2 million for stock-based compensation expense.  The lifting scheduled for December 2020 was delayed to January 2021 which reduced sales volumes and revenues while increasing capitalized crude oil inventory costs for the fourth quarter of 2020.  This delayed the lifting for approximately 155 MBO NRI barrels from the fourth quarter of 2020 until the first quarter of 2021. The net loss in the first quarter of 2020 was primarily impacted by the impairment of proved properties of $30.6 million and deferred income tax expense of $35.6 million offset by unrealized gains on derivatives of $6.6 million. 

   

Adjusted Net Income for the first quarter of 2021 increased to $8.7 million ($0.15 per diluted share) from an Adjusted Net Loss of $5.6 million or ($0.10 per diluted share) in the fourth quarter of 2020 primarily as a result of increased sales and realized pricing. Adjusted Net Income for the first quarter of 2020 was $6.9 million ($0.12 per diluted share).



Adjusted EBITDAX totaled $18.0 million in the first quarter of 2021 compared with  $3.5 million in the fourth quarter of 2020 and $6.0 million in the same period of 2020.   Adjusted EBITDAX for the first quarter of 2021 was higher than both prior periods primarily due to increased sales volumes and improved realized prices. 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue and Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Q1 2021

 

Q1 2020

 

% Change Q1 2021 vs. Q1 2020

 

Q4 2020

 

% Change Q1 2021 vs. Q4 2020

Production (NRI BOPD)

 

 

5,180 

 

 

4,944 

 

 

%

 

 

4,662 

 

 

11 

%

Sales (NRI BO)

 

 

619,000 

 

 

294,000 

 

 

111 

%

 

 

290,000 

 

 

113 

%

Realized crude oil price ($/BO)

 

$

61.31 

 

$

59.54 

 

 

%

 

$

42.07 

 

 

46 

%

Total crude oil sales ($MM)

 

$

39.8 

 

$

18.4 

 

 

116 

%

 

$

12.6 

 

 

216 

%



VAALCO had three liftings in the first quarter of 2021, which resulted in total sales volumes of 619,000 barrels compared to 290,000 barrels in the fourth quarter of 2020 and 294,000 barrels for the same period in 2020.  During both the first and fourth quarter of 2020 VAALCO had two liftings. The increase in volumes in the first quarter of 2021 is primarily due to the additional lifting and additional interest following the closing of the Sasol Acquisition.  First quarter of 2021 realized pricing rose 46% compared to the fourth quarter of 2020 and 3%

4


 

compared to the first quarter of 2020. Following the sharply lower prices realized due to the COVID-19 pandemic and OPEC-related pricing issues in March 2020, pricing has recovered and in the first quarter of 2021 this recovery increased to pre-pandemic pricing levels.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Q1 2021

 

Q1 2020

 

% Change Q1 2021 vs. Q1 2020

 

Q4 2020

 

% Change Q1 2021 vs. Q4 2020

Production expense, excluding workovers ($MM)

 

$

16.1 

 

$

6.9 

 

 

134 

%

 

$

6.6 

 

 

145 

%

Production expense, excluding workovers ($/BO)

 

$

26.02 

 

$

23.39 

 

 

11 

%

 

$

22.66 

 

 

15 

%

Workover expense ($MM)

 

$

 —

 

$

2.8 

 

 

(100)

%

 

$

(0.1)

 

 

(100)

%

Depreciation, depletion and amortization ($MM)

 

$

4.1 

 

$

3.1 

 

 

32 

%

 

$

1.3 

 

 

215 

%

Depreciation, depletion and amortization ($/BO)

 

$

6.70 

 

$

10.55 

 

 

(37)

%

 

$

4.37 

 

 

54 

%

General and administrative expense, excluding stock-based compensation ($MM)

 

$

3.0 

 

$

3.4 

 

 

(12)

%

 

$

2.5 

 

 

20 

%

General and administrative expense, excluding stock-based  compensation ($/BO)

 

$

4.83 

 

$

11.30 

 

 

(57)

%

 

