Par Pacific Holdings
PARR
#3865
Rank
$3.21 B
Marketcap
$64.89
Share price
5.22%
Change (1 day)
402.24%
Change (1 year)

Par Pacific Holdings - 10-Q quarterly report FY


Text size:
Table of Contents

 
 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

þ
 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2005

   
o
 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission file number 0-16203

Delta Petroleum Corporation

(Exact name of registrant as specified in its charter)
     
 Colorado 84-1060803
 (State or other jurisdiction of (I.R.S. Employer
 incorporation or organization) Identification No.)
     
 370 17th Street, Suite 4300  
 Denver, Colorado 80202
 (Address of principal executive offices) (Zip Code)

(303) 293-9133
(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. Yes þ No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o

41,587,000 shares of common stock $.01 par value were outstanding as of May 5, 2005.

 
 

 


Table of Contents

INDEX

       
    Page No. 
PART I FINANCIAL INFORMATION    
Item 1.
 Consolidated Financial Statements    
 
 Consolidated Balance Sheets – March 31, 2005 and June 30, 2004 (unaudited)   1 
 
 Consolidated Statements of Income – Three Months Ended March 31, 2005 and 2004 (unaudited)   2 
 
 Consolidated Statements of Income – Nine Months Ended March 31, 2005 and 2004 (unaudited)   3 
 
 Consolidated Statement of Stockholders' Equity and Comprehensive Income Nine Months Ended March 31, 2005 (unaudited)   4 
 
 Consolidated Statements of Cash Flows - Nine Months Ended March 31, 2005 and 2004 (unaudited)   5 
 
 Notes to Consolidated Financial Statements (unaudited)   6 
 Management's Discussion and Analysis of Financial Condition and Results of Operations   23 
 Quantitative and Qualitative Disclosures About Market Risk   35 
 Controls and Procedures   35 
PART II OTHER INFORMATION    
 Legal Proceedings   36 
 Unregistered Sales of Equity Securities and Use of Proceeds   36 
 Defaults upon Senior Securities   37 
 Submission of Matters to a Vote of Security Holders   37 
 Other Information   37 
 Exhibits   37 
 Certification of CEO Pursuant to Section 302
 Certification of CFO Pursuant to Section 302
 Certification of CEO Pursuant to 18 U.S.C. Section 1350
 Certification of CFO Pursuant to 18 U.S.C. Section 1350

The terms “Delta,” “Company,” “we,” “our,” and “us” refer to Delta Petroleum Corporation unless the context suggests otherwise.

 i 

 


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(Unaudited)

         
  March 31,  June 30, 
  2005  2004 
  (In thousands) 
ASSETS
Current Assets:
        
Cash and cash equivalents
 $7,850  $2,078 
Marketable securities available for sale
  1,002   912 
Trade accounts receivable, net
  26,184   9,092 
Prepaid assets
  1,755   1,136 
Inventory
  3,583   1,350 
Other current assets
  1,107   385 
 
      
Total current assets
  41,481   14,953 
 
      
 
        
Property and Equipment:
        
Oil and gas properties, successful efforts method of accounting
        
Unproved
  105,593   136,467 
Proved
  306,717   136,425 
Drilling and trucking equipment
  12,336   3,965 
Other
  2,777   1,147 
 
      
Total property and equipment
  427,423   278,004 
Less accumulated depreciation and depletion
  (35,025)  (21,665)
 
      
Net property and equipment
  392,398   256,339 
 
      
 
        
Long term assets:
        
Investment in LNG project
  1,022   1,022 
Deferred financing costs
  5,754   131 
Partnership net assets
  125   259 
 
      
Total long term assets
  6,901   1,412 
 
      
 
        
 
 $440,780  $272,704 
 
      
 
        
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
        
Current Liabilities:
        
Current portion of long-term debt
 $104  $109 
Accounts payable
  33,109   12,326 
Other accrued liabilities
  2,490   1,855 
Derivative instruments
  6,744    
 
      
Total current liabilities
  42,447   14,290 
 
      
 
        
Long-term Liabilities:
        
7% senior unsecured notes
  149,253    
Credit facility
  27,000   69,375 
Asset retirement obligation
  3,228   2,542 
Derivative instruments
  2,841    
Other debt, net
  270   255 
 
      
Total long-term liabilities
  182,592   72,172 
 
      
 
        
Minority Interest
     245 
 
      
 
        
Commitments
        
 
        
Stockholders’ Equity:
        
Preferred stock, $.10 par value; authorized 3,000,000 shares, none issued
      
Common stock, $.01 par value; authorized 300,000,000 shares, issued 41,488,000 shares at March 31, 2005 and 38,447,000 at June 30, 2004
  415   384 
Additional paid-in capital
  234,111   207,811 
Accumulated other comprehensive income (loss)
  (8,962)  342 
Unearned compensation
  (977)   
Accumulated deficit
  (8,846)  (22,540)
 
      
Total stockholders’ equity
  215,741   185,997 
 
      
 
        
 
 $440,780  $272,704 
 
      

See accompanying notes to consolidated financial statements.

1


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

         
  Three Months Ended 
  March 31, 
  2005  2004 
  (In thousands except per share amounts) 
Revenue:
        
 
        
Oil and gas sales
 $24,578  $10,594 
Drilling and trucking
  2,332    
Loss on derivative instruments, net
  (344)  (286)
 
      
 
        
Total revenue
  26,566   10,308 
 
      
 
        
Operating expenses:
        
Lease operating expense
  4,410   2,035 
Production taxes
  1,509   471 
Transportation costs
  113   75 
Depreciation, depletion and amortization
  5,393   3,085 
Exploration expense
  1,663   1,698 
Dry hole costs
  19   210 
Drilling and trucking operations
  2,012    
Professional fees
  411   308 
General and administrative
  4,202   1,722 
 
      
 
        
Total operating expenses
  19,732   9,604 
 
      
 
        
Operating income
  6,834   704 
 
      
 
        
Other income and (expense):
        
Other income (expense)
  (161)  43 
Minority interest
  403    
Interest and financing costs
  (2,136)  (373)
 
      
 
        
Total other expense
  (1,894)  (330)
 
      
 
        
Income from continuing operations
  4,940   374 
 
        
Discontinued operations:
        
Income from operations of properties sold, net
     298 
Gain on sale of properties
     1,782 
 
      
 
        
Net income
 $4,940  $2,454 
 
      
 
        
Basic income per common share:
        
Income from continuing operations
 $0.12  $0.01 
Discontinued operations
     0.08 
 
      
Net income
 $0.12  $0.09 
 
      
 
        
Diluted income per common share:
        
Income from continuing operations
 $0.12  $0.01 
Discontinued operations
     0.07 
 
      
Net income
 $0.12  $0.08 
 
      

See accompanying notes to consolidated financial statements.

2


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

         
  Nine Months Ended 
  March 31, 
  2005  2004 
  (In thousands except per share amounts) 
Revenue:
        
 
        
Oil and gas sales
 $64,235  $25,375 
Drilling and trucking
  2,632    
Loss on derivative instruments, net
  (437)  (666)
 
      
 
        
Total revenue
  66,430   24,709 
 
      
 
        
Operating expenses:
        
Lease operating expense
  10,461   5,494 
Production taxes
  4,415   1,205 
Transportation costs
  285   193 
Depreciation, depletion and amortization
  14,052   6,877 
Exploration expense
  2,946   1,966 
Dry hole costs
  2,692   387 
Drilling and trucking operations
  3,086    
Professional fees
  1,258   920 
General and administrative
  10,306   4,443 
 
      
 
        
Total operating expenses
  49,501   21,485 
 
      
 
        
Operating income
  16,929   3,224 
 
      
Other income and (expense):
        
Other income (expense)
  (310)  78 
Minority interest
  718    
Interest and financing costs
  (4,372)  (1,458)
 
      
 
        
Total other expense
  (3,964)  (1,380)
 
      
 
        
Income from continuing operations
  12,965   1,844 
 
        
Discontinued operations:
        
Income from operations of properties sold, net
  729   872 
Gain on sale of properties
     1,754 
 
      
 
        
Net income
 $13,694  $4,470 
 
      
 
        
Basic income per common share:
        
Income from continuing operations
 $0.32  $0.07 
Discontinued operations
  0.02   0.11 
 
      
Net income
 $0.34  $0.18 
 
      
 
        
Diluted income per common share:
        
Income from continuing operations
 $0.31  $0.07 
Discontinued operations
  0.01   0.09 
 
      
Net income
 $0.32  $0.16 
 
      

See accompanying notes to consolidated financial statements.

3


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

Consolidated Statement of Stockholders’ Equity and Comprehensive Income
(Unaudited)

                                 
              Accumulated             
              other             
          Additional  comprehensive             
  Common Stock  paid-in  income  Comprehensive  Unearned  Accumulated    
(In thousands) Shares  Amount  capital  (loss)  income (loss)  compensation  deficit  Total 
Balance June 30, 2004
  38,447  $384   207,811   342          (22,540)  185,997 
 
                                
Comprehensive income:
                                
Net income
              13,694      13,694   13,694 
Other comprehensive gain, net of tax
                                
Unrealized gain on equity securities, net
           90   90         90 
Change in fair value of derivative hedging instruments
           (9,394)  (9,394)        (9,394)
 
                               
Comprehensive income
                  4,390             
 
                               
 
                                
Shares issued for oil and gas properties
  1,571   16   22,175                22,191 
Shares issued for equipment
  131   1   1,892                1,893 
Shares issued for cash upon exercise of options
  1,264   13   889                902 
Issuance of options below market
        346          (346)      
Issuance of restricted stock grants
  75   1   998          (999)      
Amortization of unearned compensation
                  368      368 
 
                         
 
                                
Balance March 31, 2005
  41,488  $415   234,111   (8,962)      (977)  (8,846)  215,741 
 
                         

See accompanying notes to consolidated financial statements.

