UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

[X]               Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended June 30, 2011

 

or

 

[   ]              Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission File Number 1-5103

 

BARNWELL INDUSTRIES, INC.

(Exact name of registrant as specified in its charter)

 

 

DELAWARE

 

 

 

72-0496921

(State or other jurisdiction of
incorporation or organization)

 

 

 

(I.R.S. Employer
Identification No.)

 

 

1100 Alakea Street, Suite 2900, Honolulu, Hawaii

 

96813

 

 

(Address of principal executive offices)

 

(Zip code)

 

 

(808) 531-8400

(Registrant’s telephone number, including area code)

 

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.                                                                                                                                           x Yes      o No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).                                                                                           o Yes      o No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

o

Accelerated filer o

Non-accelerated filer

o (Do not check if a smaller reporting company)

Smaller reporting company x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).                                                                                                                                                o Yes      x No

 

As of August 8, 2011 there were 8,277,160 shares of common stock, par value $0.50, outstanding.

 



 

BARNWELL INDUSTRIES, INC.

AND SUBSIDIARIES

 

INDEX

 

 

 

PART I.

FINANCIAL INFORMATION:

 

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets -
June 30, 2011 and September 30, 2010 (Unaudited)

3

 

 

 

 

Condensed Consolidated Statements of Operations -
three and nine months ended June 30, 2011 and 2010 (Unaudited)

4

 

 

 

 

Condensed Consolidated Statements of Cash Flows -
nine months ended June 30, 2011 and 2010 (Unaudited)

5

 

 

 

 

Condensed Consolidated Statements of Equity and Comprehensive Income (Loss) -
three months ended June 30, 2011 and 2010 (Unaudited)

6

 

 

 

 

Condensed Consolidated Statements of Equity and Comprehensive Income -
nine months ended June 30, 2011 and 2010 (Unaudited)

7

 

 

 

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

8

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

24

 

 

 

Item 4.

Controls and Procedures

37

 

 

 

PART II.

OTHER INFORMATION:

 

 

 

 

Item 6.

Exhibits

38

 

 

 

 

Signature

39

 

 

 

 

Index to Exhibits

40

 



 

PART I - FINANCIAL INFORMATION

 

ITEM 1.                                      FINANCIAL STATEMENTS

 

BARNWELL INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

June 30,

2011

 

September 30,

2010

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

16,769,000

 

 

 

$

10,674,000

 

Restricted cash

 

-

 

 

 

218,000

 

Accounts receivable, net of allowance for doubtful accounts of:

 

 

 

 

 

 

 

$73,000 at June 30, 2011; $70,000 at September 30, 2010

 

4,609,000

 

 

 

6,535,000

 

Income taxes receivable

 

94,000

 

 

 

2,240,000

 

Prepaid expenses

 

411,000

 

 

 

400,000

 

Real estate held for sale

 

13,058,000

 

 

 

13,058,000

 

Other current assets

 

826,000

 

 

 

1,242,000

 

 

 

 

 

 

 

 

 

Total current assets

 

35,767,000

 

 

 

34,367,000

 

 

 

 

 

 

 

 

 

Investments

 

5,122,000

 

 

 

5,433,000

 

 

 

 

 

 

 

 

 

Property and equipment

 

252,304,000

 

 

 

226,368,000

 

Accumulated depletion, depreciation, and amortization

 

(195,322,000

)

 

 

(176,280,000

)

Property and equipment, net

 

56,982,000

 

 

 

50,088,000

 

 

 

 

 

 

 

 

 

Total assets

 

$

97,871,000

 

 

 

$

89,888,000

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

2,067,000

 

 

 

$

1,442,000

 

Accrued capital expenditures

 

4,007,000

 

 

 

2,269,000

 

Accrued compensation

 

2,840,000

 

 

 

2,142,000

 

Payable to joint interest owners

 

1,243,000

 

 

 

1,265,000

 

Income taxes payable

 

225,000

 

 

 

1,072,000

 

Current portion of long-term debt

 

12,242,000

 

 

 

13,650,000

 

Other current liabilities

 

5,848,000

 

 

 

2,966,000

 

 

 

 

 

 

 

 

 

Total current liabilities

 

28,472,000

 

 

 

24,806,000

 

 

 

 

 

 

 

 

 

Long-term debt

 

12,000,000

 

 

 

12,350,000

 

 

 

 

 

 

 

 

 

Liability for retirement benefits

 

5,511,000

 

 

 

5,391,000

 

 

 

 

 

 

 

 

 

Asset retirement obligation

 

5,554,000

 

 

 

4,869,000

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

4,663,000

 

 

 

3,864,000

 

 

 

 

 

 

 

 

 

Total liabilities

 

56,200,000

 

 

 

51,280,000

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Barnwell Industries, Inc. stockholders’ equity:

 

 

 

 

 

 

 

Common stock, par value $0.50 per share; authorized, 20,000,000 shares:

 

 

 

 

 

 

 

8,445,060 issued at June 30, 2011 and September 30, 2010

 

4,223,000

 

 

 

4,223,000

 

Additional paid-in capital

 

1,289,000

 

 

 

1,289,000

 

Retained earnings

 

34,764,000

 

 

 

34,340,000

 

Accumulated other comprehensive income, net

 

2,592,000

 

 

 

49,000

 

Treasury stock, at cost:

 

 

 

 

 

 

 

167,900 shares at June 30, 2011 and September 30, 2010

 

(2,286,000

)

 

 

(2,286,000

)

 

 

 

 

 

 

 

 

Total Barnwell Industries, Inc. stockholders’ equity

 

40,582,000

 

 

 

37,615,000

 

Non-controlling interests

 

1,089,000

 

 

 

993,000

 

 

 

 

 

 

 

 

 

Total equity

 

41,671,000

 

 

 

38,608,000

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

97,871,000

 

 

 

$

89,888,000

 

 

See Notes to Condensed Consolidated Financial Statements

 

3



 

BARNWELL INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

Three months ended
June 30,

 

Nine months ended
June 30,

 

2011

 

2010

 

2011

 

2010

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

$

7,559,000

 

 

 

$

5,947,000

 

 

 

$

21,220,000

 

 

 

$

20,650,000

 

Contract drilling

 

490,000

 

 

 

1,599,000

 

 

 

2,871,000

 

 

 

4,882,000

 

Sale of interest in leasehold land, net

 

681,000

 

 

 

1,128,000

 

 

 

1,245,000

 

 

 

3,347,000

 

Sale of development rights, net

 

-

 

 

 

-

 

 

 

2,497,000

 

 

 

2,497,000

 

Gain from drilling royalty credits

 

98,000

 

 

 

-

 

 

 

1,424,000

 

 

 

-

 

Gas processing and other

 

161,000

 

 

 

105,000

 

 

 

332,000

 

 

 

328,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,989,000

 

 

 

8,779,000

 

 

 

29,589,000

 

 

 

31,704,000

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas operating

 

2,965,000

 

 

 

2,659,000

 

 

 

8,445,000

 

 

 

7,518,000

 

Contract drilling operating

 

833,000

 

 

 

1,819,000

 

 

 

3,044,000

 

 

 

4,203,000

 

General and administrative

 

1,201,000

 

 

 

1,591,000

 

 

 

7,334,000

 

 

 

6,001,000

 

Depletion, depreciation, and amortization

 

2,461,000

 

 

 

2,163,000

 

 

 

7,334,000

 

 

 

6,817,000

 

Reduction of carrying value of assets

 

-

 

 

 

-

 

 

 

311,000

 

 

 

798,000

 

Interest expense

 

242,000

 

 

 

326,000

 

 

 

862,000

 

 

 

906,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,702,000

 

 

 

8,558,000

 

 

 

27,330,000

 

 

 

26,243,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

1,287,000

 

 

 

221,000

 

 

 

2,259,000

 

 

 

5,461,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

400,000

 

 

 

(282,000

)

 

 

1,279,000

 

 

 

852,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

887,000

 

 

 

503,000

 

 

 

980,000

 

 

 

4,609,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Net earnings attributable to non-controlling interests

 

85,000

 

 

 

189,000

 

 

 

556,000

 

 

 

853,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to Barnwell Industries, Inc.

 

$

802,000

 

 

 

$

314,000

 

 

 

$

424,000

 

 

 

$

3,756,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings per common share attributable to Barnwell Industries, Inc. stockholders

 

$

0.10

 

 

 

$

0.04

 

 

 

$

0.05

 

 

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per common share attributable to Barnwell Industries, Inc. stockholders

 

$

0.10

 

 

 

$

0.04

 

 

 

$

0.05

 

 

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

8,277,160

 

 

 

8,277,160

 

 

 

8,277,160

 

 

 

8,272,732

 

Diluted

 

8,381,762

 

 

 

8,277,160

 

 

 

8,337,633

 

 

 

8,272,732

 

 

See Notes to Condensed Consolidated Financial Statements

 

4



 

BARNWELL INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

Nine months ended

June 30,

 

2011

 

2010

Cash flows from operating activities:

 

 

 

 

 

 

 

Net earnings

 

$

980,000

 

 

 

$

4,609,000

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

 

 

 

 

Depletion, depreciation, and amortization

 

7,334,000

 

 

 

6,817,000

 

Share-based compensation expense (benefit)

 

972,000

 

 

 

(89,000

)

Retirement benefits expense

 

564,000

 

 

 

599,000

 

Deferred income tax expense

 

552,000

 

 

 

867,000

 

Reduction of carrying value of assets

 

311,000

 

 

 

798,000

 

Accretion of asset retirement obligation

 

256,000

 

 

 

236,000

 

Asset retirement obligation payments

 

(36,000

)

 

 

(56,000

)

Foreign exchange gain

 

(119,000

)

 

 

-

 

Share-based compensation payments

 

(130,000

)

 

 

-

 

Retirement plan contributions

 

(254,000

)

 

 

(256,000

)

Sale of interest in leasehold land, net

 

(1,245,000

)

 

 

(3,347,000

)

Sale of development rights, net

 

(2,497,000

)

 

 

(2,497,000

)

Additions to real estate held for sale

 

-

 

 

 

(44,000

)

Increase (decrease) from changes in current assets and liabilities

 

7,166,000

 

 

 

(738,000

)

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

13,854,000

 

 

 

6,899,000

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Proceeds from sale of development rights, net of fees paid

 

2,497,000

 

 

 

2,497,000

 

Proceeds from sale of interest in leasehold land, net of fees paid

 

1,245,000

 

 

 

3,347,000

 

Proceeds from gas over bitumen royalty adjustments

 

72,000

 

 

 

97,000

 

Proceeds from sale of oil and natural gas properties

 

-

 

 

 

733,000

 

Return of capital distribution from joint venture

 

-

 

 

 

45,000

 

Capital expenditures - oil and natural gas

 

(7,377,000

)

 

 

(2,900,000

)

Capital expenditures - all other

 

(2,075,000

)

 

 

(1,038,000

)

 

 

 

 

 

 

 

 

Net cash (used in) provided by investing activities

 

(5,638,000

)

 

 

2,781,000

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Repayments of long-term debt

 

(1,758,000

)

 

 

(4,500,000

)

Contributions from non-controlling interests

 

280,000

 

 

 

781,000

 

Proceeds from exercise of stock options

 

-

 

 

 

59,000

 

Payment of loan commitment fees

 

(63,000

)

 

 

(104,000

)

Distributions to non-controlling interests

 

(740,000

)

 

 

(1,247,000

)

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

(2,281,000

)

 

 

(5,011,000

)

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

160,000

 

 

 

(225,000

)

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

6,095,000

 

 

 

4,444,000

 

Cash and cash equivalents at beginning of period

 

10,674,000

 

 

 

6,879,000

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

16,769,000

 

 

 

$

11,323,000

 

 

See Notes to Condensed Consolidated Financial Statements

 

5



 

BARNWELL INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY AND COMPREHENSIVE INCOME (LOSS)

Three months ended June 30, 2011 and 2010

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Other

 

 

 

 

 

 

 

Shares

 

Common

 

Paid-In

 

Comprehensive

 

Retained

 

Comprehensive

 

Treasury

 

Non-controlling

 

Total

 

Outstanding

 