$

8.73 

 

 

(45)

%

Stock-based compensation expense (benefit) ($MM)

 

$

1.6 

 

$

(2.6)

 

 

(162)

%

 

$

2.2 

 

 

(27)

%

Current income tax expense (benefit) ($MM)

 

$

3.4 

 

$

(2.1)

 

 

(262)

%

 

$

2.0 

 

 

70 

%

Deferred income tax expense (benefit) ($MM)

 

$

(0.3)

 

$

35.6 

 

 

(101)

%

 

$

(2.8)

 

 

(89)

%



Total production expense, excluding workovers, increased compared to the same period in 2020 and fourth quarter 2020 primarily due to higher sales and an increase in working interest associated with the Sasol Acquisition.  The per-unit production expense, excluding workovers, increased in the first quarter of 2021 as compared to the prior periods as a result of crude oil inventory and FPSO charter costs.  Production expense for the first quarter of 2021 included approximately $0.6 million in additional costs related to proactive employee-related measures taken in response to the pandemic.

   

Depreciation, depletion and amortization (“DD&A”) expense in the first quarter of 2021 on a per NRI barrel of crude oil sales basis was higher compared to the prior periods presented due to higher depletable costs associated with the Sasol Acquisition.  The per-unit DD&A rate in the first quarter of 2021 was higher than the rate in the fourth quarter of 2020 due to purchase price accounting of the Sasol Acquisition increasing the overall DD&A rate. The per-unit DD&A rate in the first quarter of 2021 was lower than the rate in the first quarter of 2020 as the first quarter of 2020 had additional costs associated with the Etame 11H well, South East Etame 4P appraisal wellbore and South East Etame 4H well.



General and administrative (“G&A”) expense, excluding stock-based compensation, in the first quarter of 2021 was lower than in the first quarter of 2020, but higher than the fourth quarter of 2020. The increase compared to the prior quarter was as a result of increased employer taxes and 401(k) contributions due to larger employee contributions, increased salaries, increased legal fees associated with M&A and severance activity and higher accounting and audit related fees.  Non-cash stock-based compensation expense was impacted by the change in the SARs liability as a result of changes in the Company’s stock price during the quarter. For the first quarter of 2021 the stock-based compensation expense related to SARs was an expense of $1.2 million compared to benefit of $2.7 million for the first quarter of 2020. For the fourth quarter of 2020 there was expense of $1.9 million related to SARs.



Foreign income taxes are attributable to Gabon and are settled by the government taking their oil in-kind. Income tax expense for the three months ended March 31, 2021 was $3.1 million. This is comprised of $(0.3) million of deferred tax benefit and a current tax expense of $3.4 million.  Income tax expense for the three months ended March 31, 2020 included $35.6 million of deferred tax expense and a current tax benefit of $(2.1) million.  The

5


 

deferred income tax expense for the three months ended March 31, 2020 included a $46.9 million charge to increase the valuation allowances on U.S. and Gabonese deferred tax assets offset by an $11.8 million deferred tax benefit. For both the three months ended March 31, 2021 and 2020, VAALCO’s overall effective tax rate was impacted by non-deductible items associated with operations and deducting foreign taxes rather than crediting them for United States tax purposes.  For the fourth quarter of 2020, income tax was a benefit of $0.8 million, and included a $2.8 million deferred tax benefit. 



Response to COVID-19 Pandemic



VAALCO remains fully committed to the health and safety of all its employees and contractors.  In response to the COVID-19 pandemic, VAALCO has taken the following measures:



Put into place social distancing measures at VAALCO’s work sites;

Actively screening and monitoring employees and contractors that come onto the Company’s Gabon facilities including testing and quarantine periods with onsite medical supervision; and

Engaging in regular Company-wide COVID-19 updates to keep employees informed of key developments.



VAALCO expects to continue to take proactive steps to manage any disruption in its business caused by COVID-19 and to protect the health and safety of its employees.  As of May 12, 2021, VAALCO has experienced no material impact on its Gabon operations directly associated with COVID-19; however, the Company has incurred higher costs related to proactive measures taken in response to the pandemic.  These costs were approximately $0.6 million during the first quarter of 2021.