4


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

         
  Nine Months Ended 
  March 31, 
  2005  2004 
  (In thousands) 
Cash flows operations activities:
        
Net income
 $13,694  $4,470 
Adjustments to reconcile net income to cash provided by operating activities:
        
Depreciation and depletion
  13,844   6,829 
Depreciation and depletion – discontinued operations
  208   329 
Accretion of abandonment obligation
  208   48 
Stock compensation expense
  368   195 
Amortization of deferred financing costs
  590   269 
Other
  493    
Minority interest
  (718)   
Gain on sale of oil and gas properties
     (1,754)
Net changes in operating assets and operating liabilities:
        
Increase in trade accounts receivable
  (17,298)  (1,432)
Increase in prepaid assets
  (619)  (450)
Increase in inventory
  (2,233)  (1,169)
(Increase) decrease in other current assets
  (724)  175 
Increase in accounts payable trade
  15,997   1,879 
Increase (decrease) in other accrued liabilities
  635   (153)
 
      
 
        
Net cash provided by operating activities
  24,445   9,236 
 
      
 
        
Cash flows from investing activities:
        
Additions to property and equipment, net
  (133,101)  (24,835)
Proceeds from sales of oil and gas properties
  18,721   11,013 
Drilling and trucking transactions
  (6,082)   
Payment on investment in LNG project
     (772)
Decrease in long term assets
  134   37 
 
      
 
        
Net cash used in investing activities
  (120,328)  (14,557)
 
      
 
        
Cash flows from financing activities:
        
Stock issued for cash upon exercise of options
  902   3,312 
Stock issued for cash, net
     29,690 
Proceeds from borrowings
  317,172   14,204 
Payment of financing fees
  (6,965)  (220)
Repayment of borrowings
  (209,454)  (15,496)
 
      
 
        
Net cash provided by financing activities
  101,655   31,490 
 
      
 
        
Net increase in cash and cash equivalents
  5,772   26,169 
 
      
 
        
Cash at beginning of period
  2,078   2,271 
 
      
 
        
Cash at end of period
 $7,850  $28,440 
 
      
 
        
Supplemental cash flow information –
        
Common stock issued for the acquisition of oil and gas properties
 $22,191  $11,215 
 
      
 
        
Common stock issued for drilling and trucking equipment
 $1,893  $ 
 
      
 
        
Cash paid for interest and financing costs
 $9,365  $1,265 
 
      

See accompanying notes to consolidated financial statements.

5


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)

(1) Basis of Presentation

     The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, in accordance with those rules, do not include all the information and notes required by generally accepted accounting principles for complete financial statements. As a result, these unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto filed with the Company’s most recent annual report on Form 10-K. In the opinion of management, all adjustments, consisting only of normal recurring accruals, considered necessary for a fair presentation of the financial position of the Company and the results of its operations have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for the complete fiscal year. For a more complete understanding of the Company’s operations and financial position, reference is made to the consolidated financial statements of the Company, and related notes thereto, filed with the Company’s annual report on Form 10-K for the year ended June 30, 2004, previously filed with the Securities and Exchange Commission.

(2) Recent Accounting Pronouncements

     In April 2005, FASB Staff Position, FAS 19-1, “Accounting for Suspended Well Costs” was issued amending SFAS No. 19, “Financial Accounting and Reporting by Oil and Gas Producing Companies.” New disclosures require management to apply more judgment than was required under SFAS 19 in evaluating whether the costs meet the criteria for continued capitalization. The Company will be required to disclose the amount of capitalized exploratory well costs that is pending the determination of proved reserves, the amount of exploratory well costs that have been capitalized for a period of greater than one year after the completion of drilling and a description of the activities undertaken and to be undertaken to evaluate the reserves as proved. Any capitalized exploratory well costs that are expensed upon the application of FAS 19-1 shall be expensed in Income from Continuing Operations. The disclosures are required for periods beginning after April 4, 2005. The Company has not yet determined the impact of adoption of FAS 19-1 on its financial statements.

(3) Nature of Organization

     Delta Petroleum Corporation (“Delta”) was organized December 21, 1984 and is principally engaged in acquiring, exploring, developing and producing oil and gas properties. The Company owns interests in developed and undeveloped oil and gas properties in federal units offshore California, near Santa Barbara, and developed and undeveloped oil and gas properties in the continental United States.

     At March 31, 2005 the Company owns 4,277,977 shares of the common stock of Amber Resources Company (“Amber”), representing 91.68% of the outstanding common stock of Amber. Amber is a public company that owns undeveloped oil and gas properties in federal units offshore California, near Santa Barbara.

6


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(3) Nature of Organization, Continued

     In March 2004, the Company acquired a 50% interest in Big Dog Drilling Co., LLC (“Big Dog”) and a 50% interest in Shark Trucking, LLC (“Shark”). On March 31, 2005, the Company purchased the remaining interest in Big Dog in exchange for its interest in Shark and certain other assets.

(4) Summary of Significant Accounting Policies

     Principles of Consolidation and Basis of Presentation

     The consolidated financial statements include the accounts of Delta, Amber, Piper and Big Dog (collectively, the Company). All intercompany balances and transactions have been eliminated in consolidation. As Amber is in a net shareholders’ deficit position for the periods presented, the Company has recognized 100% of Amber’s earnings/losses for all periods. Certain reclassifications have been made to amounts reported in previous years to conform to the 2004 presentation.

     Cash Equivalents

     Cash equivalents consist of money market funds. The Company considers all highly liquid investments with maturities at date of acquisition of three months or less to be cash equivalents.

     Marketable Securities

     The Company classifies its investment securities as available-for-sale securities. Pursuant to Statement of Financial Accounting Standards No. 115 (SFAS 115), such securities are measured at fair market value in the financial statements with unrealized gains or losses recorded in other comprehensive income. At the time securities are sold or otherwise disposed of, gains or losses are included in earnings.

             
      Accumulated
Unrealized
  Estimated 
  Cost  Gain (Loss)  Market Value 
  (In thousands) 
March 31, 2005
            
Bion Environmental Technologies, Inc.
 $152  $(138) $14 
Tipperary Oil & Gas Company
  418   570   988 
 
         
 
 $570  $432  $1,002 
 
         
June 30, 2004
            
Bion Environmental Technologies, Inc.
 $152  $(138) $14 
Tipperary Oil & Gas Company
  418   480   898 
 
         
 
 $570  $342  $912 
 
         

7


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Inventory

     Inventory consists of pipe and other production equipment. Inventory is stated at the lower of cost (principally first-in, first-out) or estimated net realizable value.

     Revenue Recognition

     Revenues are recognized when title to the products transfer to the purchaser. The Company follows the “sales method” of accounting for its natural gas and crude oil revenue, so that the Company recognizes sales revenue on all natural gas or crude oil sold to its purchasers, regardless of whether the sales are proportionate to the Company’s ownership in the property. A receivable or liability is recognized only to the extent that the Company has an imbalance on a specific property greater than the expected remaining proved reserves. As of March 31, 2005 and 2004, the Company’s aggregate natural gas and crude oil imbalances were not material to its consolidated financial statements.

     Property and Equipment

     The Company accounts for its natural gas and crude oil exploration and development activities under the successful efforts method of accounting. Under such method, costs of productive exploratory wells, development dry holes and productive wells and undeveloped leases are capitalized. Oil and gas lease acquisition costs are also capitalized. Exploration costs, including personnel costs, certain geological geophysical expenses and delay rentals for gas and oil leases, are charged to expense as incurred. Exploratory drilling costs are initially capitalized, but charged to expense if and when the well is determined not to have found reserves in commercial quantities. The sale of a partial interest in a proved property is accounted for as a cost recovery and no gain or loss is recognized as long as this treatment does not significantly affect the units-of-production amortization rate. A gain or loss is recognized for all other sales of producing properties.

     Unproved properties with significant acquisition costs are assessed quarterly on a property-by-property basis and any impairment in value is charged to expense. If the unproved properties are determined to be productive, the related costs are transferred to proved gas and oil properties. Proceeds from sales of partial interests in unproved leases are accounted for as a recovery of cost without recognizing any gain or loss.

     Depreciation and depletion of capitalized acquisition, exploration and development costs is computed on the units-of-production method by individual fields as the related proved reserves are produced.

     Other property and equipment are recorded at cost or estimated fair value upon acquisition and depreciated using the straight-line method over their estimated useful lives.

8


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Certain of the Company’s oil and gas activities are conducted through partnerships and joint ventures. The Company includes its proportionate share of assets, liabilities, revenues and expenses from these entities in its consolidated financial statements. Partnership net assets represent the Company’s share of net working capital in such entities.

     Impairment of Long-Lived Assets

     Statement of Financial Accounting Standards No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets” (SFAS No. 144) requires that long-lived assets be reviewed for impairment when events or changes in circumstances indicate that the carrying value of such assets may not be recoverable.

     Estimates of expected future cash flows represent management’s best estimate based on reasonable and supportable assumptions and projections. If the expected future cash flows exceed the carrying value of the asset, no impairment is recognized. If the carrying value of the asset exceeds the expected future cash flows, an impairment exists and is measured by the excess of the carrying value over the estimated fair value of the asset. Any impairment provisions recognized in accordance with SFAS No. 144 are permanent and may not be restored in the future.

     Additionally, the Company assesses developed properties on an individual field basis for impairment at least quarterly or when the oil and gas reserve estimates reflect significant negative revisions. For developed properties, the review consists of a comparison of the carrying value of the asset with the asset’s expected future undiscounted cash flows without interest costs. As a result of such assessment, the Company recorded no impairment provision attributable to certain producing properties for the nine months ended March 31, 2005 and 2004.

     For undeveloped properties, the need for an impairment reserve is based on the Company’s plans for future development and other activities impacting the life of the property and the ability of the Company to recover its investment. When the Company believes the costs of the undeveloped property are no longer recoverable, an impairment charge is recorded based on the estimated fair value of the property. As a result of such assessment, the Company recorded no impairment provision attributable to certain undeveloped properties for the three and Nine Months ended March 31, 2005 and 2003.