Stock

 

Capital

 

Income (Loss)

 

Earnings

 

Income (Loss)

 

Stock

 

Interests

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2010

 

8,277,160

 

 

 

$4,223,000

 

 

 

$1,289,000

 

 

 

 

 

 

 

$

33,942,000

 

 

 

$

815,000

 

 

 

$

(2,286,000

)

 

 

$

776,000

 

 

 

$

38,759,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions from non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

653,000

 

 

 

653,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(329,000

)

 

 

(329,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$    503,000

 

 

 

314,000

 

 

 

 

 

 

 

 

 

 

 

189,000

 

 

 

503,000

 

Other comprehensive loss -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

foreign currency translation adjustments, net of $0 tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,709,000

)

 

 

 

 

 

 

(1,709,000

)

 

 

 

 

 

 

 

 

 

 

(1,709,000

)

Other comprehensive income -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

retirement plans - amortization of accumulated other comprehensive loss into net periodic benefit cost, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

67,000

 

 

 

 

 

 

 

67,000

 

 

 

 

 

 

 

 

 

 

 

67,000

 

Total comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,139,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(189,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to Barnwell Industries, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

$(1,328,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2010

 

8,277,160

 

 

 

$4,223,000

 

 

 

$1,289,000

 

 

 

 

 

 

 

$

34,256,000

 

 

 

$

(827,000

)

 

 

$

(2,286,000

)

 

 

$

1,289,000

 

 

 

$

37,944,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2011

 

8,277,160

 

 

 

$4,223,000

 

 

 

$1,289,000

 

 

 

 

 

 

 

$

33,962,000

 

 

 

$

2,379,000

 

 

 

$

(2,286,000

)

 

 

$

1,102,000

 

 

 

$

40,669,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions from non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,000

 

 

 

40,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(138,000

)

 

 

(138,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$    887,000

 

 

 

802,000

 

 

 

 

 

 

 

 

 

 

 

85,000

 

 

 

887,000

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

150,000

 

 

 

 

 

 

 

150,000

 

 

 

 

 

 

 

 

 

 

 

150,000

 

Retirement plans - amortization of accumulated other comprehensive loss into net periodic benefit cost, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

63,000

 

 

 

 

 

 

 

63,000

 

 

 

 

 

 

 

 

 

 

 

63,000

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

1,100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to Barnwell Industries, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 1,015,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2011

 

8,277,160

 

 

 

$4,223,000

 

 

 

$1,289,000

 

 

 

 

 

 

 

$

34,764,000

 

 

 

$

2,592,000

 

 

 

$

(2,286,000

)

 

 

$

1,089,000

 

 

 

$

41,671,000

 

 

See Notes to Condensed Consolidated Financial Statements

 

6



 

BARNWELL INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY AND COMPREHENSIVE INCOME

Nine months ended June 30, 2011 and 2010

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Other

 

 

 

 

 

 

 

Shares

 

Common

 

Paid-In

 

Comprehensive

 

Retained

 

Comprehensive

 

Treasury

 

Non-controlling

 

Total

 

Outstanding

 

Stock

 

Capital

 

Income

 

Earnings

 

Income (Loss)

 

Stock

 

Interests

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2009

 

8,240,160

 

 

 

$

4,202,000

 

 

 

$

1,227,000

 

 

 

 

 

 

 

$

30,500,000

 

 

 

$

(1,349,000

)

 

 

$

(2,262,000

)

 

 

$

902,000

 

 

 

$33,220,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options - 42,000 shares,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

net of 5,000 shares tendered and placed in treasury

 

37,000

 

 

 

21,000

 

 

 

62,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,000

)

 

 

 

 

 

 

59,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions from non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

781,000

 

 

 

781,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,247,000

)

 

 

(1,247,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 4,609,000

 

 

 

3,756,000

 

 

 

 

 

 

 

 

 

 

 

853,000

 

 

 

4,609,000

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

321,000

 

 

 

 

 

 

 

321,000

 

 

 

 

 

 

 

 

 

 

 

321,000

 

Retirement plans - amortization of accumulated other comprehensive loss into net periodic benefit cost, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

201,000

 

 

 

 

 

 

 

201,000

 

 

 

 

 

 

 

 

 

 

 

201,000

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

5,131,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(853,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to Barnwell Industries, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 4,278,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2010

 

8,277,160

 

 

 

$

4,223,000

 

 

 

$

1,289,000

 

 

 

 

 

 

 

$

34,256,000

 

 

 

$

(827,000

)

 

 

$

(2,286,000

)

 

 

$

1,289,000

 

 

 

$37,944,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2010

 

8,277,160

 

 

 

$

4,223,000

 

 

 

$

1,289,000

 

 

 

 

 

 

 

$

34,340,000

 

 

 

$

49,000

 

 

 

$

(2,286,000

)

 

 

$

993,000

 

 

 

$38,608,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions from non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280,000

 

 

 

280,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(740,000

)

 

 

(740,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$   980,000

 

 

 

424,000

 

 

 

 

 

 

 

 

 

 

 

556,000

 

 

 

980,000

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

2,353,000

 

 

 

 

 

 

 

2,353,000

 

 

 

 

 

 

 

 

 

 

 

2,353,000

 

Retirement plans - amortization of accumulated other comprehensive loss into net periodic benefit cost, net of taxes of $0

 

 

 

 

 

 

 

 

 

 

 

 

 

190,000

 

 

 

 

 

 

 

190,000

 

 

 

 

 

 

 

 

 

 

 

190,000

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

3,523,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(556,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to Barnwell Industries, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$2,967,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2011

 

8,277,160

 

 

 

$

4,223,000

 

 

 

$

1,289,000

 

 

 

 

 

 

 

$

34,764,000

 

 

 

$

2,592,000

 

 

 

$

(2,286,000

)

 

 

$

1,089,000

 

 

 

$41,671,000

 

 

See Notes to Condensed Consolidated Financial Statements

 

7



 

BARNWELL INDUSTRIES, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

 

1.                                    BASIS OF PRESENTATION

 

Principles of Consolidation

 

The condensed consolidated financial statements include the accounts of Barnwell Industries, Inc. and all majority-owned subsidiaries, including an indirect 77.6%-owned land investment general partnership and two 80%-owned joint ventures (collectively referred to herein as “Barnwell,” “we,” “our,” “us,” or the “Company”).  All significant intercompany accounts and transactions have been eliminated.  Investments in companies over which Barnwell has the ability to exercise significant influence, but not control, are accounted for using the equity method.

 

Unless otherwise indicated, all references to “dollars” in this Form 10-Q are to U.S. dollars.

 

Unaudited Interim Financial Information

 

The accompanying unaudited condensed consolidated financial statements and notes have been prepared by Barnwell in accordance with the rules and regulations of the United States (“U.S.”) Securities and Exchange Commission.  Accordingly, certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.  These condensed consolidated financial statements and notes should be read in conjunction with the consolidated financial statements and notes thereto included in Barnwell’s September 30, 2010 Annual Report on Form 10-K.  The Condensed Consolidated Balance Sheet as of September 30, 2010 has been derived from audited consolidated financial statements.

 

In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position at June 30, 2011, results of operations for the three and nine months ended June 30, 2011 and 2010, and cash flows for the nine months ended June 30, 2011 and 2010, have been made.  The results of operations for the period ended June 30, 2011 are not necessarily indicative of the operating results for the full year.

 

Use of Estimates

 

The preparation of the financial statements in conformity with U.S. GAAP requires management of Barnwell to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities.  Actual results could differ significantly from those estimates.

 

8



 

Significant Accounting Policies

 

Oil and Natural Gas Properties

 

Barnwell uses the full cost method of accounting under which all costs incurred in the acquisition, exploration and development of oil and natural gas reserves, including costs related to unsuccessful wells and estimated future site restoration and abandonment, are capitalized until such time as the aggregate of such costs net of accumulated depletion and oil and natural gas related deferred income taxes, on a country-by-country basis, equals the sum of 1) the discounted present value (at 10%), using average first-day-of-the-month prices during the 12-month period ending in the reporting period on a constant basis, of Barnwell’s estimated future net cash flows from estimated production of proved oil and natural gas reserves as determined by independent petroleum consultants, less estimated future expenditures to be incurred in developing and producing the proved reserves but excluding future cash outflows associated with settling asset retirement obligations accrued on the balance sheet; plus 2) the cost of major development projects and unproven properties not subject to depletion, if any; plus 3) the lower of cost or estimated fair value of unproven properties included in costs subject to depletion; less 4) related income tax effects.  If net capitalized costs exceed this limit, the excess is expensed.  Depletion is computed using the units-of-production method whereby capitalized costs, net of estimated salvage values, plus estimated future costs to develop proved reserves and satisfy asset retirement obligations, are amortized over the total estimated proved reserves on a country-by-country basis.  Investments in major development projects are not depleted until either proved reserves are associated with the projects or impairment has been determined.  At June 30, 2011 and September 30, 2010, Barnwell had no investments in oil and natural gas development projects, proved or unproved, that were not being depleted.  General and administrative costs related to oil and natural gas operations are expensed as incurred.  Proceeds from the disposition of minor producing oil and natural gas properties are credited to the cost of oil and natural gas properties.  Gains or losses are recognized on the disposition of significant oil and natural gas properties.

 

Revenues associated with the sale of oil, natural gas and natural gas liquids are recognized in the Consolidated Statements of Operations when the oil, natural gas and natural gas liquids are delivered and title has passed to the customer.

 

Barnwell’s sales reflect its working interest share after royalties.  Barnwell’s production is generally delivered and sold at the plant gate.  Barnwell does not have transportation contracts with pipelines and does not have natural gas imbalances related to natural gas balancing arrangements with its partners.

 

Other

 

Barnwell’s other significant accounting policies are described in the Notes to Consolidated Financial Statements included in Item 8 of the Company’s most recently filed Annual Report on Form 10-K.

 

Recent Accounting Pronouncements

 

Fair Value Measurements and Related Disclosures

 

In May 2011, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update that provides a uniform framework for fair value measurements and related disclosures between GAAP and International Financial Reporting Standards.  The amendments clarify or change the application of existing fair value measurements, including: (1) that the highest and best use and valuation premise in a fair value measurement are relevant only when measuring the fair value of nonfinancial assets; (2) that a reporting entity should measure the fair value of its own equity instrument from the perspective of a market participant that holds that instrument as an asset; (3) for Level 3 fair value measurements, quantitative information about the unobservable inputs used in a fair value measurement, a description of the valuation processes used by the entity, and a discussion about

 

9



 

the sensitivity of the fair value measurements to changes in the unobservable inputs should be disclosed; (4) to permit an entity to measure the fair value of certain financial instruments on a net basis rather than based on its gross exposure when the reporting entity manages its financial instruments on the basis of such net exposure; (5) that in the absence of a Level 1 input, a reporting entity should apply premiums or discounts when market participants would do so when pricing the asset or liability consistent with the unit of account; (6) that premiums and discounts related to size as a characteristic of the reporting entity’s holding are not permitted in a fair value measurement; (7) for an entity’s use of a nonfinancial asset that is different from the asset’s highest and best use, the reason for the difference; and (8) for financial instruments not measured at fair value but for which disclosure of fair value is required, the fair value hierarchy level in which the fair value measurements were determined.  The standard is effective for fiscal years beginning after December 15, 2011.  We are currently evaluating its impact on our consolidated financial statements and disclosures.

 

Presentation of Comprehensive Income

 

In June 2011, the FASB issued an accounting standards update that eliminates the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity, among other updates to the presentation of comprehensive income.  Under this guidance, an entity has the option to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  In addition, an entity is required to present on the face of the financial statements reclassification adjustments for items that are reclassified from other comprehensive income to net income in the statement(s) where the components of net income and the components of other comprehensive income are presented.  The standard is effective for fiscal years beginning after December 15, 2011, with early adoption permitted.  Adoption of this standard will impact the presentation of the Company’s consolidated financial statements.

 

2.                                    EARNINGS PER COMMON SHARE

 

Basic earnings per share excludes dilution and is computed by dividing net earnings attributable to Barnwell stockholders by the weighted-average number of common shares outstanding for the period.  Diluted earnings per share includes the potentially dilutive effect of outstanding common stock options.