Capital Investments/Balance Sheet



For the first quarter of 2021, net capital expenditures, excluding acquisitions, totaled $1.2 million on a cash basis and $2.5 million on an accrual basis. These expenditures were primarily related to equipment and enhancements as well as early costs associated with the next drilling program. VAALCO also invested $17.9 million in acquisitions of crude oil and natural gas properties in net cash in the first quarter of 2021 related to the Sasol interest purchase.



At the end of the first quarter of 2021, VAALCO had an unrestricted cash balance of $19.3 million. The unrestricted cash balance includes $1.7 million of cash attributable to non-operating joint venture owner advances. Working capital at March 31, 2021 was $(15.8) million compared with $11.4 million at December 31, 2020, while Adjusted Working Capital at March 31, 2021 totaled $(2.7) million, compared with $24.3 million at December 31, 2020.



Hedging



On January 22, 2021, the Company entered into commodity swaps at a Dated Brent weighted average of $53.10 per barrel for the period from and including February 2021 through January 2022 for a quantity of 709,262 barrels.  At March 31, 2021, the unexpired commodity swaps were for an underlying quantity of 550,523 barrels and had a fair value asset liability of $4.2 million reflected in “Accrued liabilities and other” line of the consolidated balance sheet. 



On May 6, 2021, the Company entered into commodity swaps at a Dated Brent weighted average of $66.51 per barrel for the period from and including May 2021 through October 2021 for a quantity of 672,533 barrels. The Company is hedging a majority of its 2021 production volumes to protect cash flows which are expected to be used to fund the 2021/2022 drilling program of up to four wells and the potential FSO unit capital upgrade costs

6


 

if an agreement is executed. In total, VAALCO now has 70% of its production hedged through October 2021 at a Dated Brent weighted average price of $62.27 per barrel.



Guidance



Second quarter 2021 production guidance is expected to be 7,600 to 8,200 BOPD, which represents a 53% increase at the midpoint compared to the first quarter of 2021. Production expense, excluding workovers, is expected to be $24.50 to $27.00 which represents a slight decrease at the midpoint compared to the first quarter of 2021. While VAALCO reaffirms full year 2021 guidance for production and capital, the Company has seen improvements in production expense due to implementing cost containment efforts and forecasts that many of these savings will continue throughout 2021. With that in mind, VAALCO is reducing the midpoint of production expense, excluding workovers, by $2 million to an updated range of $69 million to $73 million. This translates to a reduction in the expected production expense, excluding workovers per BO to $24.50 to $27.75.  



Conference Call



As previously announced, the Company will hold a conference call to discuss its first quarter financial and operating results on Thursday May 13, 2021, at 9:00 a.m. Central Time (10:00 a.m. Eastern Time and 3:00 p.m. London Time). Interested parties may participate by dialing (833) 685-0907.  Parties in the United Kingdom may participate toll-free by dialing 08082389064 and other international parties may dial (412) 317-5741.  Participants should request to be joined to the “VAALCO Energy First Quarter 2021 Conference Call.” This call will also be webcast on VAALCO’s website at www.vaalco.com.  An archived audio replay will be available on VAALCO’s website.  



About VAALCO



VAALCO, founded in 1985, is a Houston, USA based, independent energy company with production, development and exploration assets in the West African region.

The Company is an established operator within the region, holding a 58.8% working interest in the Etame Marin Block, located offshore Gabon, which to date has produced over 120 million barrels of crude oil and of which the Company is the operator.