9


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Asset Retirement Obligations

     In July 2001, the Financial Accounting Standards Board approved for issuance SFAS No. 143, “Accounting for Asset Retirement Obligations.” SFAS No. 143 requires entities to record the fair value of a liability for retirement obligations of acquired assets. SFAS No. 143 was effective for fiscal years beginning after June 15, 2002. The Company adopted SFAS No. 143 on July 1, 2002 and recorded a cumulative effect of a change in accounting principle on prior years of $20,000, net of tax effects, related to the depreciation and accretion expense that would have been reported had the fair value of the asset retirement obligations, and corresponding increase in the carrying amount of the related long-lived assets, been recorded when incurred. The Company’s asset retirement obligations arise from the plugging and abandonment liabilities for its oil and gas wells. The Company has no obligation to provide for the retirement of most of its offshore properties as the obligations remained with the seller. The following is a reconciliation of the change in the Company’s asset retirement obligations from July 1, 2004 to March 31, 2005 (amounts in thousands).

     
Asset retirement obligation – July 1, 2004
 $2,647 
Accretion expense
  208 
Change in estimate
  (109)
Obligations acquired
  1,085 
Obligations settled
   
Obligations on sold properties
  (362)
 
   
Asset retirement obligation – March 31, 2005
  3,469 
Less: Current asset retirement obligation
  (241)
 
   
Long-term asset retirement obligation
 $3,228 
 
   

     Comprehensive Income

     Comprehensive income includes all changes in equity during a period. The components of comprehensive income for the nine months ended March 31, 2005 and 2004 are as follows:

         
  Nine Months Ended 
  March 31, 
  2005  2004 
  (In thousands) 
Net income
 $13,694  $4,470 
Other comprehensive income
        
Change in fair value of derivative hedging instruments
  (9,394)  407 
 
        
Unrealized gain (loss) on marketable securities
  90   250 
 
      
 
  (9,304)  657 
 
      
 
        
Comprehensive income
 $4,390  $5,127 
 
      

10


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Derivative Financial Instruments

     The Company periodically enters into commodity derivative contracts and fixed-price physical contracts to manage its exposure to oil and natural gas price volatility. The Company primarily utilizes future contracts, swaps or options which are generally placed with major financial institutions or with counterparties of high credit quality that the Company believes are minimal credit risks. The oil and natural gas reference prices of these commodity derivatives contracts are based upon crude oil and natural gas futures which have a high degree of historical correlation with actual prices received by the Company.

     In June 1998, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 133, “Accounting for Derivative Instruments and Hedging Activities.” SFAS 133 established accounting and reporting standards requiring that every derivative instrument (including certain derivative instruments embedded in other contracts) be recorded on the balance sheet as either an asset or liability measured at its fair value. It also requires that changes in the derivative’s fair value be recognized currently in earnings unless specific hedge accounting criteria are met. Special accounting for qualifying hedges allows that the effective portion of the gain or loss on a derivative instrument designated and qualifying as a cash flow hedging instrument be reported as a component of Other Comprehensive Income and be reclassified into earnings in the same period or periods during which the hedged forecasted transaction affects earnings.

The following table summarizes our current hedge positions:

                     
        Price Floor /    
Commodity Volume Price Ceiling  Term
Crude oil
  40,000  Bbls / month $35.00  / $50.80  Jan ’05  –  June ‘06
Crude oil
  6,000  Bbls / month $35.00  / $49.75  Apr ’05  –  Dec ‘05
Crude oil
  40,000  Bbls / month $40.00  / $50.34  July ’05  –  June ‘06
Crude oil
  10,000  Bbls / month $45.00  / $56.90  July ’05  –  June ‘06
Crude oil
  25,000  Bbls / month $35.00  / $61.80  July ’06  –  June ‘07
Natural gas
  3,000  MMBtu / day $5.00  / $7.85  Apr ’05  –  Oct ‘05
Natural gas
  10,000  MMBtu / day $5.00  / $9.25  Jan ’05  –  June ‘05
Natural gas
  10,000  MMBtu / day $5.00  / $9.60  July ’05  –  June ‘06
Natural gas
  3,000  MMBtu / day $6.00  / $9.35  July ’05  –  June ‘06
Natural gas
  13,000  MMBtu / day $5.00  / $10.20  July ’06  –  June ‘07

     The fair value of the Company’s derivative instruments obligation was $9.6 million at March 31, 2005 and $6.3 million on May 5, 2005.

     The net losses from hedging activities were $344,000 and $437,000 for the three and nine months ended March 31, 2005 and $286,000 and $666,000 for the three and nine month period ended March 31, 2004.

11


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Stock Option Plans

     The Company accounts for its stock option plans in accordance with the provisions of Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. As such, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeds the exercise price. In December, 2002 the FASB issued SFAS No. 148, “Accounting for Stock-based Compensation-Transition and Disclosure.” SFAS 148 amended FASB Statement No. 123, “Accounting for Stock-Based Compensation” to provide alternative methods of transition for a voluntary change to the fair-value based method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of Statement 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on the reported results. The provisions of SFAS 148 had no material impact on the Company, as the Company was not required to adopt the fair-value method of accounting for stock options at the current time. Accordingly, no compensation cost is recognized for options granted to employees at a price equal to or greater than the fair market value of the common stock.

     However, in December, 2004, SFAS 123 (Revised 2004), “Share Based Payment” was issued, which will require the Company to recognize the grant-date fair value of stock options and other equity based compensation issued to employees in the income statement. The cost of share based payments will be recognized over the period the employee provides service. While the Company has not made a determination of the impact of adoption on its financial statements, it is expected that the impact will be based on the grant-date fair value of the awards calculated under SFAS 123 as in the following disclosures.

12


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

     Had compensation cost for the Company’s stock-based compensation plan been determined using the fair value of the options at the grant date, the Company’s net income (loss) for the three and nine months ended March 31, 2005 and 2004 would have been as follows:

                 
  Three Months Ended  Nine Months Ended 
  March 31,  March 31, 
  2005  2004  2005  2004 
  (In thousands)  (In thousands) 
Net income
 $4,940  $2,454  $13,694  $4,470 
Equity compensation
  85      219    
FAS 123 compensation effect
  (1,908) 1     (2,139)1  (4,316)2
 
            
 
                
Net income after FAS 123 compensation effect
 $3,117  $2,454  $11,774  $154 
 
            
 
                
Income per common share:
 $.08  $.09  $.29  $* 
 
            


* less than $.01 per common share
 
1 During the quarter ended December 31, 2004, the Company granted 420,000 options to officers and 98,000 options to directors to purchase shares of its common stock at an average price of $15.34 per share, which was the market price on the date of the grant. The officer’s options vest over a three year period and the director’s options vest on March 15, 2005. The fair market value of each option granted was $10.07 and was calculated using a risk free rate of 4.60%, volatility factors of the expected market price of the Company’s common stock of 48.76% and an average expected life of 8.0 years. During the quarter ended December 31, 2004, the Company granted 318,000 options to employees to purchase 318,000 shares of its common stock at an average price of $15.29 per share. Certain options were granted below market. For options granted below market, the Company recorded an expense for the difference between the option price and the grant price. The employee options vest over a year period. The average fair market value of each option granted was $7.10 and was calculated using a risk free rate of 4.60%, volatility factors of the expected market price of the Company’s common stock of 48.76% and an average expected life of 3.2 years. During the quarter ended March 31, 2005, the Company granted 318,000 options to employees to purchase 105,700 shares of its common stock at an average price of $14.75 per share. Certain options were granted below market. For options granted below market, the Company recorded an expense for the difference between the option price and the grant price. The employee options vest over a year period. The average fair market value of each option granted was $7.49 and was calculated using a risk free rate of 4.65%, volatility factors of the expected market price of the Company’s common stock of 61.23% and an average expected life of 2.0 years. The FAS 123 compensation effect is calculated based on the options vesting period and includes additional grants from other periods.
 
2 During the quarter ended September 30, 2003 the Company granted to its officers options to purchase 1,250,000 shares of its common stock at a price of $5.29 per share, which was the market price on the date of the grant. All of these options vested immediately upon issuance. The fair market value of each option granted was $3.45 and was calculated using a risk free rate of 4.34%, volatility factors of the expected market price of the Company’s common stock of 48.94% and an average expected life of 10 years, the life of the option.

13


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(4) Summary of Significant Accounting Policies, Continued

Income Taxes

     The Company uses the asset and liability method of accounting for income taxes as set forth in Statement of Financial Accounting Standards No. 109 (SFAS No. 109), Accounting for Income Taxes. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis and net operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those differences are expected to be recovered or settled. Under SFAS No. 109, the effect on deferred tax assets and liabilities of a change in income tax rates is recognized in the results of operations in the period that includes the enactment date.

     Earnings (Loss) per Share

     Basic earnings (loss) per share is computed by dividing net earnings (loss) attributed to common stock by the weighted average number of common shares outstanding during each period, excluding treasury shares. Diluted earnings (loss) per share is computed by adjusting the average number of common shares outstanding for the dilutive effect, if any, of convertible preferred stock, stock options, restricted stock and warrants. See footnote 8 disclosures.

     Use of Estimates

     The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates made by management impact oil and gas reserves, bad debts, oil and gas properties, depletion and impairment, drilling and lease operating expense accruals, income taxes, derivatives, asset retirement obligations, contingencies and litigation. Actual results could differ from these estimates.

(5) Oil and Gas Properties

     Unproved Undeveloped Offshore California Properties

     The Company has ownership interests ranging from 2.49% to 75% in five unproved undeveloped offshore California oil and gas properties with aggregate carrying values of $10.1 million, at March 31, 2005. These property interests are located in proximity to existing producing federal offshore units near Santa Barbara, California and represent the right to explore for, develop and produce oil and gas from offshore federal lease units. Preliminary exploration efforts on these properties have occurred and the existence of substantial quantities of hydrocarbons has been indicated. The recovery of the Company’s investment in these properties will require extensive exploration and development activities (and costs) that cannot proceed without certain regulatory approvals that have been delayed and is subject to other substantial risks and uncertainties.