 

Reconciliations between net earnings attributable to Barnwell stockholders and common shares outstanding of the basic and diluted net earnings per share computations for the three and nine months ended June 30, 2011 and 2010 are as follows:

 

 

Three months ended June 30, 2011

 

Net Earnings

 

Shares

 

Per-Share

 

(Numerator)

 

(Denominator)

 

Amount

Basic net earnings per share

 

$

802,000

 

 

 

8,277,160

 

 

 

$ 0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities - common stock options

 

-

 

 

 

104,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

$

802,000

 

 

 

8,381,762

 

 

 

$ 0.10

 

 

10



 

 

Nine months ended June 30, 2011

 

Net Earnings

 

Shares

 

Per-Share

 

(Numerator)

 

(Denominator)

 

Amount

Basic net earnings per share

 

$

424,000

 

 

 

8,277,160

 

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities - common stock options

 

-

 

 

 

60,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

$

424,000

 

 

 

8,337,633

 

 

 

$

0.05

 

 

 

Three months ended June 30, 2010

 

Net Earnings

 

Shares

 

Per-Share

 

(Numerator)

 

(Denominator)

 

Amount

Basic net earnings per share

 

$

314,000

 

 

 

8,277,160

 

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities - common stock options

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

$

314,000

 

 

 

8,277,160

 

 

 

$

0.04

 

 

 

Nine months ended June 30, 2010

 

Net Earnings

 

Shares

 

Per-Share

 

(Numerator)

 

(Denominator)

 

Amount

Basic net earnings per share

 

$

3,756,000

 

 

 

8,272,732

 

 

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities - common stock options

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

$

3,756,000

 

 

 

8,272,732

 

 

 

$

0.45

 

 

Potential dilutive shares consist of the common shares issuable upon the exercise of outstanding stock options (both vested and non-vested) using the treasury stock method.  Potential dilutive shares are excluded from the computation of earnings per share if their effect is antidilutive.  Options to purchase 531,000 shares of common stock were excluded from the computation of diluted shares for the three and nine months ended June 30, 2011 and options to purchase 871,000 shares of common stock were excluded from the computation of diluted shares for the three and nine months ended June 30, 2010 as their inclusion would have been antidilutive.

 

3.                                    SHARE-BASED PAYMENTS

 

The Company’s share-based compensation (benefit) expense and related income tax effects for the three and nine months ended June 30, 2011 and 2010 are as follows:

 

 

Three months ended

 

Nine months ended

 

June 30,

 

June 30,

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation (benefit) expense

 

$

(945,000

)

 

 

$

(306,000

)

 

 

$

972,000

 

 

 

$

(89,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax effect

 

$

-

 

 

 

$

-

 

 

 

$

-

 

 

 

$

-

 

 

11



 

Share-based compensation (benefit) expense recognized in earnings for the three and nine months ended June 30, 2011 and 2010 are reflected in “General and administrative” expenses in the Condensed Consolidated Statements of Operations.  There was no impact on income taxes for the three and nine months ended June 30, 2011 and 2010 due to a full valuation allowance on the related deferred tax asset.

 

Equity-classified Awards

 

A summary of the activity in Barnwell’s equity-classified share options as of the beginning and end of the three and nine months ended June 30, 2011 is presented below:

 

 

 

Three months ended June 30, 2011

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted-

 

Remaining

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

 

 

Exercise

 

Term

 

Intrinsic

Options

 

Shares

 

Price

 

(in years)

 

Value

Outstanding at April 1, 2011

 

 

60,000

 

 

 

$

8.62

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2011

 

 

60,000

 

 

 

$

8.62

 

 

 

3.4

 

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at June 30, 2011

 

 

60,000

 

 

 

$

8.62

 

 

 

3.4

 

 

 

$

-

 

 

 

 

Nine months ended June 30, 2011

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted-

 

Remaining

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

 

 

Exercise

 

Term

 

Intrinsic

Options

 

Shares

 

Price

 

(in years)

 

Value

Outstanding at October 1, 2010

 

 

60,000

 

 

 

$

8.62

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2011

 

 

60,000

 

 

 

$

8.62

 

 

 

3.4

 

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at June 30, 2011

 

 

60,000

 

 

 

$

8.62

 

 

 

3.4

 

 

 

$

-

 

 

There was no share-based compensation expense for equity-classified awards in the three and nine months ended June 30, 2011 and 2010.

 

12



 

The total intrinsic value of equity options exercised during the nine months ended June 30, 2010 was $115,000.  No equity options were exercised during the three months ended June 30, 2010 or during the three and nine months ended June 30, 2011.

 

Liability-classified Awards

 

As of June 30, 2011, there was $362,000 of total unrecognized compensation cost related to nonvested liability-classified share options.  That cost is expected to be recognized over 2.3 years.

 

The following assumptions were used in estimating fair value for all liability-classified share options outstanding during the three and nine months ended June 30, 2011 and 2010:

 

 

 

Three and nine months ended June 30,

 

 

2011

 

2010

 

 

 

 

 

Expected volatility range

 

36.4% to 70.9%

 

47.4% to 69.3%

Weighted-average volatility

 

62.2%

 

51.8%

Expected dividends

 

0.0%

 

0.0%

Expected term (in years)

 

0.3 to 8.5

 

0.2 to 9.5

Risk-free interest rate

 

0.0% to 2.8%

 

0.2% to 3.0%

Expected forfeitures

 

None

 

None

 

The application of alternative assumptions could produce significantly different estimates of the fair value of share-based compensation, and consequently, the related costs reported in the Condensed Consolidated Statements of Operations.

 

A summary of the activity in Barnwell’s liability-classified share options as of the beginning and end of the three and nine months ended June 30, 2011 is presented below:

 

 

 

Three months ended June 30, 2011

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted-

 

Remaining

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

 

 

Exercise

 

Term

 

Intrinsic

Options

 

Shares

 

Price

 

(in years)

 

Value

Outstanding at April 1, 2011

 

 

759,125

 

 

 

$

  8.38

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(3,750

)

 

 

$

  4.32

 

 

 

 

 

 

 

 

 

Expired

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2011

 

 

755,375

 

 

 

$

  8.40

 

 

 

6.7

 

 

 

$

 236,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at June 30, 2011

 

 

431,000

 

 

 

$

10.09

 

 

 

5.7

 

 

 

$

32,000

 

 

13



 

 

 

Nine months ended June 30, 2011

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted-

 

Remaining

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

 

 

Exercise

 

Term

 

Intrinsic

Options

 

Shares

 

Price

 

(in years)

 

Value

Outstanding at October 1, 2010

 

 

798,500

 

 

 

$

  8.18

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(43,125

)

 

 

$

  4.32

 

 

 

 

 

 

 

 

 

Expired

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2011

 

 

755,375

 

 

 

$

  8.40

 

 

 

6.7

 

 

 

$

236,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at June 30, 2011

 

 

431,000

 

 

 

$

10.09

 

 

 

5.7

 

 

 

$

32,000

 

 

Total share-based compensation for liability-classified awards for the three and nine months ended June 30, 2011 was a $945,000 benefit and a $972,000 expense, respectively, as compared to benefits of $306,000 and $89,000 during the three and nine months ended June 30, 2010, respectively.  Included in share-based compensation for liability-classified awards for the three and nine months ended June 30, 2011 were $76,000 and $293,000, respectively, of compensation expense related to shares that vested during each respective period and a $1,021,000 benefit and a $679,000 expense primarily due to the impact of fluctuations in Barnwell’s stock price on previously vested shares in each respective period.  Included in share-based compensation for liability-classified awards for the three and nine months ended June 30, 2010 were $72,000 and $170,000, respectively, of compensation expense related to shares that vested during each respective period and $378,000 and $259,000, respectively, of compensation benefits primarily due to the impact of fluctuations in Barnwell’s stock price on previously vested shares in each respective period.

 

In the three and nine months ended June 30, 2011, the cash feature of 3,750 and 43,125 shares, respectively, of non-qualified options were exercised.  The total intrinsic value of the liability-classified options exercised during the three and nine months ended June 30, 2011 was $12,000 and $130,000, respectively.  No liability-classified options were exercised during the three and nine months ended June 30, 2010.  There is no estimated tax benefit related to the options exercised during the three and nine months ended June 30, 2011 due to a full valuation allowance on the related deferred tax asset.

 

4.                                    REAL ESTATE HELD FOR SALE

 

Kaupulehu 2007, LLLP (“Kaupulehu 2007”) is a Hawaii limited liability limited partnership 80%-owned by Barnwell.  At June 30, 2011, Kaupulehu 2007 owns two luxury residences that are available for sale for $7,950,000 and $7,650,000 in the Lot 4A Increment I area located approximately six miles north of the Kona International Airport in the North Kona District of the island of Hawaii, north of Hualalai Resort at Historic Ka’upulehu, between the Queen Kaahumanu Highway and the Pacific Ocean.

 

14



 

5.                                    INVESTMENTS

 

Investments as of June 30, 2011 and September 30, 2010 were:

 

 

June 30,

 

September 30,

 

2011

 

2010

 

 

 

 

 

 

 

 

Investment in two residential parcels

 

$

2,830,000

 

 

 

$

3,020,000

 

Investment in joint ventures

 

1,754,000

 

 

 

1,875,000

 

Investment in land interests:

 

 

 

 

 

 

 

Leasehold land zoned conservation – Lot 4C

 

50,000

 

 

 

50,000

 

Lot acquisition rights – Mauka Lands

 

488,000

 

 

 

488,000

 

 

 

 

 

 

 

 

 

Total investments

 

$

5,122,000

 

 

 

$

5,433,000

 

 

Investment in two residential parcels

 

Kaupulehu 2007 owns two residential parcels in the Lot 4A Increment I area located approximately six miles north of the Kona International Airport in the North Kona District of the island of Hawaii, north of Hualalai Resort at Historic Ka’upulehu, between the Queen Kaahumanu Highway and the Pacific Ocean.

 

As a result of changes in real estate sales prices and activity in the area where Barnwell’s investment in residential parcels is located, Barnwell determined that reductions of the carrying value of its investment in residential parcels were necessary.  During the nine months ended June 30, 2011 and 2010, Barnwell recorded writedowns of $190,000 and $798,000, respectively.  No reduction was necessary during the three months ended June 30, 2011 or 2010.

 

Investment in joint ventures

 

Kaupulehu Investors, LLC, a limited liability company 80%-owned by Barnwell, owns 1.5% passive minority interests in Hualalai Investors JV, LLC and Hualalai Investors II, LLC (hereinafter collectively referred to as “Hualalai Investors”), owners of Hualalai Resort, and a 1.5% passive minority interest in Kona Village Investors, LLC, owner of Kona Village Resort.  Kaupulehu Investors, LLC accounts for its 1.5% passive investments under the cost method.

 

Kona Village Resort sustained considerable damage as a result of the March 11, 2011 tsunami generated by a 9.0-magnitude earthquake that took place off the coast of Japan and subsequently announced it would close indefinitely and lay off its employees.  As a result of the resort’s shutdown, Barnwell determined a write-off of its remaining investment in Kona Village Investors, LLC was necessary.  The write-off totaled $121,000 for the nine months ended June 30, 2011.  No reduction was necessary during the three and nine months ended June 30, 2010.

 

Lot 4C

 

Barnwell owns a 77.6% controlling interest in Kaupulehu Developments, a Hawaii general partnership that owns interests in leasehold land for property located approximately six miles north of the Kona International Airport in the North Kona District of the island of Hawaii.

 

15



 

Lot 4C is an area of approximately 1,000 acres of vacant leasehold land zoned conservation and is located adjacent to Lot 4A.  WB KD Acquisition, LLC (“WB”) and/or WB KD Acquisition II, LLC (“WBKD”), entities not affiliated with Barnwell and its subsidiaries, have the exclusive right to negotiate with Kaupulehu Developments with respect to Lot 4C until June 2015.  However, this right to negotiate will terminate in June 2013 if WB and/or WBKD have not completed all environmental assessments and surveys reasonably required to support a petition to the Hawaii State Land Use Commission for reclassification of Lot 4C.