For Further Information



 



 

VAALCO Energy, Inc. (General and Investor Enquiries)

+00 1 713 623 0801

Website:

www.vaalco.com



 



 

Al Petrie Advisors (US Investor Relations)

+00 1 713 543 3422

Al Petrie / Chris Delange

 



 

Buchanan (UK Financial PR)

+44 (0) 207 466 5000

Ben Romney / James Husband

VAALCO@buchanan.uk.com



Forward Looking Statements



This document includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements, other

7


 

than statements of historical facts, included in this document that address activities, events, plans, expectations, objectives or developments that VAALCO expects, believes or anticipates will or may occur in the future are forward-looking statements.  These statements may include statements related to the impact of the COVID-19 pandemic, including the sharp decline in the global demand for and resulting global oversupply of crude oil and the resulting steep decline in oil prices, production quotas imposed by Gabon, disruptions in global supply chains, quarantines of VAALCO’s workforce or workforce reductions and other matters related to the pandemic, well results, wells anticipated to be drilled and placed on production, future levels of drilling and operational activity and associated expectations, the implementation of the Company’s business plans and strategy, prospect evaluations, prospective resources and reserve growth, VAALCO’s 2021/2022 drilling campaign, its activities in Equatorial Guinea, expected sources of and potential difficulties in obtaining future capital funding and future liquidity, its ability to restore production in non-producing wells, future operating losses, future changes in crude oil and natural gas prices, future strategic alternatives, future acquisitions, capital expenditures, future drilling plans, prospect evaluations, interpretation of seismic data and costs thereof, negotiations with governments and third parties, timing of the settlement of Gabon income taxes, and expectations regarding processing facilities, production, sales and financial projections.  These statements are based on assumptions made by VAALCO based on its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances.  Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond VAALCO’s control.  These risks include, but are not limited to, crude oil and natural gas price volatility, the impact of production quotas imposed by Gabon in response to production cuts agreed to as a member of OPEC, inflation, general economic conditions, the outbreak of COVID-19, the Company’s success in discovering, developing and producing reserves, production and sales differences due to timing of liftings, decisions by future lenders, the risks associated with liquidity, lack of availability of goods, services and capital, environmental risks, drilling risks, foreign regulatory and operational risks, and regulatory changes. 



Investors are cautioned that forward-looking statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in the forward-looking statements.  VAALCO disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.



Inside Information



This announcement contains inside information as defined in Regulation (EU) No. 596/2014 on market abuse (“MAR”) and is made in accordance with the Company’s obligations under article 17 of MAR.

8


 



VAALCO ENERGY, INC AND SUBSIDIARIES

Condensed Consolidated Balance Sheets (Unaudited)





 

 

 

 

 

 



 

 



 

 



 

As of March 31, 2021

 

As of December 31, 2020

ASSETS

 

(in thousands)

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,251 

 

$

47,853 

Restricted cash

 

 

82 

 

 

86 

Receivables:

 

 

 

 

 

 

Trade

 

 

23,803 

 

 

 —

Accounts with joint venture owners, net of allowance of $0.0 million in both periods presented

 

 

152 

 

 

3,587 

Other

 

 

29 

 

 

4,331 

Crude oil inventory

 

 

820 

 

 

3,906 

Prepayments and other

 

 

5,175 

 

 

4,215 

Total current assets

 

 

49,312 

 

 

63,978 



 

 

 

 

 

 

Crude oil and natural gas properties, equipment and other - successful efforts method, net

 

 

78,192 

 

 

37,036 

Other noncurrent assets:

 

 

 

 

 

 

Restricted cash

 

 

1,752 

 

 

925 

Value added tax and other receivables, net of allowance of $5.1 million and $2.3 million, respectively

 

 

5,565 

 

 

4,271 

Right of use operating lease assets

 

 

19,454 

 

 

22,569 

Abandonment funding

 

 

22,862 

 

 

12,453 

Total assets

 

$

177,137 

 

$

141,232 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

10,121 

 

$

16,690 

Accounts with joint venture owners

 

 

1,721 

 

 

4,945 

Accrued liabilities and other

 

 

33,777 

 

 

17,184 

Operating lease liabilities - current portion

 

 

13,088 

 

 

12,890 

Foreign income taxes payable

 

 

6,384 

 

 

860 

Current liabilities - discontinued operations

 

 

13 

 

 

Total current liabilities

 