14


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(5) Oil and Gas Properties, Continued

     Based on indications of levels of hydrocarbons present from drilling operations conducted in the past, the Company believes the fair values of its property interests are in excess of their carrying values at March 31, 2005 and that no impairment in the carrying values has occurred. Pursuant to a ruling in California v. Norton, later affirmed by the 9th Circuit Court of Appeals, the U.S. Government is required to make a consistency determination relating to our 1999 lease suspension requests under a 1990 amendment to the Coastal Zone Management Act. In the event that there is some future adverse ruling under the Coastal Zone Management Act that we decide not to appeal or that we appeal without success, it is likely that some or all of our interests in these leases would become impaired and written off at that time. It is also possible that other events could occur during the Coastal Zone Management Act review or appellate process that would cause our interests in the leases to become impaired, and we will continuously evaluate those factors as they occur. On January 9, 2002, the Company and several other plaintiffs filed a lawsuit in the United States Court of Federal Claims in Washington, D.C. alleging that the U.S. Government has materially breached the terms of forty undeveloped federal leases, some of which are part of our Offshore California properties. See disclosure in Item 1 of Part II.

     Significant Acquisitions

     On December 15, 2004, the Company entered into a purchase and sale agreement to acquire substantially all of the oil and gas assets owned by several entities related to Manti Resources, Inc., which was an unaffiliated, privately held Texas Corporation (“Manti”). The adjusted purchase price was $59.5 million. The entire amount of the purchase price was paid in cash at the closing of the transaction, which occurred on January 21, 2005. The purchase price for the Manti properties was determined through arms-length negotiations. The purchase price was paid with increased borrowings on the Company’s bank credit facility. Substantially all of the assets that we acquired from Manti have been pledged as collateral for the Company’s bank credit facility.

     On June 29, 2004, the Company completed the acquisition of substantially all of the oil and gas assets owned by several entities controlled by Alpine Resources, Inc. (“Alpine”) for $122.5 million, which was funded with $68.4 million in net proceeds that the Company received from a $72.0 million private placement of 6 million shares of its restricted common stock to institutional investors at a purchase price of $12.00 per share, and from borrowings of $54.1 million under its senior credit facility. On August 19, 2004 the Company sold a portion of these assets to Whiting Petroleum Corporation for $18.7 million in net proceeds. There was no gain or loss on the sale of these assets.

15


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(5) Oil and Gas Properties, Continued

     The following unaudited pro forma condensed consolidated statements of operations information assume that the Manti and Alpine property acquisitions occurred as of July 1, 2003:

                 
  Three Months Ended  Nine Months Ended 
  March 31,  March 31, 
  2005  2004  2005  2004 
  (In thousands)  (In thousands) 
Oil and gas sales
 $26,037  $22,643  $86,423  $54,685 
Net income
 $5,882  $6,537  $23,103  $12,622 
 
                
Net income per common share:
                
Basic
 $.15  $.19  $.58  $.40 
 
            
Diluted
 $.14  $.18  $.54  $.38 
 
            

     The above unaudited condensed pro forma consolidated statements of operations, based on the historical producing property operating results of Manti, Alpine and Delta, are not necessarily indicative of the results of operations if Delta would have acquired the Manti and Alpine properties at July 1, 2003.

     Additional Acquisitions

     On July 1, 2004, the Company acquired certain interests in California’s Sacramento Basin and a 7.5% reversionary working interest in the South Tongue interests in Washington County, Colorado from Edward Mike Davis, LLC, a greater than 5% shareholder, (“Davis”) for 760,000 shares of the Company’s common stock valued at $10.4 million using the five-day closing price before and after the terms of the agreement were agreed and closed. The total acquisition cost was allocated $4.0 million to proved developed producing and $6.4 million to proved undeveloped.

     On September 15, 2004, the Company acquired seven wells in Karnes County, Texas from an unrelated entity and unrelated individual for $5.0 million in cash.

     On November 4, 2004, the Company entered into an agreement with Davis to acquire the balance of his back-in working interest and his overriding royalty interest in all of his ownership to the base of the Niobrara formation in the South Tongue interests in Washington County, Colorado. This agreement eliminates all future drilling commitments in Washington County. This includes approximately 260,000 acres of leasehold. In addition, we acquired a 100% working interest with a 70% net revenue interest in the Magers 1-9 well which is a newly drilled well in Colusa County, California. Total consideration was 650,000 shares of the Company’s common stock valued at approximately $9.4 million. Also on November 4, 2004, the Company entered into an agreement with Davis to acquire and possibly develop certain areas in Elbert County, Colorado. Initial cost of this transaction was 25,000 shares of the Company’s common stock valued at approximately $363,000. Both transactions were based upon the five day closing price average before and after the closing date, which was $14.51 and included in undeveloped properties.

16


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(5) Oil and Gas Properties, Continued

     On January 4, 2005 the Company acquired additional interests in the South Tongue area of Washington County and also entered into an exploration agreement with Davis in Los Angeles and Orange Counties, California. The Company paid Davis $400,000 in cash and 135,836 shares of the Company’s common stock valued at $2.0 million. The stock was valued at the five day closing price before and after the closing date.

     On March 31, 2005, the Company purchased the remaining interest in Big Dog in exchange for its interest in Shark, one of Big Dog’s rigs and related equipment and 100,000 shares of the Company’s restricted stock valued at $1.4 million, based on the average stock price five days before and after the announcement of the transaction. This transaction was recorded at fair value of approximately $2.4 million.

     Fiscal 2005 – Disposition

     On August 19, 2004, the Company completed the sale of certain interests in five fields in Louisiana and South Texas previously acquired in the Alpine acquisition, which closed on June 29, 2004, to Whiting Petroleum Corporation for $18.7 million, net of certain commissions. The Company paid $8.8 million toward its credit facility from the proceeds of the sale of these properties. There was no gain or loss on this sale transaction and the net profit earned on these assets during the quarter, since the acquisition, of $729,000 has been shown in discontinued operations.

(6) Long Term Debt

     7% Senior Unsecured Notes, due 2015

     On March 15, 2005, the Company issued 7% senior unsecured notes for an aggregate amount of $150.0 million which pay interest semiannually on April 1 and October 1 and mature in 2015. The net proceeds were used to refinance debt outstanding under our credit facility which included the amount required to acquire the Manti properties. The notes were issued at 99.50% of par and the associated discount is being amortized to interest expense over the term of the notes. The indenture governing the notes contain various restrictive covenants that may limit the Company’s and its subsidiaries ability to, among other things, incur additional indebtedness, make certain investments, sell assets, consolidate, merge or transfer all or substantially all of the assets of the Company and restricted subsidiaries. These covenants may limit the discretion of the Company’s management in operating the Company’s business. The Company was in compliance with these covenants as of March 31, 2005. See Guarantee footnote below (Footnote 10).

17


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(6) Long Term Debt, Continued

     Credit Facility

     On March 15, 2005, the Company amended and reduced its credit facility with Bank One, N.A., Bank of Oklahoma N.A., U.S. Bank National Association and Hibernia National Bank (the “Banks”). At March 31, 2005, the $160.0 million credit facility had an available borrowing base of $60.0 million and $27.0 million outstanding. The temporary reduction in available borrowing base was established until certain drilling results were attained. We anticipate the Company’s available borrowing base to increase with future drilling success. The facility has variable interest rates based upon the ratio of outstanding debt to the borrowing base. Rates vary between prime + .25% and 1.00% for base rate loans and between Libor + 1.5% and 2.25% for Eurodollar loans. The loan was collateralized by substantially all of Delta’s oil and gas properties. Currently, the Company is required to have a current ratio of 1 to 1, net of derivative instruments and a consolidated debt to EBITDAX (Earnings before interest, taxes, depreciation, amortization and exploration) of less than 3 to 1. At March 31, 2005, the Company was in compliance with its quarterly debt covenants and restrictions.

     Maturities of long-term debt, in thousands of dollars based on contractual terms are as follows:

     
YEAR ENDING March 31,
    
2006
 $143 
2007
  149 
2008
  70 
2009
  27,010 
2010
  2 
Thereafter
  150,000 
 
   
 
 $177,374 
 
   

(7) Stockholders’ Equity

     On July 12, 2004, the Company acquired its third drilling rig from an unrelated individual for 31,000 shares of the Company’s common stock valued at $461,000. The Company contributed this drilling rig to Big Dog at its cost.

18


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(8) Income Taxes

     For income tax purposes, the Company has net operating loss carryforwards expiring at various dates through 2023. As a result of the acquisitions and other issuances of stock, the utilization of the net operating loss carryforwards is subject to an annual limitation by the provisions of Section 382 of the Internal Revenue Code.

     For the period ended March 31, 2005 and for prior periods, Delta has provided a valuation allowance on its net deferred tax assets because of a history of losses and management’s belief that realization of its deferred tax asset was not more likely than not. Consequently, Delta has recognized no tax provision or benefit in its financial statements. Delta also continues to have cumulative losses for income tax purposes. However, because of recent profits, the Company intends to do a thorough evaluation of its deferred tax assets and related valuation allowances in the fourth quarter of this year.

(9) Earnings Per Share

     The following table sets forth the computation of basic and diluted earnings per share:

                 
  Three Months Ended  Nine Months Ended 
  March 31,  March 31, 
  2005  2004  2005  2004 
Numerator:
                
Numerator for basic and diluted earnings per share – income available to common stockholders
 $4,940  $2,454  $13,694  $4,470 
 
            
 
                
Denominator:
                
Denominator for basic earnings per share-weighted average shares outstanding
  40,282   27,731   40,015   25,298 
Effect of dilutive securities – stock options and warrants
  2,256   2,665   2,273   2,306 
 
            
 
                
Denominator for diluted earnings per common share
  42,538   30,396   42,288   27,604 
 
            
 
                
Basic earnings per common share
 $.12  $.09  $.34  $.18 
 
            
 
                
Diluted earnings per common share
 $.12  $.08  $.32  $.16 
 
            
 
                
Anti-dilutive securities outstanding
  1,937   2,142   1,919   2,534 
 
            

19


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(10) Guarantee of Financial Information

     Delta (“Issuer”) issued 7% Senior Unsecured Notes (“Bond Offering”) on March 15, 2005, for the aggregate amount of $150.0 million, which pay interest semiannually on April 1st and October 1st and mature in 2015. The proceeds were used to refinance debt outstanding under the Company’s credit facility. This Bond Offering is guaranteed by all of the 100% owned subsidiaries of the Company at the time of the Bond Offering (“Guarantors”). The Guarantors, fully, jointly and severally, irrevocably and unconditionally guarantee the performance and payment when due of all the obligations under the Bond Offering. Big Dog and Amber (“Non-guarantors”) are not guarantors of the indebtedness under the Bond Offering.