 

There is no assurance that the required land use reclassification and rezoning from regulatory agencies will be obtained, that the necessary development terms and agreements will be successfully negotiated for Lot 4C, or that WB and/or WBKD will enter into an agreement with Kaupulehu Developments regarding Lot 4C.

 

Lot acquisition rights

 

Barnwell, through wholly-owned Kaupulehu Mauka Investors, LLC, owns acquisition rights as to 14 lots within agricultural-zoned leasehold land in the upland area of Kaupulehu (“Mauka Lands”) situated between the Queen Kaahumanu Highway and the Mamalahoa Highway at Kaupulehu, on the island of Hawaii.  The acquisition rights give Barnwell the right to acquire 14 residential lots, currently estimated to be two to five acres in size, which may be developed on the Mauka Lands.  These lands are currently classified as agricultural by the state of Hawaii and, accordingly, the developer of these lands (Hualalai Investors) will need to pursue both state and county of Hawaii approvals for reclassification and rezoning to permit the development of residential lots and negotiate development terms.

 

There is no assurance that the developer of the Mauka Lands will obtain the necessary land use reclassification, rezoning, permits, approvals, and development terms and agreements needed to develop the Mauka Lands.  If the developer of the Mauka Lands is unable to obtain such required land use changes, development terms and agreements with respect to the Mauka Lands and Barnwell is therefore unable to fully recover its investment in the Mauka Lands, we will incur an expense resulting from a write-off of the lot acquisition rights.

 

6.                                    LONG-TERM DEBT

 

A summary of Barnwell’s long-term debt as of June 30, 2011 and September 30, 2010 is as follows:

 

 

June 30,

 

September 30,

 

2011

 

2010

 

 

 

 

 

 

 

 

Canadian revolving credit facility

 

$

12,000,000

 

 

 

$

13,000,000

 

Real estate loan

 

12,242,000

 

 

 

13,000,000

 

 

 

 

 

 

 

 

 

 

 

24,242,000

 

 

 

26,000,000

 

Less: current portion

 

(12,242,000

)

 

 

(13,650,000

)

 

 

 

 

 

 

 

 

Total long-term debt

 

$

12,000,000

 

 

 

$

12,350,000

 

 

16



 

Canadian revolving credit facility

 

In April 2011, Barnwell’s credit facility at Royal Bank of Canada, a Canadian bank, was renewed through April 2012 for $20,000,000 Canadian dollars, unchanged from the prior year amount, or approximately US$20,740,000 at the June 30, 2011 exchange rate.  Borrowings under this facility were US$12,000,000 and unused credit available under this facility was approximately US$8,740,000 at June 30, 2011.  The interest rate on the facility at June 30, 2011 was 2.9%.

 

The renewed facility is available in U.S. dollars at the London Interbank Offer Rate plus 2.75%, at the Royal Bank U.S. base rate plus 1.75%, or in Canadian dollars at the Royal Bank prime rate plus 1.75%.  A standby fee of 0.6875% per annum is charged on the unused facility balance.  Additionally, Barnwell paid a fee of $31,000 in April 2011 to renew the facility.  Under the financing agreement with Royal Bank of Canada, the facility is reviewed annually, with the next review planned for April 2012.  Subject to that review, the facility may be extended one year with no required debt repayments for one year or converted to a two-year term loan by the bank.  If the facility is converted to a two-year term loan, Barnwell has agreed to the following repayment schedule of the then outstanding loan balance: first year of the term period – 20% (5% per quarter), and in the second year of the term period – 80% (5% per quarter for the first three quarters and 65% in the final quarter).  Based on the terms of this agreement, if Royal Bank of Canada were to convert the facility to a two-year term loan upon its next review in April 2012, Barnwell would be obligated to make quarterly principal and interest repayments beginning in July 2012.  As no debt repayments will be required on or before June 30, 2012, the entire outstanding loan balance at June 30, 2011 is classified as long-term debt.

 

The Company conducts operations in Canada and is therefore subject to foreign currency transaction gains and losses due to fluctuations of the exchange rates between the Canadian dollar and the U.S. dollar.  During the three and nine months ended June 30, 2011, the Company realized a foreign currency transaction gain of $119,000 as a result of the repayment of debt on the credit facility.

 

Real estate loan

 

On March 28, 2011, Barnwell, through its 80%-owned real estate joint venture, Kaupulehu 2007, refinanced its real estate loan with a new lender.  The loan is a non-revolving seven year term loan with interest rates that adjust annually.  Principal and interest are paid monthly and are determined based on a loan amortization schedule.

 

Monthly payments of principal and interest are due on the first day of each month beginning from May 2011 and will change as a result of a change in the interest rate, the sale of a house or the sale of a residential parcel.  The monthly payment for the first year, based on a seven-year amortization schedule, is approximately $169,000 and the interest rate for the first year is 3.67%.  After the first year, the interest rate will adjust for each of the remaining six 1-year periods of the loan term.  The interest rate will be the lender’s then prevailing interest rate for similarly priced commercial mortgage loans or a floating rate equal to the lender’s base rate.  Kaupulehu 2007 paid a $32,000 fee to refinance the loan.  Any unpaid principal balance and accrued interest will be due and payable on April 1, 2018.

 

The loan is collateralized by, among other things, a first mortgage on the four lots together with all improvements thereon.  Kaupulehu 2007 will be required to make a principal payment upon the sale of a house or a residential parcel in the amount of the net sales proceeds of the house or residential parcel; the loan agreement defines net sales proceeds as the gross sales proceeds for the house or residential parcel, less reasonable commissions and normal closing costs.

 

The loan agreement contains provisions requiring us to maintain compliance with certain covenants including a debt service coverage ratio of not less than 1.20 to 1, a total liabilities to consolidated tangible net worth ratio not to exceed 1.85 to 1, and a maximum loan to value ratio.

 

17



 

Kaupulehu 2007 made scheduled monthly principal payments in May and June 2011, reducing the loan amount to $12,242,000 at June 30, 2011.  Both houses which are collateral for the loan are currently available for sale, therefore, the entire $12,242,000 outstanding at June 30, 2011 under the term loan has been classified as a current liability.

 

7.                                    RETIREMENT PLANS

 

Barnwell sponsors a noncontributory defined benefit pension plan (“Pension Plan”) covering substantially all of its U.S. employees.  Additionally, Barnwell sponsors a Supplemental Employee Retirement Plan (“SERP”), a noncontributory supplemental retirement benefit plan which covers certain current and former employees of Barnwell for amounts exceeding the limits allowed under the defined benefit pension plan, and a postretirement medical insurance benefits plan (“Postretirement Medical”) covering eligible U.S. employees.

 

The following table details the components of net periodic benefit cost for Barnwell’s retirement plans for the three months ended June 30, 2011 and 2010:

 

 

Pension Plan

 

SERP

 

Postretirement Medical

 

2011

 

 

2010

 

2011

 

2010

 

2011

 

2010

Service cost

 

$

74,000

 

 

 

$

76,000

 

 

 

$

12,000

 

 

 

$

12,000

 

 

 

$

4,000

 

 

 

$

4,000

 

Interest cost

 

78,000

 

 

 

77,000

 

 

 

14,000

 

 

 

14,000

 

 

 

17,000

 

 

 

15,000

 

Expected return on plan assets

 

(74,000

)

 

 

(71,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Amortization of prior service cost

 

1,000

 

 

 

1,000

 

 

 

1,000

 

 

 

1,000

 

 

 

34,000

 

 

 

34,000

 

Amortization of net actuarial loss

 

21,000

 

 

 

27,000

 

 

 

4,000

 

 

 

4,000

 

 

 

2,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net periodic benefit cost

 

$

100,000

 

 

 

$

110,000

 

 

 

$

31,000

 

 

 

$

31,000

 

 

 

$

57,000

 

 

 

$

53,000

 

 

The following table details the components of net periodic benefit cost for Barnwell’s retirement plans for the nine months ended June 30, 2011 and 2010:

 

 

Pension Plan

 

SERP

 

Postretirement Medical

 

2011

 

2010

 

2011

 

2010

 

2011

 

2010

Service cost

 

$

223,000

 

 

 

$

223,000

 

 

 

$

34,000

 

 

 

$

33,000

 

 

 

$

12,000

 

 

 

$

11,000

 

Interest cost

 

233,000

 

 

 

241,000

 

 

 

43,000

 

 

 

41,000

 

 

 

51,000

 

 

 

46,000

 

Expected return on plan assets

 

(222,000

)

 

 

(197,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Amortization of prior service cost

 

4,000

 

 

 

4,000

 

 

 

3,000

 

 

 

3,000

 

 

 

102,000

 

 

 

102,000

 

Amortization of net actuarial loss

 

64,000

 

 

 

82,000

 

 

 

11,000

 

 

 

10,000

 

 

 

6,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net periodic benefit cost

 

$

302,000

 

 

 

$

353,000

 

 

 

$

91,000

 

 

 

$

87,000

 

 

 

$

171,000

 

 

 

$

159,000

 

 

Barnwell contributed $250,000 to the Pension Plan during the nine months ended June 30, 2011 and does not expect to make any further contributions during the remainder of fiscal 2011.  The SERP and Postretirement Medical plans are unfunded and Barnwell will fund benefits when payments are made.  Barnwell does not expect to make any benefit payments under the Postretirement Medical plan during fiscal 2011 and expected payments under the SERP for fiscal 2011 are not material.  Fluctuations in actual equity market returns as well as changes in general interest rates will result in changes in the market value of plan assets and may result in increased or decreased retirement benefits costs and contributions in future periods.

 

18



 

8.                                    INCOME TAXES

 

The components of the income tax provision for the three and nine months ended June 30, 2011 and 2010 are as follows:

 

 

Three months ended

 

Nine months ended

 

June 30,

 

June 30,

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

43,000

 

 

 

$

(627,000

)

 

 

$

727,000

 

 

 

$

(15,000

)

Deferred

 

357,000

 

 

 

345,000

 

 

 

552,000

 

 

 

867,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

400,000

 

 

 

$

(282,000

)

 

 

$

1,279,000

 

 

 

$

852,000

 

 

Barnwell’s effective consolidated income tax rate for the three and nine months ended June 30, 2011, after adjusting (loss) earnings before income taxes for non-controlling interests, was approximately 33% and 75%, respectively, as compared to approximately (881%) and 18% for the three and nine months ended June 30, 2010, respectively.

 

Included in the income tax provision for the three months ended June 30, 2011 is a $116,000 benefit primarily from the lapsing of the statute of limitations for an uncertain tax position related to Canadian income taxes.  In addition, the decrease in stock appreciation rights expense during the period did not have a corresponding tax expense as the related deferred tax asset has a full valuation allowance.  These changes were essentially offset by increases in the effective tax rate due to Canadian income taxes that are not estimated to have a future foreign tax credit benefit for U.S. tax purposes.

 

Included in the income tax provision for the nine months ended June 30, 2011 is a $265,000 benefit primarily from the lapsing of the statute of limitations for uncertain tax positions related to Canadian income taxes.  Offsetting this benefit were increases in the effective tax rate due to the increase in stock appreciation rights expense during the period that did not have a corresponding tax benefit as the related deferred tax asset has a full valuation allowance.  The effective tax rate also increased due to Canadian income taxes that are not estimated to have a future foreign tax credit benefit for U.S. tax purposes.

 

During the three months ended June 30, 2010, the Company recognized a $213,000 income tax benefit related to a change in the estimated benefit from a net operating loss carryback.  The remainder of the tax benefit for the three months ended June 30, 2010 is due primarily to changes to the estimated effective tax rate for the year.  The estimated effective tax rate is dependent upon estimates of year-end operating results and related deferred tax assets and liabilities.  Changes in facts and circumstances and differences between anticipated and actual outcomes of these future tax considerations will have an impact on the estimated effective tax rate for the fiscal year.  The changes in effective tax rate estimates impacting income taxes for the three months ended June 30, 2010 primarily relate to stock appreciation rights and foreign tax credit carryforwards.