 

65,104 

 

 

52,576 

Asset retirement obligations

 

 

32,196 

 

 

17,334 

Operating lease liabilities - net of current portion

 

 

6,361 

 

 

9,671 

Deferred tax liabilities

 

 

1,809 

 

 

 —

Other long-term liabilities

 

 

73 

 

 

193 

Total liabilities

 

 

105,543 

 

 

79,774 

Commitments and contingencies

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

Preferred stock, $25 par value; 500,000 shares authorized, none issued

 

 

 —

 

 

 —

Common stock, $0.10 par value; 100,000,000 shares authorized, 68,328,224 and 67,897,530 shares issued, 57,806,504 and 57,531,154 shares outstanding, respectively

 

 

6,833 

 

 

6,790 

Additional paid-in capital

 

 

75,064 

 

 

74,437 

Less treasury stock, 10,521,720 and 10,366,376 shares, respectively, at cost

 

 

(42,824)

 

 

(42,421)

Retained earnings

 

 

32,521 

 

 

22,652 

Total shareholders' equity

 

 

71,594 

 

 

61,458 

Total liabilities and shareholders' equity

 

$

177,137 

 

$

141,232 



9


 

VAALCO ENERGY, INC AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)





 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 



 

March 31, 2021

 

March 31, 2020

 

December 31, 2020

 



 

(in thousands except per share amounts)

Revenues:

 

 

 

 

 

 

 

 

 

 

Crude oil and natural gas sales

 

$

39,774 

 

$

18,389 

 

$

12,557 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

Production expense

 

 

16,133 

 

 

9,749 

 

 

6,456 

 

Exploration expense

 

 

142 

 

 

 —

 

 

3,572 

 

Depreciation, depletion and amortization

 

 

4,148 

 

 

3,103 

 

 

1,266 

 

Impairment of proved crude oil and natural gas properties

 

 

 —

 

 

30,625 

 

 

 —

 

General and administrative expense

 

 

4,547 

 

 

754 

 

 

4,744 

 

Bad debt expense and other

 

 

101 

 

 

810 

 

 

25 

 

Total operating costs and expenses

 

 

25,071 

 

 

45,041 

 

 

16,063 

 

Other operating expense, net

 

 

(360)

 

 

(31)

 

 

(786)

 

Operating income (loss)

 

 

14,343 

 

 

(26,683)

 

 

(4,292)

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Derivative instruments gain (loss), net

 

 

(5,954)

 

 

7,339 

 

 

(6)

 

Interest income, net

 

 

 

 

116 

 

 

 

Other, net

 

 

4,580 

 

 

(31)

 

 

(34)

 

Total other income (expense), net

 

 

(1,369)

 

 

7,424 

 

 

(35)

 

Income (loss) from continuing operations before income taxes

 

 

12,974 

 

 

(19,259)

 

 

(4,327)

 

Income tax expense (benefit)

 

 

3,086 

 

 

33,478 

 

 

(789)

 

Income (loss) from continuing operations

 

 

9,888 

 

 

(52,737)

 

 

(3,538)

 

Loss from discontinued operations, net of tax

 

 

(19)

 

 

(63)

 

 

(57)

 

Net income (loss)

 

$

9,869 

 

$

(52,800)

 

$

(3,595)

 



 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.17 

 

$

(0.91)

 

$

(0.06)

 

Income (loss) from discontinued operations, net of tax

 

 

0.00 

 

 

0.00 

 

 

0.00 

 

Net income (loss) per share

 

$

0.17 

 

$

(0.91)

 

$

(0.06)

 

Basic weighted average shares outstanding

 

 

57,636 

 

 

57,975 

 

 

57,493 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.17 

 

$

(0.91)

 

$

(0.06)

 

Income (loss) from discontinued operations, net of tax

 

 

0.00 

 

 

0.00 

 

 

0.00 

 

Net income (loss) per share

 

$

0.17 

 

$

(0.91)

 

$

(0.06)

 

Diluted weighted average shares outstanding

 

 