     The Company has not presented separate financial statements and other disclosures concerning their guarantor subsidiaries because management has determined that such information is not material to the holders of the 7% Senior Unsecured notes; however the following financial information sets forth our condensed consolidating balance sheet as of March 31, 2005, the condensed consolidating statements of operations and the condensed consolidating statements of cash flows for the three and nine months ended March 31, 2005.

Condensed Consolidated Balance Sheet
March 31, 2005

                     
      Guarantor  Non-Guarantor  Adjustments/    
  Issuer  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
Current assets
 $40,184  $557  $740  $  $41,481 
 
                    
Property and equipment:
                    
Oil and gas properties
  401,054   6,499   5,007   (250)  412,310 
Drilling and trucking equipment
  6,360      5,976      12,336 
Other
  2,777            2,777 
 
               
Total property and equipment
  410,191   6,499   10,983   (250)  427,423 
Accumulated DD&A
  (33,770)  (994)  (261)     (35,025)
 
               
Net property and equipment
  376,421   5,505   10,722   (250)  392,398 
 
                    
Investment in subsidiaries
  17,098         (17,098)   
Other long term assets
  5,914   987         6,901 
 
               
 
                    
Total assets
 $439,617  $7,049  $11,462  $(17,348) $440,780 
 
               
 
                    
Current liabilities
 $41,257  $213  $977  $  $42,447 
 
                    
Total long term liabilities
  182,369   23   200      182,592 
 
                    
Shareholders’ equity
  215,991   6,813   10,285   (17,348)  215,741 
 
               
 
                    
Total liabilities and shareholders’ equity
 $439,617  $7,049  $11,462  $(17,348) $440,780 
 
               

20


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(10) Guarantee of Financial Information, Continued

Condensed Consolidated
Statement of Operations

Three Months Ended March 31, 2005

                     
      Guarantor  Non-Guarantor       
  Issuer  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
Total revenue
 $23,869  $365  $2,332  $  $26,566 
 
                    
Operating expenses:
                    
Production costs
  5,889   143         6,032 
Depreciation and depletion
  5,050   43   300      5,393 
Exploration expense
  1,663            1,663 
Dry hole, abandonment and impaired
  19            19 
Drilling and trucking operations
        2,012      2,012 
General and administrative
  4,367   10   236      4,613 
 
               
 
                    
Total expenses
  16,988   196   2,548      19,732 
 
                    
Operating income (loss)
  6,881   169   (216)     6,834 
 
                    
Other income (expenses)
  (2,318)  25   (4)  403   (1,894)
 
               
 
                    
Net Income
 $4,563  $194  $(220) $403  $4,940 
 
               

Condensed Consolidated
Statement of Operations

Nine Months Ended March 31, 2005

                     
      Guarantor  Non-Guarantor       
  Issuer  Subsidiaries  Subsidiaries  Eliminations  Consolidated 
Total revenue
 $62,488  $1,310  $4,359  $(1,727) $66,430 
 
                    
Operating expenses:
                    
Production costs
  14,794   367         15,161 
Depreciation and depletion
  13,256   110   686      14,052 
Exploration expense
  2,946            2,946 
Dry hole, abandonment and impaired
  2,692            2,692 
Drilling and trucking operations
        4,563   (1,477)  3,086 
General and administrative
  10,938   6   620      11,564 
 
               
 
                    
Total expenses
  44,626   483   5,869   (1,477)  49,501 
 
                    
Operating income (loss)
  17,862   827   (1,510)  (250)  16,929 
 
                    
Other income and (expenses)
  (4,701)  28   (9)  718   (3,964)
Discontinued operations
  729            729 
 
               
Net Income
 $13,890  $855  $(1,519) $468  $13,694 
 
               

21


Table of Contents

DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Nine Months Ended March 31, 2005 and 2004
(Unaudited)


(10) Guarantee of Financial Information, Continued

Consolidated Statement of Cash Flows
Nine Months Ended March 31, 2005

                 
      Guarantor  Non-Guarantor    
  Issuer  Subsidiaries  Subsidiaries  Consolidated 
Operating activities
 $24,322  $963  $(840) $24,445 
Investing activities
  (115,418)  (327)  (4,418)  (120,328)
Financing activities
  96,752      5,230   101,655 
 
            
Net increase/(decrease) in cash and cash equivalents
  5,656   144   (28)  5,772 
Cash at the beginning of the period
  1,986   40   52   2,078 
Cash at the end of the period
 $7,642  $184  $24  $7,850 
 
            

(11) Reclassifications

     Certain amounts in the fiscal 2004 financial statements have been reclassified to conform to the fiscal 2005 financial statement presentation.

(12) Subsequent Events

     DHS Drilling Company

     On April 15, 2005, the Company conveyed its interest in Big Dog to DHS Drilling Company (“DHS”), a recently formed Colorado corporation, in exchange for 4,500,000 shares of DHS restricted common stock, or 90% of its issued and outstanding shares. At the time of the transaction, Big Dog owned two drilling rigs that are now owned by DHS.

     On May 4, 2005, the Company entered into an agreement with an unrelated private company to acquire a 14.25% back-in working interest in approximately 427,000 acres in the Columbia River Basin for $18.2 million in cash. The acreage is in close proximity to many of the Company’s existing leasehold interest in the basin and includes a lease on which another operator is currently drilling. The interest acquired is a non-cost bearing interest with a back-in after project payout. The Company can, however, at anytime and at its discretion, convert the interest to a cost bearing working interest by paying its proportionate share of the costs incurred in the project.

22


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward Looking Statements

     The statements contained in this report which are not historical fact are “forward looking statements” that involve various important risks, uncertainties and other factors which could cause our actual results to differ materially from those expressed in such forward looking statements reported in our quarterly report on Form 10-Q. These factors include, without limitation, the risks and factors included in the following text.

Critical Accounting Policies and Estimates

     The discussion and analysis of the Company’s financial condition and results of operations were based upon the consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Our significant accounting policies are described in Note 1 to our consolidated financial statements included in our annual report on Form 10-K. In response to SEC Release No. 33-8040, “Cautionary Advice Regarding Disclosure About Critical Accounting Policies,” we have identified certain of these policies as being of particular importance to the portrayal of our financial position and results of operations and which require the application of significant judgment by management. We analyze our estimates, including those related to oil and gas reserves, bad debts, oil and gas properties, drilling and lease operating expense accrual, income taxes, derivatives, contingencies and litigation, and base our estimates on historical experience and various other assumptions that we believe are reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions. We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of the Company’s financial statements.

     Successful Efforts Method of Accounting

     We account for our natural gas and crude oil exploration and development activities utilizing the successful efforts method of accounting. Under this method, costs of productive exploratory wells, development dry holes and productive wells and undeveloped leases are capitalized. Gas and oil lease acquisition costs are also capitalized. Exploration costs, including personnel costs, certain geological and geophysical expenses and delay rentals for gas and oil leases, are charged to expense as incurred. Exploratory drilling costs are initially capitalized, but charged to expense if and when the well is determined not to have found reserves in commercial quantities. The sale of a partial interest in a proved property is accounted for as a cost recovery ‘and no gain or loss is recognized as long as this treatment does not significantly affect the unit-of-production amortization rate. A gain or loss is recognized for all other sales of producing properties.

     The application of the successful efforts method of accounting requires managerial judgment to determine proper classification of wells designated as developmental or exploratory which will ultimately determine the proper accounting treatment of the costs incurred.

23


Table of Contents

     The results from a drilling operation can take considerable time to analyze and the determination that commercial reserves have been discovered requires both judgment and industry experience. Wells may be completed that are assumed to be productive and actually deliver gas and oil in quantities insufficient to be economic, which may result in the abandonment of the wells at a later date. Wells are drilled that have targeted geologic structures that are both developmental and exploratory in nature and an allocation of costs is required to properly account for the results. Delineation seismic incurred to select development locations within an oil and gas field is typically considered a development cost and capitalized, but often these seismic programs extend beyond the reserve area considered proved and management must estimate the portion of the seismic costs to expense. The evaluation of gas and oil leasehold acquisition costs requires managerial judgment to estimate the fair value of these costs with reference to drilling activity in a given area. Drilling activities in an area by other companies may also effectively condemn leasehold positions.

     The successful efforts method of accounting can have a significant impact on the operational results reported when the Company is entering a new exploratory area in hopes of finding a gas and oil field that will be the focus of future development drilling activity. The initial exploratory wells may be unsuccessful and will be expensed. Seismic costs can be substantial which will result in additional exploration expenses when incurred.

     Reserve Estimates

     Estimates of gas and oil reserves, by necessity, are projections based on geologic and engineering data, and there are uncertainties inherent in the interpretation of such data as well as the projection of future rates of production and the timing of development expenditures. Reserve engineering is a subjective process of estimating underground accumulations of gas and oil that are difficult to measure. The accuracy of any reserve estimate is a function of the quality of available data, engineering and geological interpretation and judgment. Estimates of economically recoverable gas and oil reserves and future net cash flows necessarily depend upon a number of variable factors and assumptions, such as historical production from the area compared with production from other producing areas, the assumed effects of regulations by governmental agencies and assumptions governing future gas and oil prices, future operating costs, severance taxes, development costs and workover gas costs, all of which may in fact vary considerably from actual results. The future drilling costs associated with reserves assigned to proved undeveloped locations may ultimately increase to an extent that these reserves may be later determined to be uneconomic. For these reasons, estimates of the economically recoverable quantities of gas and oil attributable to any particular group of properties, classifications of such reserves based on risk of recovery, and estimates of the future net cash flows expected therefrom may vary substantially. Any significant variance in the assumptions could materially affect the estimated quantity and value of the reserves, which could affect the carrying value of our gas and oil properties and/or the rate of depletion of the gas and oil properties. Actual production, revenues and expenditures with respect to our reserves will likely vary from estimates, and such variances may be material. We reevaluate our reserves quarterly.