 

19



 

Included in the income tax provision for the nine months ended June 30, 2010 is an approximately $1,465,000 benefit from a change in tax law enacted in November 2009 which expanded the number of years Barnwell can carry back U.S. federal income tax losses.  There was no such benefit in the three and nine months ended June 30, 2011 or in the three months ended June 30, 2010.  Partially offsetting this benefit in the nine months ended June 30, 2010 was an increase in deferred income tax expense due to valuation allowances on U.S. deferred tax assets generated during the period.

 

Uncertain tax positions consist primarily of Canadian federal and provincial audit issues that involve transfer pricing adjustments.  In November 2010, the Company settled and paid the province of Alberta’s reassessment of Canadian provincial taxes.  The Alberta provincial reassessment resulted from the Canada Revenue Agency’s examination of the Company’s fiscal 2005 and 2006 Canadian federal returns, which was settled in September 2010.  There was no material difference between the province of Alberta’s reassessment and the related uncertain tax provision previously recorded by the Company.  Because of a lack of clarity and uniformity regarding allowable transfer pricing valuations by differing jurisdictions, it is reasonably possible that the total amount of uncertain tax positions may significantly increase or decrease during the next 12 months, and the estimated range of any such variance is not currently estimable based upon facts and circumstances as of June 30, 2011.

 

Included below is a summary of the tax years, by jurisdiction, that remain subject to examination by taxing authorities at June 30, 2011:

 

Jurisdiction

 

Fiscal Years Open

 

U.S. federal

 

2006, 2008 – 2010

 

Various U.S. states

 

2008 – 2010

 

Canada federal

 

2004 – 2010

 

Various Canadian provinces

 

2004 – 2010

 

 

9.                                    SEGMENT INFORMATION

 

Barnwell operates four segments: 1) exploring for, developing, producing and selling oil and natural gas in Canada (oil and natural gas); 2) investing in land interests in Hawaii (land investment); 3) drilling wells and installing and repairing water pumping systems in Hawaii (contract drilling); and 4) developing homes for sale in Hawaii (residential real estate).

 

20



 

The following table presents certain financial information related to Barnwell’s reporting segments.  All revenues reported are from external customers with no intersegment sales or transfers.

 

 

Three months ended

 

Nine months ended

 

June 30,

 

June 30,

 

2011

 

2010

 

2011

 

2010

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

$

7,559,000

 

 

 

$

5,947,000

 

 

 

$

21,220,000

 

 

 

$

20,650,000

 

Gain from drilling royalty credits

 

98,000

 

 

 

-

 

 

 

1,424,000

 

 

 

-

 

  Oil and natural gas segment total

 

7,657,000

 

 

 

5,947,000

 

 

 

22,644,000

 

 

 

20,650,000

 

Land investment

 

681,000

 

 

 

1,128,000

 

 

 

3,742,000

 

 

 

5,844,000

 

Contract drilling

 

490,000

 

 

 

1,599,000

 

 

 

2,871,000

 

 

 

4,882,000

 

Other

 

143,000

 

 

 

100,000

 

 

 

300,000

 

 

 

313,000

 

Total before interest income

 

8,971,000

 

 

 

8,774,000

 

 

 

29,557,000

 

 

 

31,689,000

 

Interest income

 

18,000

 

 

 

5,000

 

 

 

32,000

 

 

 

15,000

 

Total revenues

 

$

8,989,000

 

 

 

$

8,779,000

 

 

 

$

29,589,000

 

 

 

$

31,704,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depletion, depreciation, and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

$

2,299,000

 

 

 

$

2,030,000

 

 

 

$

6,840,000

 

 

 

$

6,404,000

 

Contract drilling

 

138,000

 

 

 

115,000

 

 

 

423,000

 

 

 

343,000

 

Other

 

24,000

 

 

 

18,000

 

 

 

71,000

 

 

 

70,000

 

Total depletion, depreciation, and amortization

 

$

2,461,000

 

 

 

$

2,163,000

 

 

 

$

7,334,000

 

 

 

$

6,817,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of carrying value of assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land investment

 

$

-

 

 

 

$

-

 

 

 

$

190,000

 

 

 

$

798,000

 

Other

 

-

 

 

 

-

 

 

 

121,000

 

 

 

-

 

Total reduction of carrying value of assets

 

$

-

 

 

 

$

-

 

 

 

$

311,000

 

 

 

$

798,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit (before general and administrative expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas

 

$

2,393,000

 

 

 

$

1,258,000

 

 

 

$

7,359,000

 

 

 

$

6,728,000

 

Land investment

 

681,000

 

 

 

1,128,000

 

 

 

3,552,000

 

 

 

5,046,000

 

Contract drilling

 

(481,000

)

 

 

(335,000

)

 

 

(596,000

)

 

 

336,000

 

Other

 

119,000

 

 

 

82,000

 

 

 

108,000

 

 

 

243,000

 

Total operating profit

 

2,712,000

 

 

 

2,133,000

 

 

 

10,423,000

 

 

 

12,353,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(1,201,000

)

 

 

(1,591,000

)

 

 

(7,334,000

)

 

 

(6,001,000

)

Interest expense

 

(242,000

)

 

 

(326,000

)

 

 

(862,000

)

 

 

(906,000

)

Interest income

 

18,000

 

 

 

5,000

 

 

 

32,000

 

 

 

15,000

 

Earnings before income taxes

 

$

1,287,000

 

 

 

$

221,000

 

 

 

$

2,259,000

 

 

 

$

5,461,000

 

 

21



 

10.                            ACCUMULATED OTHER COMPREHENSIVE INCOME

 

The components of accumulated other comprehensive income, net of taxes, at June 30, 2011 and September 30, 2010 are as follows:

 

 

June 30,

 

September 30,

 

2011

 

2010

 

 

 

 

 

 

 

 

Foreign currency translation

 

$

5,892,000

 

 

 

$

3,539,000

 

Retirement plans liability

 

(3,300,000

)

 

 

(3,490,000

)

 

 

 

 

 

 

 

 

Accumulated other comprehensive income

 

$

2,592,000

 

 

 

$

49,000

 

 

11.                            FAIR VALUE OF FINANCIAL INSTRUMENTS

 

The carrying values of cash and cash equivalents, restricted cash, accounts receivable, accounts payable, accrued liabilities and payables to joint interest owners approximate their fair values due to the short-term nature of the instruments.  The carrying value of long-term debt approximates fair value as the terms approximate current market terms for similar debt instruments of comparable risk and maturities.

 

12.                            FAIR VALUE MEASUREMENTS

 

Barnwell does not have any assets and liabilities that are required to be remeasured on a recurring basis.

 

Certain of our assets and liabilities are reported at fair value in the accompanying balance sheets on a nonrecurring basis; that is, the assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances.  The following table provides carrying value and fair value measurement information for nonrecurring fair value measurements recorded during the nine months ended June 30, 2011 and 2010 (there were no nonrecurring fair value measurements recorded for such assets and liabilities during the three months ended June 30, 2011 or 2010):

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

 

 

Carrying

 

Quoted

 

Significant

 

 

 

Total Reduction of

 

 

 

Amount

 

Prices in

 

Other

 

Significant

 

Carrying Value

 

 

 

as of

 

Active

 

Observable

 

Unobservable

 

for the

 

 

 

June 30,

 

Markets

 

Inputs

 

Inputs

 

nine months ended

 

 

 

2011

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

June 30, 2011

 

Investment in residential parcels *

 

$ 2,830,000

 

$   -

 

$ 2,830,000

 

$        -

 

$ 190,000

 

Investment in joint ventures *

 

$ 1,754,000

 

$   -

 

$        -

 

$1,754,000

 

$ 121,000

 

 

22



 

 

 

 

 

Fair Value Measurements Using:

 

 

 

 

 

Carrying

 

Quoted

 

Significant

 

 

 

Total Reduction of

 

 

 

Amount

 

Prices in

 

Other

 

Significant

 

Carrying Value

 

 

 

as of

 

Active

 

Observable

 

Unobservable

 

for the

 

 

 

June 30,

 

Markets

 

Inputs

 

Inputs

 

nine months ended

 

 

 

2010

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

June 30, 2010

 

Investment in residential parcels *

 

$ 3,800,000

 

$  -

 

$ 3,800,000

 

$       -

 

$ 798,000

 

_________________

*          The fair values included in the tables above represent only those assets whose carrying values were adjusted to fair value in each respective period.

 

In determining the fair value of Barnwell’s investment in residential parcels, prices for comparable sales transactions were used by an independent real estate consulting and appraisal firm to estimate fair value.  Such fair value measurements have been classified as Level 2 valuations.

 

Kona Village Resort sustained considerable damage as a result of the March 11, 2011 tsunami generated by a 9.0-magnitude earthquake that took place off the coast of Japan and subsequently announced it would close indefinitely and lay off its employees.  As a result of the resort’s shutdown, Barnwell determined that the fair value of its investment in Kona Village Resort was zero and wrote off its investment in Kona Village Investors, LLC.

 

13.                            INFORMATION RELATING TO THE CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

Nine months ended

 

June 30,

 

2011

 

2010

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest

 

$

742,000

 

 

 

$

862,000

 

Income taxes

 

$

1,564,000

 

 

 

$

435,000

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

 

Long-term debt borrowings refinanced

 

$

12,500,000

 

 

 

$

-

 

 

During the nine months ended June 30, 2010, 12,300 stock options were exercised by tendering 5,000 shares of Barnwell stock at a market value of $4.84 per share, resulting in a $6,000 increase in common stock, an $18,000 increase in additional paid-in capital and a $24,000 increase in treasury stock.

 

Capital expenditure accruals related to oil and natural gas exploration and development increased $1,599,000 and $573,000 during the nine months ended June 30, 2011 and 2010, respectively.  Additionally, during the nine months ended June 30, 2011 and 2010, capital expenditure accruals related to oil and natural gas asset retirement obligations increased $126,000 and $55,000, respectively.

 

23



 

ITEM 2.                                      MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Cautionary Statement Relevant to Forward-Looking Information

For the Purpose Of “Safe Harbor” Provisions Of The

Private Securities Litigation Reform Act of 1995

 

This Form 10-Q, and the documents incorporated herein by reference, contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. A forward-looking statement is one which is based on current expectations of future events or conditions and does not relate to historical or current facts. These statements include various estimates, forecasts, projections of Barnwell’s future performance, statements of Barnwell’s plans and objectives, and other similar statements. Forward-looking statements include phrases such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “predicts,” “estimates,” “assumes,” “projects,” “may,” “will,” “will be,” “should,” or similar expressions. Although Barnwell believes that its current expectations are based on reasonable assumptions, it cannot assure that the expectations contained in such forward-looking statements will be achieved. Forward-looking statements involve risks, uncertainties and assumptions which could cause actual results to differ materially from those contained in such statements. The risks, uncertainties and other factors that might cause actual results to differ materially from Barnwell’s expectations are set forth in the “Forward-Looking Statements” and “Risk Factors” sections of Barnwell’s Annual Report on Form 10-K for the year ended September 30, 2010. Investors should not place undue reliance on these forward-looking statements, as they speak only as of the date of filing of this Form 10-Q, and Barnwell expressly disclaims any obligation or undertaking to publicly release any updates or revisions to any forward-looking statements contained herein.

 

 

Critical Accounting Policies and Estimates

 

Management has determined that our most critical accounting policies and estimates are those related to the evaluation of recoverability of assets, depletion of our oil and natural gas properties, income taxes and asset retirement obligation which are discussed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2010. There have been no significant changes to these critical accounting policies and estimates during the three and nine months ended June 30, 2011. We continue to monitor our accounting policies to ensure proper application of current rules and regulations.

 

 

Impact of Recently Issued Accounting Standards on Future Filings

 

None

 

 

Overview

 

Barnwell is engaged in the following lines of business: 1) exploring for, developing, producing and selling oil and natural gas in Canada (oil and natural gas segment), 2) investing in land interests in Hawaii (land investment segment), 3) drilling wells and installing and repairing water pumping systems in Hawaii (contract drilling segment), and 4) developing homes for sale in Hawaii (residential real estate segment).