58,461 

 

 

57,975 

 

 

57,493 

 



 

 

 

 

 

 

 

 

 

 



10


 

VAALCO ENERGY, INC AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)





 

 

 

 

 

 



 

Three Months Ended March 31,



 

2021

 

2020



 

(in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income (loss)

 

$

9,869 

 

$

(52,800)

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Loss from discontinued operations

 

 

19 

 

 

63 

Depreciation, depletion and amortization

 

 

4,148 

 

 

3,103 

Bargain purchase gain

 

 

(7,651)

 

 

 —

Impairment of proved crude oil and natural gas properties

 

 

 —

 

 

30,625 

Other amortization

 

 

 —

 

 

60 

Deferred taxes

 

 

1,809 

 

 

35,638 

Unrealized foreign exchange gain

 

 

(400)

 

 

(22)

Stock-based compensation

 

 

1,559 

 

 

(2,569)

Cash settlements paid on exercised stock appreciation rights

 

 

(852)

 

 

 —

Derivative instruments (gain) loss, net

 

 

5,954 

 

 

(7,339)

Cash settlements received (paid) on matured derivative contracts, net

 

 

(1,710)

 

 

718 

Bad debt expense and other

 

 

101 

 

 

810 

Other operating loss, net

 

 

360 

 

 

31 

Operational expenses associated with equipment and other

 

 

247 

 

 

578 

Change in operating assets and liabilities:

 

 

 

 

 

 

Trade receivables

 

 

(12,647)

 

 

14,335 

Accounts with joint venture owners

 

 

275 

 

 

13,812 

Other receivables

 

 

(53)

 

 

(755)

Crude oil inventory

 

 

5,795 

 

 

(2,793)

Prepayments and other

 

 

(3,240)

 

 

(993)

Value added tax and other receivables

 

 

(149)

 

 

(370)

Accounts payable

 

 

(6,627)

 

 

(1,130)

Foreign income taxes receivable/payable

 

 

5,524 

 

 

(1,284)

Accrued liabilities and other

 

 

(576)

 

 

(2,073)

Net cash provided by continuing operating activities

 

 

1,755 

 

 

27,645 

Net cash used in discontinued operating activities

 

 

(13)

 

 

(18)

Net cash provided by operating activities

 

 

1,742 

 

 

27,627 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

Property and equipment expenditures

 

 

(1,198)

 

 

(11,980)

Acquisition of crude oil and natural gas properties

 

 

(17,858)

 

 

 —

Net cash used in continuing investing activities

 

 

(19,056)

 

 

(11,980)

Net cash used in discontinued investing activities

 

 

 —

 

 

 —

Net cash used in investing activities

 

 

(19,056)

 

 

(11,980)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

Proceeds from the issuances of common stock

 

 

347 

 

 

 —

Treasury shares

 

 

(403)

 

 

(652)

Net cash used in continuing financing activities

 

 

(56)

 

 

(652)

Net cash used in discontinued financing activities

 

 

 —

 

 

 —

Net cash used in financing activities

 

 

(56)

 

 

(652)

NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

 

(17,370)

 

 

14,995 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD

 

 

61,317 

 

 

59,124 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD

 

$

43,947 

 

$

74,119 



11


 

VAALCO ENERGY, INC AND SUBSIDIARIES

Selected Financial and Operating Statistics

(Unaudited)





 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 



 

March 31, 2021

 

March 31, 2020

 

December 31, 2020

 

NRI SALES DATA

 

 

 

 

 

 

 

 

 

 

Crude oil (MBbls)

 

 

619 

 

 

294 

 

 

290 

 

NRI PRODUCTION DATA

 

 

 

 

 

 

 

 

 

 

Crude oil (MBbls)

 

 

466 

 

 

450 

 

 

429 

 

Average daily production volumes (BOPD)

 

 

5,180 

 

 

4,944 

 

 

4,662 

 

REALIZED DERIVATIVE INSTRUMENTS GAIN (LOSS)

 

 

 

 

 

 

 

 

 