     Impairment of Gas and Oil Properties

     We review our oil and gas properties for impairment whenever events and circumstances indicate a decline in the recoverability of their carrying value. We estimate the expected future cash flows of our proved properties and compare such future cash flows to the carrying amount of the proved properties to determine if the carrying amount is recoverable. If the carrying amount exceeds the estimated undiscounted future cash flows, we will adjust the carrying amount of the oil and gas properties to their fair value. The factors used to determine fair value include, but are not limited to, estimates of proved reserves, future commodity pricing, future production estimates, anticipated capital expenditures, and a discount rate commensurate with the risk associated with realizing the expected cash flows projected.

24


Table of Contents

     Given the complexities associated with gas and oil reserve estimates and the history of price volatility in the gas and oil markets, events may arise that would require the Company to record an impairment of the recorded book values associated with gas and oil properties. We did not record an impairment during the three and nine months ended March 31, 2005 and 2004.

     For undeveloped properties, the need for an impairment reserve is based on our plans for future development and other activities impacting the life of the property and the ability to recover our investment. When we believe the costs of the undeveloped property are no longer recoverable, an impairment charge is recorded based on the estimated fair value of the property. As a result of such assessment, we did not record an impairment provision attributable to certain undeveloped properties for the three and nine months ended March 31, 2005 and 2004.

     Commodity Derivative Instruments and Hedging Activities

     We periodically enter into commodity derivative contracts and fixed-price physical contracts to manage our exposure to oil and natural gas price volatility. We primarily utilize future contracts, swaps or options, which are generally placed with major financial institutions or with counterparties of high credit quality that we believe are minimal credit risks. The oil and natural gas reference prices of these commodity derivatives contracts are based upon crude oil and natural gas futures, which have a high degree of historical correlation with actual prices we receive.

     We follow SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities.” Under SFAS No. 133 all derivative instruments are recorded on the balance sheet at fair value. Changes in the derivative’s fair value are recognized currently in earnings unless specific hedge accounting criteria are met. For qualifying cash flow hedges, the gain or loss on the derivative is deferred in accumulated other comprehensive income (loss) to the extent the hedge is effective. For qualifying fair value hedges, the gain or loss on the derivative is offset by related results of the hedged item in the income statement. Gains and losses on hedging instruments included in accumulated other comprehensive income (loss) are reclassified to oil and natural gas sales revenue in the period that the related production is delivered. Derivative contracts that do not qualify for hedge accounting treatment are recorded as derivative assets and liabilities at market value in the consolidated balance sheet, and the associated unrealized gains and losses are recorded as current expense or income in the consolidated statements of income. While such derivative contracts do not qualify for hedge accounting, management believes these contracts can be utilized as an effective component of commodity price risk management activities.

     Asset Retirement Obligation

     We account for our asset retirement obligations under SFAS No. 143 “Accounting for Asset Retirement Obligations.” SFAS No. 143 requires entities to record the fair value of a liability for retirement obligations of acquired assets. SFAS No. 143 is effective for fiscal years beginning after June 15, 2002. The Company adopted SFAS No. 143 on July 1, 2002 and recorded a cumulative effect of a change in accounting principle on prior years related to the depreciation and accretion expense that would have been reported had the fair value of the asset retirement obligations, and corresponding increase in the carrying amount of the related long-lived assets, been recorded when incurred. The Company’s asset retirement obligations arise from the plugging and abandonment liabilities for its oil and gas wells.

25


Table of Contents

     Deferred Tax Asset Valuation Allowance

     The Company follows SFAS No. 109, “Accounting for Income Taxes”, to account for its deferred tax assets and liabilities. Under SFAS No. 109, deferred tax assets and liabilities are recognized for the estimated future tax effects attributable to temporary differences and carry forwards. The measurement of deferred tax assets is then reduced, if necessary, by the amount of any tax benefits that, based on available evidence, are not expected to be realized.

     For the period ended March 31, 2005 and for prior periods Delta has provided a valuation allowance on its net deferred tax assets because of a history of losses and management’s belief that realization of its deferred tax assets was not more likely than not. Consequently, Delta has recognized no tax provision or benefit in its financial statements. Delta also continues to have cumulative losses for income tax purposes. However, because of recent book profits, the Company intends to do a thorough evaluation of its deferred tax assets and related valuation allowance in the fourth quarter of this year.

Liquidity and Capital Resources

     Liquidity is a measure of a company’s ability to access cash. We have historically addressed our long-term liquidity requirements through the issuance of debt and equity securities when market conditions permit, and through cash provided by operating activities and sale of oil and gas properties. Our current available borrowing base under our $160.0 million credit facility is $60.0 million, with $27.0 million outstanding. On March 15, 2005, we issued in a private placement, $150.0 million in senior unsecured notes due 2015. The prices we receive for future oil and natural gas production and the level of production have significant impacts on operating cash flows. We are unable to predict with any degree of certainty the prices we will receive for our future oil and gas production.

     We continue to examine alternative sources of long-term capital, including bank borrowings, the issuance of debt instruments, the sale of common stock and the sales of non-strategic assets. Availability of these sources of capital and, therefore, our ability to execute our operating strategy will depend upon a number of factors, some of which are beyond our control.

     We believe that borrowings under the Revolving Credit Facility, projected operating cash flows and cash on hand will be sufficient to meet the requirements of our business. However, future cash flows are subject to a number of variables including the level of production and oil and natural gas prices. We cannot assure you that operations and other capital resources will provide cash in sufficient amounts to maintain planned levels of capital expenditures or that increased capital expenditures will not be undertaken. Actual levels of capital expenditures may vary significantly due to a variety of factors, including but not limited to, drilling results, product pricing and future acquisition and divestitures of properties.

Company Acquisitions and Growth

     On July 1, 2004, we acquired certain interests in California’s Sacramento Basin and a 7.5% reversionary working interest in the South Tongue interests in Washington County, Colorado from Edward Mike Davis, LLC, a greater than 5% shareholder (“Davis”), for 760,000 shares of our common stock valued at $10.4 million using the five-day closing price before and after the terms of the agreement were agreed and closed, which was $13.63.

     On September 15, 2004, we acquired seven wells in Karnes County, Texas from an unrelated entity and unrelated individual for $5.0 million in cash.

26


Table of Contents

     On November 4, 2004, we entered into an agreement with Davis to acquire the balance of his back-in working interest and his overriding royalty interest in all of his ownership to the base of the Niobrara formation in the South Tongue interests in Washington County, Colorado. This agreement eliminates all future drilling commitments in Washington County. This includes approximately 260,000 acres of leasehold. In addition, we acquired a 100% working interest with a 70% net revenue interest in the Magers 1-9 well which is a newly drilled well in Colusa County, California. Total consideration was 650,000 shares of our common stock valued at approximately $9.4 million. Also on November 4, 2004, we entered into an agreement with Davis to acquire and possibly develop certain areas in Elbert County, Colorado. Initial cost of this transaction was 25,000 shares of our common stock valued at approximately $363,000.

     On January 4, 2005 we acquired additional interests in the South Tongue area of Washington County and also entered into an exploration agreement with Davis in Los Angeles and Orange Counties, California. We paid Davis $400,000 in cash and 135,836 shares of the Company’s common stock valued at $2.0 million, of which $1.1 million was attributable to South Tongue.

     On March 31, 2005, we purchased the remaining interest in Big Dog Drilling Co., LLC (Big Dog”) in exchange for its interest in Shark Trucking, LLC (“Shark”), one of Big Dog’s rigs and related equipment and 100,000 shares of our stock valued at $1.4 million, based on the average stock price five days before and after the announcement of the transaction. This transaction was recorded at fair value of approximately $2.4 million.

     On December 15, 2004, we entered into a purchase and sale agreement to acquire substantially all of the oil and gas assets owned by several entities related to Manti Resources, Inc., which was an unaffiliated, privately held Texas Corporation (“Manti”). The adjusted purchase price was $59.5 million. The entire amount of the purchase price was paid in cash at the closing of the transaction, which occurred on January 21, 2005. The purchase price for the Manti properties was determined through arms-length negotiations. The purchase price was paid with increased borrowings from our existing bank credit facility. Substantially all of the assets that we acquired from Manti have been pledged as collateral under our credit facility.

Cash Provided by Operations and Working Capital

     Cash generated from operating activities increased 165% to $24.4 million for the nine months ended March 31, 2005 compared to $9.2 million for the same period a year earlier. This increase is primarily the result of increased revenue from the Manti and Alpine acquisitions which were completed on January 21, 2005 and June 28, 2004, respectively, drilling success and a substantial increase in oil and gas prices. At March 31, 2005, we had a working capital deficit of approximately $966,000. This deficit was caused by our current derivative instruments liability of $6.7 million. Our banking arrangements require us to have a current ratio of 1 to 1 net of any derivative instruments.

27


Table of Contents

Capital and Exploration Expenditures and Financing Sources

     Our capital and exploration expenditures and sources of financing for the nine months ended March 31, 2005 and 2004 are as follows:

         
  2005  2004 
  (In thousands) 
CAPITAL AND EXPLORATION EXPENDITURES:
        
Acquisitions:
        
Manti
 $59,500  $ 
Washington County South and North Tongue
  10,571   5,280 
Sacramento Basin
  10,400    
Karnes County, Texas
  5,000    
Eland/Texas
     5,936 
Other
  1,592   16,880 
 
        
Other development costs
  68,042   7,955 
Drilling and trucking companies
  7,975    
Investment in LNG project
     772 
Dry hole costs
  2,692   387 
Exploration costs
  2,946   1,966 
 
      
 
 $168,905  $39,176 
 
      
 
        
FUNDING SOURCES:
        
Cash flow provided by operating activities
 $24,445  $9,236 
Stock issued for cash upon exercised options
  902   3,312 
Stock issued for cash, net
     29,690 
Net long term borrowings
  100,753   (1,512)
Proceeds from sale of oil and gas properties
  18,721   11,013 
Other
  134   37 
 
      
 
 $144,555  $51,776 
 
      

     We anticipate our drilling capital and exploration expenditures to range between $80 and $90 million for fiscal 2005. The timing of most of our capital expenditures is discretionary.