 

24



 

Oil and Natural Gas Segment

 

Barnwell is involved in the acquisition, exploration and development of oil and natural gas properties in Canada where we initiate and participate in exploratory and developmental operations for oil and natural gas on property in which we have an interest, and evaluate proposals by third parties with regard to participation in such exploratory and developmental operations elsewhere.

 

Land Investment Segment

 

The land investment segment is comprised of the following three components:

 

1) Barnwell owns a 77.6% controlling interest in Kaupulehu Developments, a Hawaii general partnership which owns interests in leasehold land for property located approximately six miles north of the Kona International Airport in the North Kona District of the island of Hawaii, adjacent to Hualalai Resort at Historic Ka’upulehu, between the Queen Kaahumanu Highway and the Pacific Ocean. Kaupulehu Developments’ interests include the following:

 

·           The right to receive payments from WB KD Acquisition, LLC (“WB”) and WB KD Acquisition II, LLC (“WBKD”), entities not affiliated with Barnwell and its subsidiaries, resulting from the sale of lots and/or residential units within approximately 870 acres of the Kaupulehu Lot 4A area by WB and WBKD in two increments (“Increment I” and “Increment II”). Increment I is an area planned for approximately 80 single-family lots and a beach club on the portion of the property bordering the Pacific Ocean. The purchasers of the 80 single-family lots will have the right to apply for membership in the Kuki’o Golf and Beach Club, which is located adjacent to and south of the Four Seasons Resort Hualalai at Historic Ka’upulehu. Increment II is the remaining portion of the approximately 870-acre property and is zoned for single-family and multi-family residential units and a golf course and clubhouse. Increment II is currently planned for approximately 400 residential units; and

 

·           Approximately 1,000 acres of vacant leasehold land zoned conservation in the Kaupulehu Lot 4C area located adjacent to the 870-acre Lot 4A described above. Kaupulehu Developments has an agreement which provides WB and/or WBKD the exclusive right to negotiate with Kaupulehu Developments with respect to these 1,000 acres. This right expires in June 2015 or in June 2013 if WB and/or WBKD have not completed all environmental assessments and surveys reasonably required to support a petition to the Hawaii State Land Use Commission for reclassification of the 1,000 acres.

 

2) Barnwell owns an 80% controlling interest in Kaupulehu 2007, LLLP (“Kaupulehu 2007”), a Hawaii limited liability limited partnership. Kaupulehu 2007 owns two residential parcels in the Kaupulehu area.

 

25



 

3) Barnwell, through wholly-owned Kaupulehu Mauka Investors, LLC, owns acquisition rights as to 14 lots within agricultural-zoned leasehold land in the upland area of Kaupulehu (“Mauka Lands”) situated between the Queen Kaahumanu Highway and the Mamalahoa Highway at Kaupulehu, on the island of Hawaii. The acquisition rights give Barnwell the right to acquire 14 residential lots, currently estimated to be two to five acres in size, which may be developed on the Mauka Lands. These lands are currently classified as agricultural by the state of Hawaii and, accordingly, the developer of these lands will need to pursue both state and county of Hawaii approvals for reclassification and rezoning to permit the development of residential lots and negotiate development terms.

 

Contract Drilling Segment

 

Barnwell drills water, water monitoring and geothermal wells and installs and repairs water pumping systems in Hawaii. Contract drilling results are highly dependent upon the quantity, dollar value and timing of contracts awarded by governmental and private entities and can fluctuate significantly.

 

Residential Real Estate Segment

 

Barnwell, through its 80%-owned real estate joint venture, Kaupulehu 2007, constructs and sells luxury single-family homes. Kaupulehu 2007 owns two luxury residences that are available for sale. Kaupulehu 2007 does not currently have any homes under construction.

 

Investment in Joint Ventures

 

Kaupulehu Investors, LLC, a limited liability company 80%-owned by Barnwell, owns 1.5% passive minority interests in Hualalai Investors JV, LLC and Hualalai Investors II, LLC, owners of Hualalai Resort, and a 1.5% passive minority interest in Kona Village Investors, LLC, owner of Kona Village Resort.

 

 

Business Environment

 

Our operations are located in Canada and in the state of Hawaii. Accordingly, our business performance is directly affected by macroeconomic conditions in those areas, as well as general economic conditions of the U.S. domestic and world economies. Current global economic conditions differentiate recent times from years past, and sluggish demand continues to impact all of the Company’s segments in both Hawaii and Canada.

 

Oil and Natural Gas Segment

 

Our revenue, profitability, and future rate of growth are substantially dependent on existing oil and natural gas prices. Historically, oil and natural gas prices have been extremely volatile. Natural gas prices for Barnwell, based on quarterly averages during the three years ended June 30, 2011, have ranged from a low of $2.70 per thousand cubic feet (the average price for the quarter ended September 30, 2009) to a high of $7.92 per thousand cubic feet (the average price for the quarter ended September 30, 2008). Oil prices for Barnwell, based on quarterly averages for the period discussed above, ranged from a low of $35.20 per barrel (the average price for the quarter ended March 31, 2009) to a high of $111.68 per barrel (the average price for the quarter ended September 30, 2008). Declines in oil and natural gas prices could have a material adverse effect on our financial condition, results of operations, liquidity and cash flows.

 

26



 

Land Investment and Residential Real Estate Segments

 

The economic recession has caused real estate sales prices and activity within the Kaupulehu area to decrease significantly. Real estate sales results in the area near Kaupulehu continue to be mixed, with sporadic activity and wide variations in sales prices. If future real estate activity in the Kaupulehu and surrounding areas is lower than management’s current expectations, our operating results, financial condition, liquidity and cash flows could be adversely affected.

 

Kaupulehu 2007’s two luxury homes are complete and available for sale. One home is a fully furnished 5-bedroom, 6.5-bath ranch-style home, 6,337 square feet in size and is currently listed for sale for $7,950,000. The second home, currently unfurnished, is of similar design, 6,275 square feet in size and is available for sale for $7,650,000.

 

Our ability to achieve our expectations regarding the sale of the completed residences and/or lots held for investment is contingent upon the strength of the luxury real estate market. Actual future results could be lower than our current estimates. Barnwell will have continuing cash outflows such as debt repayments, interest, maintenance, property taxes, and other holding costs until the homes and lots are sold.

 

Contract Drilling Segment

 

Demand for water well drilling and/or pump installation and repair services is volatile and dependent upon land development activities within the state of Hawaii. The latest State of Hawaii Department of Business, Economic Development and Tourism (“DBEDT”) report shows Hawaii’s construction industry experienced declines in the early part of 2011 with decreases in the number and value of permits and government contracts awarded, as well as decreases in construction jobs.

 

Investment in Joint Ventures

 

According to DBEDT, signs are pointing to economic recovery at a slow and gradual pace. However, these estimates are cautiously optimistic and depend greatly on the recovery of both the national and international economies, especially the Japanese economy. The recent Japan earthquake and resulting tsunami and nuclear crisis have had and will continue to have negative impacts on tourism in Hawaii, which relies heavily on Japanese visitors, for the foreseeable future. Both Hualalai Resort and Kona Village Resort sustained considerable damage from the tsunami that hit Hawaii. Hualalai Resort reopened on May 1, 2011 after a shutdown to repair the damaged areas and Kona Village Resort has closed indefinitely. As a result of Kona Village’s closure, we wrote off our remaining investment in Kona Village Investors, LLC during the second quarter of fiscal 2011.

 

 

Results of Operations

 

Summary

 

Net earnings attributable to Barnwell for the three months ended June 30, 2011 totaled $802,000, a $488,000 increase from net earnings of $314,000 for the three months ended June 30, 2010. This increase was largely attributable to the following items:

 

·           A $1,135,000 increase in oil and natural gas segment operating profit, before taxes, primarily due to higher oil and natural gas liquids prices and higher oil production; and

 

27



 

·           A $639,000 decrease in stock appreciation rights expense due to a decrease in Barnwell’s stock price; stock appreciation rights expense decreased $945,000 in the current year’s quarter as compared to a $306,000 decrease in the prior year’s comparable quarter.

 

·           The increases in net earnings above were partially offset by a $447,000 decrease in land investment segment operating profit due to decreased receipts of percentage of sales payments resulting primarily from decreased residential lot sales by the developer of the project; and a $146,000 decrease in contract drilling operating results, before income taxes, due to fewer well drilling contracts, lower well drilling contract values and margins, and unforeseen difficulties experienced on certain contracts in the current year period.

 

Net earnings attributable to Barnwell for the nine months ended June 30, 2011 totaled $424,000, a $3,332,000 decrease from net earnings of $3,756,000 for the nine months ended June 30, 2010. This decrease was largely attributable to the following items:

 

·         The prior year period included a $1,465,000 current income tax benefit from legislation which expanded the number of years Barnwell can carry back U.S. federal income tax losses;

 

·         A $1,494,000 decrease in land investment segment operating profit due to decreased receipts of percentage of sales payments resulting from decreased residential lot sales by the developer of the project, partially offset by a $608,000 decrease in the reduction of the carrying value of investments in residential parcels;

 

·         A $1,061,000 increase in stock appreciation rights expense due to an increase in Barnwell’s stock price;

 

·         A $932,000 decrease in contract drilling operating results, before income taxes, due to fewer well drilling contracts, lower well drilling contract values and margins, and unforeseen difficulties experienced on certain contracts in the current year period; and

 

·         An increase in the effective tax rate as U.S. deferred tax assets generated during the current year period are estimated to have no tax benefit.

 

·         The decreases in net earnings above were partially offset by a $1,424,000 gain from third-party drilling royalty credits purchased during the nine months ended June 30, 2011 as compared to no such credits purchased during the same period of the prior year.

 

General

 

In addition to U.S. operations, Barnwell conducts operations in Canada. Therefore, Barnwell is subject to foreign currency translation and transaction gains and losses due to fluctuations of the exchange rates between the Canadian dollar and the U.S. dollar. The impact of fluctuations of the exchange rates between the Canadian dollar and the U.S. dollar may be material from period to period. Barnwell cannot accurately predict future fluctuations between the Canadian and U.S. dollar.

 

28



 

The average exchange rate of the Canadian dollar to the U.S. dollar increased 6% and 5% in the three and nine months ended June 30, 2011, respectively, as compared to the same periods in the prior year, and the exchange rate of the Canadian dollar to the U.S. dollar increased 1% and 7% at June 30, 2011 as compared to March 31, 2011 and September 30, 2010, respectively. Accordingly, the assets, liabilities, stockholders’ equity and revenues and expenses of Barnwell’s subsidiaries operating in Canada have been adjusted to reflect the change in the exchange rates. Barnwell’s Canadian dollar assets are greater than its Canadian dollar liabilities; therefore, increases or decreases in the value of the Canadian dollar to the U.S. dollar generate other comprehensive income or losses, respectively. Other comprehensive income and losses are not included in net earnings. The other comprehensive income due to foreign currency translation adjustments, net of taxes, for the three months ended June 30, 2011 was $150,000, a $1,859,000 increase from the $1,709,000 other comprehensive loss due to foreign currency translation adjustments, net of taxes, for the same period in the prior year. The other comprehensive income due to foreign currency translation adjustments, net of taxes, for the nine months ended June 30, 2011 was $2,353,000, a $2,032,000 increase from the $321,000 other comprehensive income due to foreign currency translation adjustments, net of taxes, for the same period in the prior year. There were no taxes on other comprehensive income due to foreign currency translation adjustments in the three and nine months ended June 30, 2011 and 2010 due to a full valuation allowance on the related deferred tax asset.

 

Oil and natural gas revenues

 

The following tables set forth Barnwell’s average prices per unit of production and net production volumes for the three and nine months ended June 30, 2011 as compared to the same periods of the prior year. Production amounts reported are net of royalties.