 

Realized derivative instruments gain (loss), net, in thousands

 

$

(1,710)

 

$

718 

 

$

 —

 

Realized derivative instruments gain (loss), net (Per Bbls)

 

 

(2.76)

 

 

2.44 

 

 

0.00 

 



 

 

 

 

 

 

 

 

 

 

AVERAGE SALES PRICES:

 

 

 

 

 

 

 

 

 

 

Crude oil (Per Bbls)

 

$

61.31 

 

$

59.54 

 

$

42.07 

 

COSTS AND EXPENSES (Per Bbl of sales):

 

 

 

 

 

 

 

 

 

 

Production expense

 

$

26.06 

 

$

33.16 

 

$

22.26 

 

Production expense, excluding workovers*

 

 

26.02 

 

 

23.39 

 

 

22.66 

 

Depreciation, depletion and amortization

 

 

6.70 

 

 

10.55 

 

 

4.37 

 

General and administrative expense**

 

 

7.35 

 

 

2.56 

 

 

16.36 

 

Property and equipment expenditures, cash basis (in thousands)

 

$

1,198 

 

$

11,980 

 

$

(2,309)

 



*Workover costs excluded from the three months ended March  31, 2021 and 2020 and December  31, 2020 are $0.0 million, $2.8 million and $(0.1) million, respectively.

**General and administrative expenses include $2.52, $(8.74) and $7.62 per barrel of oil of sales of stock-based compensation expense in the three months ended March 31, 2021, and 2020 and December  31, 2020, respectively.



NON-GAAP FINANCIAL MEASURES



Adjusted EBITDAX is a supplemental non-GAAP financial measure used by VAALCO’s management and by external users of the Company’s financial statements, such as industry analysts, lenders, rating agencies, investors and others who follow the industry, as an indicator of the Company’s ability to internally fund exploration and development activities and to service or incur additional debt. Adjusted EBITDAX is a non-GAAP financial measure and as used herein represents net income before discontinued operations, interest income net, income tax expense, depletion, depreciation and amortization, exploration expense, non-cash and other items including stock compensation expense and unrealized commodity derivative loss.



Management uses Adjusted Net Income to evaluate operating and financial performance and believes the measure is useful to investors because it eliminates the impact of certain non-cash and/or other items that management does not consider to be indicative of the Company’s performance from period to period. Management also believes this non-GAAP measure is useful to investors to evaluate and compare the Company’s operating and financial performance across periods, as well as facilitating comparisons to others in the Company’s industry. Adjusted Net Income is a non-GAAP financial measure and as used herein represents net income before discontinued operations, deferred income tax expense, unrealized commodity derivative loss and non-cash and other items.



Management uses Adjusted Working Capital as a measurement tool to assess the working capital position of the Company’s continuing operations excluding leasing obligations because it eliminates the impact of discontinued operations as well as the impact of lease liabilities.  Under the lease accounting standards, lease liabilities related to assets used in joint operations include both the Company’s share of expenditures as well as the share of lease expenditures which its non-operator joint venture owners’ will be obligated to pay under joint operating agreements. Adjusted Working Capital is a non-GAAP financial measure and as used herein represents working capital excluding working capital attributable to discontinued operations and current liabilities associated with lease obligations.

12


 

 

Adjusted EBITDAX and Adjusted Net Income have significant limitations, including that they do not reflect the Company’s cash requirements for capital expenditures, contractual commitments, working capital or debt service. Adjusted EBITDAX and Adjusted Net Income should not be considered as substitutes for net income (loss), operating income (loss), cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted EBITDAX and Adjusted Net Income exclude some, but not all, items that affect net income (loss) and operating income (loss) and these measures may vary among other companies. Therefore, the Company’s Adjusted EBITDAX and Adjusted Net Income may not be comparable to similarly titled measures used by other companies.



The tables below reconcile the most directly comparable GAAP financial measures to Adjusted Net Income, Adjusted EBITDAX and Adjusted Working Capital.