     Sale of Oil and Gas Properties — Discontinued Operations

     On August 19, 2004, we completed the sale of our interests in five fields in Louisiana and South Texas previously acquired in the Alpine acquisition, which closed on June 29, 2004, to Whiting Petroleum Corporation for $18.7 million, net of commission. We paid $8.8 million on our credit facility balance from the sale of these properties. No gain or loss was recognized on this transaction.

Contractual and Long Term Debt Obligations

                     
  Payments Due by Period 
  Less than          After    
Contractual Obligations at March 31, 2005 1year  2-3Years  4-5Years  5 Years  Total 
  (In thousands) 
7% Senior unsecured notes
 $  $  $  $150,000  $150,000 
Interest on 7% Senior unsecured notes
  10,989   21,000   21,000   52,011   105,000 
Credit facility
        27,000      27,000 
Abandonment retirement obligation
  241   449   257   6,967   7,914 
Operating leases and other debt obligations
  2,141   1,835   1,538   3,700   9,214 
Derivative liability
  6,744   2,841         9,585 
 
               
Total contractual cash obligations
 $20,076  $26,056  $49,796  $212,678  $308,606 
 
               

28


Table of Contents

     7% Senior Unsecured Notes, due 2015

     On March 15, 2005, we issued 7% senior unsecured notes for an aggregate amount of $150.0 million which pay interest semiannually on April 1 and October 1 and mature in 2015. The net proceeds were used to refinance debt outstanding under our credit facility which included the amount required to acquire the Manti properties. The notes were issued at 99.50% of par and the associated discount is being amortized to interest expense over the term of the notes. The indenture governing the notes contain various restrictive covenants that may limit the our ability to, among other things, incur additional indebtedness, make certain investments, sell assets, consolidate, merge or transfer all or substantially all of our assets and the assets of our restricted subsidiaries. These covenants may limit management’s discretion in operating our business.

     Credit Facility

     On March 15, 2005, we amended and reduced our credit facility with Bank One, N.A., Bank of Oklahoma N.A., U.S. Bank National Association and Hibernia National Bank (the “Banks”). At March 31, 2005, the $160.0 million credit facility had an available borrowing base of $60.0 million and $27.0 million outstanding. The temporary reduction in available borrowing base was established until certain drilling results were attained. We anticipate our available borrowing base to increase with future drilling success. The facility has variable interest rates based upon the ratio of outstanding debt to the borrowing base. Rates vary between prime + .25% and 1.00% for base rate loans and between Libor + 1.5% and 2.25% for Eurodollar loans. The loan was collateralized by substantially all of our oil and gas properties. Currently, we are required to have a current ratio of 1 to 1, net of derivative instruments and a consolidated debt to EBITDAX (Earnings before interest, taxes, depreciation, amortization and exploration) of less than 3 to 1. At March 31, 2005, we were in compliance with our quarterly debt covenants and restrictions.

     Subsequent determinations of the borrowing base will be made by the lending banks at least semi-annually on February 15 and August 15 of each year or as special redeterminations. If, as a result of any reduction in the amount of our borrowing base, the total amount of the outstanding debt were to exceed the amount of the borrowing base in effect, then, within 30 days after we are notified of the borrowing base deficiency, we would be required (1) to make a mandatory payment of principal to reduce our outstanding indebtedness so that it would not exceed our borrowing base and (2) to eliminate the deficiency by making three equal monthly principal payments, (3) within 90 days to provide additional collateral for consideration to eliminate the deficiency or (4) to eliminate the deficiency through a combination of (1) through (3). If for any reason we were unable to pay the full amount of the mandatory prepayment within the requisite 30-day period, we would be in default of our obligations under our credit facility.

     The credit facility includes terms and covenants that place limitations on certain types of activities, including restrictions or requirements with respect to additional debt, liens, asset sales, hedging activities, investments, dividends, mergers and acquisitions, and includes financial covenants.

29


Table of Contents

     Under certain conditions amounts outstanding under the credit facility may be accelerated. Bankruptcy and insolvency events with respect to us or certain of our subsidiaries will result in an automatic acceleration of the indebtedness under the credit facility. Subject to notice and cure periods in certain cases, other events of default under the credit facility will result in acceleration of the indebtedness at the option of the lending banks. Such other events of default include non-payment, breach of warranty, non-performance of obligations under the credit facility (including financial covenants), default on other indebtedness, certain pension plan events, certain adverse judgments, change of control, and a failure of the liens securing the credit facility.

     This facility is secured by a first and prior lien to the lending banks on most of our oil and gas properties, certain related equipment, oil and gas inventory, and certain bank accounts and proceeds. At March 31, 2005 we had an available borrowing base of $60 million and $27 million outstanding.

Other Contractual Obligations

     Our abandonment retirement obligation arises from the plugging and abandonment liabilities for our oil and gas wells. The majority of this obligation will not occur over the next five years.

     Our corporate office in Denver, Colorado is under an operating lease which will expire in fiscal 2015. Our average yearly payments approximate $581,000. We have additional operating lease commitments which represent office equipment leases and short term debt obligations primarily relating to field vehicles and equipment. Subsequent to year end, we expanded our corporate office, taking an additional 12,000 square feet.

     Derivative instruments represent the net estimated unrealized losses for our oil and gas hedges at March 31, 2005. The ultimate settlement amounts of these hedges are unknown because they are subject to continuing market risk.

Off balance sheet arrangements

     We do not have any off balance sheet arrangements.

Results of Operations

     The following discussion and analysis relates to items that have affected our results of operations for the three and nine months ended March 31, 2005 and 2004. This analysis should be read in conjunction with our consolidated financial statements and accompanying notes included in this Form 10-Q.

     Fiscal 2005 Compared to Fiscal 2004

     Net income. Net income for the three and nine months ended March 31, 2005 were $4.9 million and $13.7 million compared to a net income of $2.5 million and $4.5 million for the comparable periods a year earlier. The increase in net income from the periods ended March 31, 2005 compared to March 31, 2004 was affected by the items described in detail below.

30


Table of Contents

     Revenue. Total revenue from oil and gas sales for the three and nine months ended March 31, 2005 were $24.6 million and $64.2 million compared to $10.6 million and $25.4 million for the same period a year earlier. The increase was the result of the completion of the Manti acquisition on January 21, 2005 and the Alpine acquisition on June 28, 2004, successful drilling and higher oil prices for both onshore and offshore oil production and also higher gas prices.

     Cash payments required on our hedging activities impacted revenues during the three and nine months ended March 31, 2005 in the amounts of $344,000 and $437,000 and $286,000 and $666,000 for the periods a year earlier, respectively.

     Production volumes, average prices received and cost per equivalent Mcf for the three months ended March 31, 2005 and 2004 are as follows:

                 
  2005  2004 (1) 
  Onshore  Offshore  Onshore  Offshore 
Production – Continuing Operations:
                
Oil (MBbl) (2)
  236   42   166   42 
Gas (Mmcf) (3)
  2,148      708    
Average daily production – Continuing Operations:
                
(Mmcfe) (4)
  39.6   2.8   18.9   2.8 
Production – Discontinued Operations:
                
Oil (MBbl)
            
Gas (Mmcf)
        79    
Average Sales Price – Continuing Operations:
                
Oil (per barrel)
 $47.97  $33.31  $33.88  $21.60 
Gas (per Mcf)
 $5.52  $  $5.72  $ 
 
                
Costs per Mcf equivalent
                
Hedge effect
 $(.10) $  $(.17) $ 
Lease operating expenses
 $.96  $3.95  $.69  $3.40 
Production taxes
 $.42  $.10  $.27  $.04 
Transportation costs
 $.03  $  $.04  $ 
Depletion expense
 $1.31  $.77  $1.62  $.93 

31


Table of Contents

     Production volumes, average prices received and cost per equivalent Mcf for the nine months ended March 31, 2005 and 2004 are as follows:

                 
  2005  2004 (1) 
  Onshore  Offshore  Onshore  Offshore 
Production – Continuing Operations:
                
Oil (MBbl) (2)
  666   116   396   138 
Gas (Mmcf) (3)
  5,271      1,990    
Average daily production – Continuing Operations:
                
(Mmcfe) (4)
  33.8   2.5   15.9   3.0 
Production – Discontinued Operations:
                
Oil (MBbl)
  2      16    
Gas (Mmcf)
  174      270    
Average Sales Price – Continuing Operations:
                
Oil (per barrel)
 $45.82  $31.63  $31.38  $20.50 
Gas (per Mcf)
 $5.70  $  $5.08  $ 
 
                
Costs per Mcf equivalent
                
Hedge effect
 $(.05) $  $(.15) $ 
Lease operating expenses
 $.85  $3.76  $.71  $2.87 
Production taxes
 $.47  $.06  $.27  $.05 
Transportation costs
 $.03  $  $.04  $ 
Depletion expense
 $1.33  $.76  $1.42  $.64 


(1) 2003 information has changed to comply with FAS 144 “Accounting for the Impairment or Disposal of Long-Lived Assets.”
 
(2) MBbl means thousand barrels of oil.
 
(3) Mmcf means million cubic feet of gas.
 
(4) Mmcfe means million cubic feet of gas equivalent per day.