 

 

 

Average Price Per Unit

 

 

 

Three months ended

 

 

 

 

 

 

 

June 30,

 

Increase

 

 

 

2011

 

2010

 

$

 

%

 

Natural Gas (Mcf)*

 

$    3.52

 

 

$    3.46

 

 

$    0.06

 

 

2%

 

Oil (Bbls)**

 

$  98.03

 

 

$  69.59

 

 

$  28.44

 

 

41%

 

Liquids (Bbls)**

 

$  56.95

 

 

$  40.88

 

 

$  16.07

 

 

39%

 

 

 

 

Average Price Per Unit

 

 

 

Nine months ended

 

Increase

 

 

 

June 30,

 

(Decrease)

 

 

 

2011

 

2010

 

$

 

%

 

Natural Gas (Mcf)*

 

$    3.40

 

 

$    4.00

 

 

$   (0.60

)

 

(15%)

 

Oil (Bbls)**

 

$  84.89

 

 

$  70.06

 

 

$  14.83

 

 

21% 

 

Liquids (Bbls)**

 

$  48.39

 

 

$  40.32

 

 

$    8.07

 

 

20% 

 

 

 

 

Net Production

 

 

 

Three months ended

 

Increase

 

 

 

June 30,

 

(Decrease)

 

 

 

2011

 

2010

 

Units

 

%

 

Natural Gas (Mcf)*

 

663,000

 

 

724,000

 

 

(61,000

)

 

(8%)

 

Oil (Bbls)**

 

39,000

 

 

32,000

 

 

7,000

 

 

22% 

 

Liquids (Bbls)**

 

21,000

 

 

24,000

 

 

(3,000

)

 

(13%)

 

 

 

 

Net Production

 

 

 

Nine months ended

 

Increase

 

 

 

June 30,

 

(Decrease)

 

 

 

2011

 

2010

 

Units

 

%

 

Natural Gas (Mcf)*

 

2,219,000

 

 

2,340,000

 

 

(121,000

)

 

(5%)

 

Oil (Bbls)**

 

113,000

 

 

102,000

 

 

11,000

 

 

11% 

 

Liquids (Bbls)**

 

71,000

 

 

76,000

 

 

(5,000

)

 

(7%)

 

 


*      Mcf = 1,000 cubic feet. Natural gas price per unit is net of pipeline charges.

**   Bbl = stock tank barrel equivalent to 42 U.S. gallons

 

29



 

Effective January 1, 2011, the Government of Alberta modified Alberta’s royalty framework. The modified framework reduced the maximum royalty rate for oil and natural gas production from 50% to 40% and 36%, respectively.

 

Oil and natural gas revenues increased $1,612,000 (27%) for the three months ended June 30, 2011, as compared to the same period in the prior year, primarily due to increases in oil and natural gas liquids prices, which increased 41% and 39%, respectively, and a 22% increase in net oil production, as compared to the same period in the prior year. The increase was partially offset by an 8% decrease in net natural gas production as compared to the same period in the prior year.

 

Oil and natural gas revenues increased $570,000 (3%) for the nine months ended June 30, 2011, as compared to the same period in the prior year, primarily due to increases in oil and natural gas liquids prices, which increased 21% and 20%, respectively, as compared to the same period in the prior year, and an 11% increase in net oil production. The increase was partially offset by decreases in natural gas prices and production which declined 15% and 5%, respectively, as compared to the same period in the prior year.

 

The increases in net oil production were due partly to increased activity and production from newer properties partially offset by natural declines in production from older properties. Also contributing to the increases in net production were lower royalty rates on certain high production rate properties resulting from the aforementioned modification to the royalty framework effective January 1, 2011. The decreases in royalty rates due to the modified royalty framework were partially offset by increased royalty rates due to higher oil prices. Gross oil production for the three and nine months ended June 30, 2011 increased 6% and 8%, respectively, as compared to the same periods in the prior year.

 

Natural gas prices increased 2% and decreased 15% during the three and nine months ended June 30, 2011, respectively, as compared to the same periods in the prior year, and net natural gas production decreased 8% and 5% during the three and nine months ended June 30, 2011, respectively, as compared to the same periods in the prior year. Gross natural gas production for the three and nine months ended June 30, 2011 decreased 19% and 13%, respectively, as compared to the same periods in the prior year. The decreases in production were primarily due to natural declines, including the Dunvegan property. The decrease in production at the Dunvegan property was also attributable to a longer Dunvegan plant and pipeline maintenance shutdown, which occurs on an annual basis typically in May or June, as compared to the same periods in the prior year. The decreases in net production were partially offset by lower royalty rates resulting from the aforementioned modification to the royalty framework effective January 1, 2011 and by lower royalty rates due to lower natural gas prices.

 

30



 

Oil and natural gas operating expenses

 

Oil and natural gas operating expenses increased $306,000 (12%) and $927,000 (12%) for the three and nine months ended June 30, 2011, respectively, as compared to the same periods in the prior year, due primarily to higher workover activity and repairs in the Dunvegan field and older fields due to corrosion and aging.  Also contributing to the increases were increases of 6% and 5% in the average exchange rate of the Canadian dollar to the U.S. dollar for the three and nine months ended June 30, 2011, respectively.

 

Sale of development rights and Sale of interest in leasehold land

 

Kaupulehu Developments received its final development rights option payment in December 2010.  Revenues related to sales of development rights under option for the nine months ended June 30, 2011 and 2010 are summarized as follows:

 

 

 

Nine months ended

 

 

June 30,

 

 

 

2011

 

 

 

2010

 

Sale of development rights under option:

 

 

 

 

 

 

 

 

Proceeds

 

 

$

2,656,000

 

 

 

$

2,656,000

 

Fees

 

 

(159,000

)

 

 

(159,000

)

Revenues - sale of development rights, net

 

 

$

2,497,000

 

 

 

$

2,497,000

 

 

There were no sales of development rights in the three months ended June 30, 2011 and 2010.

 

All capitalized costs associated with Kaupulehu Developments’ development rights were expensed in previous years.  There are no more development rights options outstanding as of June 30, 2011.

 

The following table summarizes the percentage of sales payment revenues received from WB for the three and nine months ended June 30, 2011 and 2010:

 

 

Three months ended

 

Nine months ended

 

 

June 30,

 

June 30,

 

 

 

2011

 

 

2010

 

 

 

2011

 

 

 

2010

 

 

Sale of interest in leasehold land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

$

725,000

 

 

 

$

1,200,000

 

 

 

$

1,325,000

 

 

 

$

3,560,000

 

 

Fees

 

 

(44,000

)

 

 

 

(72,000

)

 

 

 

(80,000

)

 

 

 

(213,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues - sale of interest in leasehold land, net

 

$

681,000

 

 

 

$

1,128,000

 

 

 

$

1,245,000

 

 

 

$

3,347,000

 

 

 

WB sold two and three ocean front single-family lots in Increment I during the three and nine months ended June 30, 2011, respectively, and paid Kaupulehu Developments percentage of sales payments totaling $725,000 and $1,325,000, respectively.  WB sold three and nine ocean front single-family lots in the three and nine months ended June 30, 2010, respectively, and paid Kaupulehu Developments percentage of sales payments totaling $1,200,000 and $3,560,000, respectively.  As of June 30, 2011, 22 of the 23 ocean front lots and seven of the 15 ocean view lots in Phase I of Increment I have been sold.  Forty-two single-family lots are planned for Phase II of Increment I, for a total of 80 single-family lots planned for Increment I.  The Company cannot predict when WB will complete the single-family lots in Phase II of Increment I and be permitted to begin marketing them.  There is no assurance with regards to the amounts of future payments to be received.

 

31



 

Contract drilling

 

Contract drilling revenues and contract drilling costs decreased $1,109,000 (69%) and $986,000 (54%), respectively, for the three months ended June 30, 2011, as compared to the same period in the prior year.  The contract drilling segment generated a $481,000 operating loss before general and administrative expenses in the three months ended June 30, 2011, an increase of $146,000 in losses as compared to the $335,000 operating loss generated during the same period of the prior year. Contract drilling revenues and contract drilling costs decreased $2,011,000 (41%) and $1,159,000 (28%), respectively, for the nine months ended June 30, 2011, as compared to the same period in the prior year.  The contract drilling segment generated a $596,000 operating loss before general and administrative expenses in the nine months ended June 30, 2011, a decrease of $932,000 as compared to the $336,000 operating profit generated during the same period of the prior year.  The decreases in operating results were due to fewer well drilling contracts, lower well drilling contract amounts and margins, and unforeseen difficulties experienced on certain contracts in the current year periods.

 

Contract drilling revenues and costs are not seasonal in nature, but can fluctuate significantly based on the awarding and timing of contracts, which are determined by contract drilling customer demand.  Management currently estimates that well drilling activity for the remainder of fiscal 2011 will be lower than the same period of the prior year based upon contracts in backlog and the uncertainty of future job availability.  The contract drilling segment has no water well drilling jobs in backlog other than those jobs in progress as of June 30, 2011.

 

Gain from drilling royalty credits

 

The gains from drilling royalty credits of $98,000 and $1,424,000 for the three and nine months ended June 30, 2011, respectively, were due to the purchase of third-party drilling royalty credits by the oil and natural gas segment for less than par value; no third-party drilling royalty credits were purchased during the three and nine months ended June 30, 2010.  Under a temporary incentive program, the Canadian province of Alberta provided a temporary drilling royalty credit based on a fixed dollar amount per meter drilled to eligible companies which drill new conventional oil and natural gas wells on Alberta crown lands.  Certain companies have earned drilling royalty credits which are in excess of a formulaic maximum based upon royalties paid, which results in such companies being unable to fully claim their drilling royalty credits.  Other companies who have had limited drilling activity have generated drilling royalty credits that are cumulatively less than the formulaic maximum.  Barnwell successfully acquired drilling royalty credits for less than par value from entities with excess drilling royalty credits allowing Barnwell to realize these gains.  The drilling royalty credit program has ended and in the absence of legislation to renew the program, gains from purchased drilling royalty credits will not occur in future periods.

 

General and administrative expenses

 

General and administrative expenses decreased $390,000 (25%) for the three months ended June 30, 2011, as compared to the same period in the prior year.  The decrease was primarily attributable to a $639,000 decrease in stock appreciation rights expense due to fluctuations in Barnwell’s stock price and a realized foreign currency transaction gain as a result of a debt repayment of $119,000.  The decrease was partially offset by a $183,000 increase in compensation costs and a $130,000 increase in professional services.

 

32



 

General and administrative expenses increased $1,333,000 (22%) for the nine months ended June 30, 2011, as compared to the same period in the prior year.  The increase was primarily attributable to a $1,061,000 increase in stock appreciation rights expense due to fluctuations in Barnwell’s stock price and a $421,000 increase in compensation costs.  The increase was partially offset by a $192,000 decrease in expenses related the Company’s investment in joint ventures.

 

Depletion, depreciation, and amortization

 

Depletion, depreciation, and amortization increased $298,000 (14%) and $517,000 (8%) for the three and nine months ended June 30, 2011, respectively, as compared to the same periods in the prior year.  The increases were primarily due to 11% and 5% increases in the depletion rate, and 6% and 5% increases in the average exchange rate of the Canadian dollar to the U.S. dollar, for the three and nine months ended June 30, 2011, respectively.  The increases were partially offset by 4% decreases in net production in Mcf equivalent for the three and nine months ended June 30, 2011.

 

Reduction of carrying value of assets

 

The reduction of carrying value of assets decreased $487,000 (61%) for the nine months ended June 30, 2011, as compared to the same period in the prior year.

 

As a result of changes in real estate sales prices and activity in the area where Barnwell’s investment in residential parcels is located, Barnwell determined that reductions of the carrying value of its investment in residential parcels were necessary.  During the nine months ended June 30, 2011 and 2010, Barnwell recorded writedowns of $190,000 and $798,000, respectively.  No reduction was necessary during the three months ended June 30, 2011 or 2010.

 

Kona Village Resort sustained considerable damage as a result of the March 11, 2011 tsunami generated by a 9.0-magnitude earthquake that took place off the coast of Japan and subsequently announced it would close indefinitely and lay off its employees.  As a result of the resort’s shutdown, Barnwell determined a write-off of its remaining investment in Kona Village Investors, LLC was necessary.  The write-off totaled $121,000 for the nine months ended June 30, 2011.  No reduction was necessary during the three and nine months ended June 30, 2010.

 

Income taxes

 

Barnwell’s effective consolidated income tax rate for the three and nine months ended June 30, 2011, after adjusting (loss) earnings before income taxes for non-controlling interests, was approximately 33% and 75%, respectively, as compared to approximately (881%) and 18% for the three and nine months ended June 30, 2010, respectively.