VAALCO ENERGY, INC AND SUBSIDIARIES

Reconciliations of Non-GAAP Financial Measures

(Unaudited)

(in thousands)



 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss)

 

March 31, 2021

 

March 31, 2020

 

December 31, 2020

 

Net income (loss)

 

$

9,869 

 

$

(52,800)

 

$

(3,595)

 

Adjustment for discrete items:

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

 

19 

 

 

63 

 

 

57 

 

Impairment of proved crude oil and natural gas properties

 

 

 —

 

 

30,625 

 

 

 —

 

Unrealized derivative instruments (gain) loss

 

 

4,244 

 

 

(6,621)

 

 

 

Gain on Sasol Acquisition, net

 

 

(5,491)

 

 

 —

 

 

 —

 

Deferred income tax expense (benefit)

 

 

(349)

 

 

35,638 

 

 

(2,813)

 

Other operating expense, net

 

 

360 

 

 

31 

 

 

786 

 

Adjusted Net Income (Loss)

 

$

8,652 

 

$

6,936 

 

$

(5,559)

 



 

 

 

 

 

 

 

 

 

 

Diluted Adjusted Net Income (Loss) per Share

 

$

0.15 

 

$

0.12 

 

$

(0.10)

 

Diluted weighted average shares outstanding (1)

 

 

58,461 

 

 

57,975 

 

 

57,493 

 



 

 

 

 

 

 

 

 

 

 



(1)  No adjustments to weighted average shares outstanding





 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Reconciliation of Net Income (Loss) to Adjusted EBITDAX

 

March 31, 2021

 

March 31, 2020

 

December 31, 2020

 

Net income (loss)

 

$

9,869 

 

$

(52,800)

 

$

(3,595)

 

Add back:

 

 

 

 

 

 

 

 

 

 

Impact of discontinued operations

 

 

19 

 

 

63 

 

 

57 

 

Interest income, net

 

 

(5)

 

 

(116)

 

 

(5)

 

Income tax expense (benefit)

 

 

3,086 

 

 

33,478 

 

 

(789)

 

Depreciation, depletion and amortization

 

 

4,148 

 

 

3,103 

 

 

1,266 

 

Exploration expense

 

 

142 

 

 

 —

 

 

3,572 

 

Impairment of proved crude oil and natural gas properties

 

 

 —

 

 

30,625 

 

 

 —

 

Non-cash or unusual items:

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

1,559 

 

 

(2,569)

 

 

2,211 

 

Unrealized derivative instruments (gain) loss

 

 

4,244 

 

 

(6,621)

 

 

 

Gain on Sasol Acquisition, net

 

 

(5,491)

 

 

 —

 

 

 —

 

Other operating expense, net

 

 

360 

 

 

31 

 

 

786 

 

Bad debt expense and other

 

 

101 

 

 

810 

 

 

25 

 

Adjusted EBITDAX

 

$

18,032 

 

$

6,004 

 

$

3,534 

 



 

 

 

 

 

 

 

 

 

 



13


 

VAALCO ENERGY, INC AND SUBSIDIARIES

Reconciliations of Non-GAAP Financial Measures

(Unaudited)

(in thousands)



 

 

 

 

 

 

 

 

 

Reconciliation of Working Capital to Adjusted Working Capital

 

As of March 31, 2021

 

As of December 31, 2020

 

Change

Current assets

 

$

49,312 

 

$

63,978 

 

$

(14,666)

Current liabilities

 

 

(65,104)

 

 

(52,576)

 

 

(12,528)

Working capital

 

 

(15,792)

 

 

11,402 

 

 

(27,194)

Add: operating lease liabilities - current portion

 

 

13,088 

 

 

12,890 

 

 

198 

Add: current liabilities - discontinued operations

 

 

13 

 

 

 

 

Adjusted Working Capital

 

$

(2,691)

 

$

24,299 

 

$

(26,990)



 

 

 

 

 

 

 

 

 



14


View differences made from one to another to evaluate Vaalco Energy Inc's financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Vaalco Energy Inc.

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account