 

Included in the income tax provision for the three months ended June 30, 2011 is a $116,000 benefit primarily from the lapsing of the statute of limitations for an uncertain tax position related to Canadian income taxes.  In addition, the decrease in stock appreciation rights expense during the period did not have a corresponding tax expense as the related deferred tax asset has a full valuation allowance.  These changes were essentially offset by increases in the effective tax rate due to Canadian income taxes that are not estimated to have a future foreign tax credit benefit for U.S. tax purposes.

 

33



 

Included in the income tax provision for the nine months ended June 30, 2011 is a $265,000 benefit primarily from the lapsing of the statute of limitations for uncertain tax positions related to Canadian income taxes.  Offsetting this benefit were increases in the effective tax rate due to the increase in stock appreciation rights expense during the period that did not have a corresponding tax benefit as the related deferred tax asset has a full valuation allowance.  The effective tax rate also increased due to Canadian income taxes that are not estimated to have a future foreign tax credit benefit for U.S. tax purposes.

 

During the three months ended June 30, 2010, the Company recognized a $213,000 income tax benefit related to a change in the estimated benefit from a net operating loss carryback.  The remainder of the tax benefit for the three months ended June 30, 2010 is due primarily to changes to the estimated effective tax rate for the year.  The estimated effective tax rate is dependent upon estimates of year-end operating results and related deferred tax assets and liabilities.  Changes in facts and circumstances and differences between anticipated and actual outcomes of these future tax considerations will have an impact on the estimated effective tax rate for the fiscal year.  The changes in effective tax rate estimates impacting income taxes for the three months ended June 30, 2010 primarily relate to stock appreciation rights and foreign tax credit carryforwards.

 

Included in the income tax provision for the nine months ended June 30, 2010 is an approximately $1,465,000 benefit from a change in tax law enacted in November 2009 which expanded the number of years Barnwell can carry back U.S. federal income tax losses.  There was no such benefit in the three and nine months ended June 30, 2011 or in the three months ended June 30, 2010.  Partially offsetting this benefit in the nine months ended June 30, 2010 was an increase in deferred income tax expense due to valuation allowances on U.S. deferred tax assets generated during the period.

 

Uncertain tax positions consist primarily of Canadian federal and provincial audit issues that involve transfer pricing adjustments.  In November 2010, the Company settled and paid the province of Alberta’s reassessment of Canadian provincial taxes.  The Alberta provincial reassessment resulted from the Canada Revenue Agency’s examination of the Company’s fiscal 2005 and 2006 Canadian federal returns, which was settled in September 2010.  There was no material difference between the province of Alberta’s reassessment and the related uncertain tax provision previously recorded by the Company.  Because of a lack of clarity and uniformity regarding allowable transfer pricing valuations by differing jurisdictions, it is reasonably possible that the total amount of uncertain tax positions may significantly increase or decrease during the next 12 months, and the estimated range of any such variance is not currently estimable based upon facts and circumstances as of June 30, 2011.

 

Net earnings attributable to non-controlling interests

 

Earnings and losses attributable to non-controlling interests represent the non-controlling interests’ share of revenues and expenses related to the various partnerships and joint ventures in which Barnwell has interests.

 

Net earnings attributable to non-controlling interests decreased $104,000 (55%) for the three months ended June 30, 2011, as compared to the same period in the prior year, due primarily to impacts to non-controlling interests of a decrease in revenues reported by the land investment segment in the current quarter as compared to the same period in the prior year.

 

34



 

Net earnings attributable to non-controlling interests decreased $297,000 (35%) for the nine months ended June 30, 2011, as compared to the same period in the prior year, due primarily to impacts to non-controlling interests of lower revenues reported by the land investment segment, partially offset by a smaller reduction of the carrying value of Barnwell’s investment in residential parcels in the current year period as compared to the prior year period.

 

Liquidity and Capital Resources

 

Barnwell’s primary sources of liquidity are cash on hand, cash flows from operations, land investment segment proceeds and available credit.  At June 30, 2011, Barnwell had $16,769,000 in cash and cash equivalents, $7,295,000 in working capital, and approximately $8,740,000 of available credit under its credit facility with its Canadian bank.  Barnwell’s future liquidity and ability to fund capital expenditures is dependent upon operating cash flows, existing working capital, available credit under its credit facility with its Canadian bank, and its ability to access debt markets.

 

Cash Flows

 

Cash flows provided by operations totaled $13,854,000 for the nine months ended June 30, 2011, as compared to $6,899,000 of cash flows provided by operations for the same period in the prior year.  The $6,955,000 increase was primarily due to changes in working capital.

 

Net cash used in investing activities totaled $5,638,000 during the nine months ended June 30, 2011, as compared to $2,781,000 of cash flows provided by investing activities during the same period of the prior year.  The $8,419,000 change was primarily attributable to a $5,514,000 increase in capital expenditures due to higher oil and natural gas capital expenditures and the purchase of an office in New York City by a subsidiary of the Company, and a $2,102,000 decrease in proceeds from land investment segment sales during the nine months ended June 30, 2011, as compared to the same period of the prior year.

 

Cash flows used in financing activities totaled $2,281,000 for the nine months ended June 30, 2011, as compared to $5,011,000 of cash flows used in financing activities during the same period of the prior year.  The $2,730,000 decrease is primarily due to a $2,742,000 decrease in debt repayments in the current year period as compared to the comparable prior year period.

 

Credit Arrangements

 

In April 2011, Barnwell’s credit facility at Royal Bank of Canada, a Canadian bank, was renewed through April 2012 for $20,000,000 Canadian dollars, unchanged from the prior year amount, or approximately US$20,740,000 at the June 30, 2011 exchange rate of 1.0370.  Borrowings under this facility were US$12,000,000 and unused credit available under this facility was approximately US$8,740,000 at June 30, 2011.  The interest rate on the facility at June 30, 2011 was 2.9%.  The renewed facility is available in U.S. dollars at the London Interbank Offer Rate plus 2.75%, at the Royal Bank U.S. base rate plus 1.75%, or in Canadian dollars at the Royal Bank prime rate plus 1.75%.  A standby fee of 0.6875% per annum is charged on the unused facility balance.  Additionally, Barnwell paid a fee of $31,000 in April 2011 to renew the facility.

 

35



 

On March 28, 2011, Barnwell, through its 80%-owned real estate joint venture, Kaupulehu 2007, refinanced its real estate loan with a new lender.  The loan is a non-revolving seven year term loan with interest rates that adjust annually.  Principal and interest are paid monthly and are determined based on a loan amortization schedule.

 

Monthly payments of principal and interest are due on the first day of each month beginning from May 2011 and will change as a result of a change in the interest rate, the sale of a house or the sale of a residential parcel.  The monthly payment for the first year, based on a seven-year amortization schedule, is approximately $169,000 and the interest rate for the first year is 3.67%.  After the first year, the interest rate will adjust for each of the remaining six 1-year periods of the loan term.  The interest rate will be the lender’s then prevailing interest rate for similarly priced commercial mortgage loans or a floating rate equal to the lender’s base rate.  Kaupulehu 2007 paid a $32,000 fee to refinance the loan.  Any unpaid principal balance and accrued interest will be due and payable on April 1, 2018.

 

The loan is collateralized by, among other things, a first mortgage on the four lots together with all improvements thereon.  Kaupulehu 2007 will be required to make a principal payment upon the sale of a house or a residential parcel in the amount of the net sales proceeds of the house or residential parcel; the loan agreement defines net sales proceeds as the gross sales proceeds for the house or residential parcel, less reasonable commissions and normal closing costs.

 

The loan agreement contains provisions requiring us to maintain compliance with certain covenants including a debt service coverage ratio of not less than 1.20 to 1, a total liabilities to consolidated tangible net worth ratio not to exceed 1.85 to 1, and a maximum loan to value ratio.

 

Oil and Natural Gas and Other Capital Expenditures

 

Barnwell’s oil and natural gas capital expenditures, including accrued capital expenditures, totaled $4,955,000 and $9,102,000 for the three and nine months ended June 30, 2011, respectively, as compared to, after an offsetting credit of $440,000, essentially nil and $3,528,000 during the three and nine months ended June 30, 2010, respectively.  Barnwell’s oil and natural gas capital expenditures, including accrued capital expenditures, were essentially nil for the three months ended June 30, 2010 as that quarter’s capital expenditures were offset by a $440,000 credit related to the equalization of partner working interests in the Dunvegan area.  Management expects that oil and natural gas capital expenditures in fiscal 2011 will range from $10,000,000 to $12,000,000.  This estimated amount may increase or decrease as dictated by cash flows and management’s assessment of the oil and natural gas environment and prospects.

 

During the three months ended June 30, 2011, Barnwell participated in the drilling of 5 gross (2.1 net) wells in Canada, of which all appear to be successful.  Of the 5 gross wells drilled, 4 are horizontal oil wells and 1 is a gas well.  During the nine months ended June 30, 2011, Barnwell participated in the drilling of 12 gross (3.9 net) wells, of which all appear to be successful.  Of the 12 gross wells drilled, 9 are horizontal oil wells, 2 are vertical oil wells, and 1 is a gas well.  The term “gross” refers to the total number of wells in which Barnwell owns an interest, and “net” refers to Barnwell’s aggregate interest therein.  For example, a 50% interest in a well represents 1 gross well, but 0.5 net well.  The gross figure includes interests owned of record by Barnwell and, in addition, the portion owned by others.

 

On October 28, 2010, a subsidiary of the Company completed the acquisition of a cooperative apartment that the Company was leasing as its New York City office for $2,061,000, paid entirely in cash.  The apartment continues to be utilized as an office.

 

36



 

Other Considerations

 

We believe our capital resources (current cash balances, future operating cash flows, land investment segment proceeds, residential home sales, and available credit) will provide sufficient liquidity to fund our operations, planned future capital expenditures, scheduled debt repayments and related interest, and settle incentive compensation liabilities in cash, if necessary.  If oil and natural gas prices and production, land investment segment proceeds, and residential real estate home sales are less than current expectations, we will be faced with reduced operating cash flows which in turn could have a material adverse effect on our operations, liquidity, cash flows, financial condition, and ability to meet key financial debt covenants.  In the event our capital resources are not sufficient to fund our future cash needs, the Company will need to obtain alternative terms or sources of financing or liquidate investments and/or operating assets to make any required cash outflows.  Events and circumstances that lead to results that significantly differ from management’s expectations could have a material adverse effect on our operations, liquidity, cash flows, and financial condition.

 

 

ITEM 4.                                      CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

We have established disclosure controls and procedures to ensure that material information relating to Barnwell, including its consolidated subsidiaries, is made known to the officers who certify Barnwell’s financial reports and to other members of executive management and the Board of Directors.

 

As of June 30, 2011, an evaluation was carried out by Barnwell’s Chief Executive Officer and Chief Financial Officer of the effectiveness of Barnwell’s disclosure controls and procedures.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that Barnwell’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) were effective as of June 30, 2011 to ensure that information required to be disclosed by Barnwell in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities Exchange Act of 1934 and the rules thereunder.

 

Changes in Internal Control Over Financial Reporting

 

There was no change in Barnwell’s internal control over financial reporting during the quarter ended June 30, 2011, that materially affected, or is reasonably likely to materially affect, Barnwell’s internal control over financial reporting.

 

37



 

PART II - OTHER INFORMATION

 

ITEM 6.      EXHIBITS

 

Exhibit
Number

 

Description

31.1

 

Certification of Chief Financial Officer Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

 

Certification of Chief Executive Officer Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002.

32

 

Certification Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

38



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

BARNWELL INDUSTRIES, INC.

 

 

 

(Registrant)

 

 

 

 

 

 

 

 

 

Date: August 12, 2011

 

/s/ Russell M. Gifford

 

 

 

Russell M. Gifford

 

 

Chief Financial Officer,

 

 

Executive Vice President,

 

 

Treasurer and Secretary

 

39



 

INDEX TO EXHIBITS

 

Exhibit
Number

 

Description

31.1

 

Certification of Chief Financial Officer Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

 

Certification of Chief Executive Officer Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002.

32

 

Certification Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

40