     Lease Operating Expenses. Lease operating expenses for the three and nine months ended March 31, 2005 were $4.4 million and $10.5 million respectively as compared to $2.0 million and $5.5 for the same periods a year earlier. Lease operating expenses from continuing operations for onshore properties per equivalent Mcf for the three and nine month periods ended March 31, 2005 were $.96 per Mcf equivalent and $.85 per Mcf equivalent as compared to $.69 per Mcf equivalent and $.71 per Mcf equivalent for the periods ended in 2003. Lease operating expenses from continuing operations for offshore properties per equivalent Mcf were $3.95 per Mcf equivalent for the three month period and $3.76 per Mcf equivalent for the nine month period ended March 31, 2005. Onshore production costs for the three and nine month periods ending March 31, 2004 were $3.40 per Mcf equivalent and $2.87 per Mcf equivalent respectively. This increase in lease operating costs from continuing operations per Mcfe can be primarily attributed to the Manti and Alpine assets acquisitions, which have higher production costs. In addition, we incurred higher workover costs on our non-operated properties and during our second quarter, we removed two compressors and installed a larger compressor to handle the anticipated increase in production from our current drilling program. New Texas Railroad Commission admission standards caused the new compressor to be configured in such a way that we could not efficiently process our high BTU gas. The Newton Field produces very rich gas, with an associated high BTU content, and therefore our new facility did not process out the natural gas liquids effectively and caused inefficiencies within existing well bores, and was evidenced in the temporary reduction in the November and December production. In response to this, we have set up a fuel gas distribution system that will allow for the delivery of dry gas to the primary compressor facility so that future production can be maximized.

32


Table of Contents

     Drilling and Trucking Operations. In March 2004, we acquired a 50% interest in both the Big Dog Drilling Company and Shark Trucking Company to enable us to have access to drilling rigs and rig transportation facilities on a priority basis. On March 31, 2005, we purchased the remaining interest in Big Dog Drilling Co., LLC (Big Dog”) for its interest in Shark Trucking, LLC (“Shark”), one of Big Dog’s rigs and related equipment and 100,000 shares of our stock valued at $1.4 million, based on the average stock price five days before and after the announcement of the transaction. We had drilling and trucking income of $2.6 million offset by drilling and trucking expenses of $3.1 million during the nine months ended March 31, 2005. During the second quarter, we incurred downtime between drilling engagements and refurbishing trucking equipment.

     Depreciation, Depletion and Amortization Expense. Depreciation, depletion and amortization expense for the three and nine months ended March 31, 2005 were $5.4 million and $14.1 million as compared to $3.1 million and $6.9 million for the same periods a year earlier. Depreciation, depletion and amortization expenses per equivalent Mcf for our onshore properties were $1.31 per Mcf equivalent for the three months and $1.33 for the nine months ended March 31, 2005 as compared to $1.62 and $1.42 for the respective periods in the prior year. The increase in depreciation, depletion and amortization can be attributed to the acquisition of the Manti assets on January 21, 2004 and the Alpine assets on June 28, 2004. The Manti and Alpine assets were purchased at higher costs and generally have shorter lives causing higher depletion rates.

     Dry Hole Costs. We incurred dry hole costs of approximately $19,000 and $2.7 million for the three and nine month periods ended March 31, 2005 as compared to approximately $210,000 and $387,000 for both the three and nine month periods ended March 31, 2004. A significant portion of these costs relate to our Trail Blazer prospect in Laramie County, Wyoming. Included in the dry holes were four non-Niobrara formation dry holes in Washington County, Colorado.

     Exploration Expenses. Exploration expenses consist of geological and geophysical costs and lease rentals. Our exploration costs for the three months and nine months ended March 31, 2005 were $1.7 million and $2.9 million respectively and primarily include newly acquired seismic information in Washington County, Colorado, Polk County, Texas and Laramie County, Wyoming. Currently, we are obtaining seismic information on 22.75 square miles in Washington County, Colorado on our North Tongue Prospect and will be expanding our South Tongue Prospect shoot to include a 46 square mile shoot during fiscal 2005.

     Professional Fees. Professional fees include corporate legal costs, accounting fees, shareholder relations consultants and legal fees for representation in negotiations and discussions with various state and federal governmental agencies relating to our undeveloped offshore California leases. Our professional fees for the three and nine month periods ended March 31, 2005 were $411,000 and $1.3 million as compared to $308,000 and $920,000 for the respective periods ended March 31, 2004. The increase in professional fees can be attributed to our significant growth and compliance with the Sarbanes-Oxley Act.

     General and Administrative Expenses. General and administrative expenses for the three and nine month periods ended March 31, 2005 were $4.2 million and $10.3 million. Respective amounts for the periods ended March 31, 2004 were $1.7 million and $4.4 million. The increase in general and administrative expenses is primarily attributed to the increase in technical and administrative staff and related personnel costs, stock option costs and the expansion of our office facility necessary to support our acquisitions and increased exploration efforts.

33


Table of Contents

     Interest and Financing Costs. Interest and financing costs were $2.1 million and $4.4 million for the three and nine month periods ended March 31, 2005 as compared to $373,000 and $1.5 million for the comparable periods in the prior year. The increase for the periods ended in March, 2005 over those of the respective periods in 2004 result from increased debt relating to acquisitions completed during fiscal 2004 and the additional funds borrowed relating to the note offering competed on March 31, 2005.

     Discontinued Operations. Included in discontinued operations are income from operations of properties sold and gain on sale of oil and gas properties. We are required to reclassify related revenue and expenses relating to sales of our oil and gas properties for all periods presented. During fiscal 2005 we sold certain properties in Louisiana and South Texas which had $729,000 in income from operations. No gain or loss was recognized on this transaction as the assets had only been acquired a month and a half earlier. During fiscal 2004, we sold non-strategic properties which had $298,000 and $872,000 of income from operations for the three and nine month periods ended March 31, 2004. A sale of properties in fiscal 2004 resulted in a gain of $1.8 million for both the three and nine month periods ended March 31, 2004.

34


Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market Rate and Price Risk

     We actively manage our exposure to commodity price fluctuations by hedging meaningful portions of our expected production through the use of derivatives, typically costless collars. The level of our hedging activity and the duration of the instruments employed depend upon our view of market conditions, available hedge prices and our operating strategy. We use hedges to limit the risk of fluctuating cash flows that fund our capital expenditure program. We also typically use hedges in conjunction with acquisitions to achieve expected economic returns during the payout period. The following table summarizes our current hedge positions:

                         
          Price Floor /    
Commodity Volume Price Ceiling  Term
Crude oil
  40,000  Bbls / month $35.00/ $50.80  Jan ’05June ‘06
Crude oil
  6,000  Bbls / month $35.00/ $49.75  Apr ’05Dec ‘05
Crude oil
  40,000  Bbls / month $40.00/ $50.34  July ’05June ‘06
Crude oil
  10,000  Bbls / month $45.00/ $56.90  July ’05June ‘06
Crude oil
  25,000  Bbls / month $35.00/ $61.80  July ’06June ‘07
Natural gas
  3,000  MMBtu / day $5.00/ $7.85  Apr ’05Oct ‘05
Natural gas
  10,000  MMBtu / day $5.00/ $9.25  Jan ’05June ‘05
Natural gas
  10,000  MMBtu / day $5.00/ $9.60  July ’05June ‘06
Natural gas
  3,000  MMBtu / day $6.00/ $9.35  July ’05June ‘06
Natural gas
  13,000  MMBtu / day $5.00/ $10.20  July ’06June ‘07

     The fair value of our derivative instruments obligation was $9.6 million at March 31, 2005 and $6.3 million on May 5, 2005.

     The current derivative contracts cover approximately 40% of our current daily production. A $1.00 change in the oil and gas price received for our production would have an immaterial impact on our oil and gas revenue as the change in price would still fall within our hedge positions.

Interest Rate Risk

     We were subject to interest rate risk from our credit facility of $27 million which had variable rate debt obligations at March 31, 2005. The annual effect of a ten percent change in interest rates would be approximately $162,000. The interest rate on these variable debt obligations approximates current market rates as of March 31, 2005.

Item 4. Controls and Procedures

     As of March 31, 2005, under the supervision and with the participation of the Company’s Chief Executive Officer and the Chief Financial Officer, management has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2005. There were no changes in internal control over financial reporting that occurred during the fiscal quarter covered by this report that have materially affected, or are reasonably likely to affect, the Company’s internal control over financial reporting.

35


Table of Contents

PART II — OTHER INFORMATION

Item 1. Legal Proceedings.

     On January 9, 2002, we and several other plaintiffs filed a lawsuit in the United States Court of Federal Claims in Washington, D.C. alleging that the U.S. Government has materially breached the terms of forty undeveloped federal leases, some of which are part of our Offshore California properties. The Complaint is based on allegations by the collective plaintiffs that the United States has materially breached the terms of certain of their Offshore California leases by attempting to deviate significantly from the procedures and standards that were in effect when the leases were entered into, and by failing to carry out its own obligations relating to those leases in a timely and fair manner. More specifically, the plaintiffs have alleged that the judicial determination in the California v. Norton case that a 1990 amendment to the Coastal Zone Management Act required the Government to make a consistency determination prior to granting lease suspension requests in 1999 constitutes a material change in the procedures and standards that were in effect when the leases were issued. The plaintiffs have also alleged that the United States has failed to afford them the timely and fair review of their lease suspension requests which has resulted in significant, continuing and material delays to their exploratory and development operations.

     The suit seeks compensation for the lease bonuses and rentals paid to the Federal Government, exploration costs and related expenses. The total amount claimed by all lessees for bonuses and rentals exceeds $1.2 billion, with additional amounts for exploration costs and related expenses. Our claim for lease bonuses and rentals paid by us and our predecessors is in excess of $152 million. In addition, our claim for exploration costs and related expenses will also be substantial. In the event, however, that we receive any proceeds as the result of such litigation, we will be obligated to pay a portion of any amount received by us to landowners and other owners of royalties and similar interests, and to pay expenses of litigation and to fulfill certain pre-existing contractual commitments to third parties. Although the computation of the various amounts that we would be required to pay to landowners and other owners of royalties and similar interests is dependent upon facts and circumstances that are not yet known, it is possible that they may be as much as twenty percent of any proceeds that we might ultimately obtain.

     The Federal Government has not yet filed an answer in this proceeding pending its motion to dismiss the lawsuit, which motion has been heard but has not yet been ruled upon by the court. We have filed a motion for partial summary judgment which has been heard but has not yet been ruled upon by the court.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

     During the quarter ended March 31, 2005, we issued securities in transactions that were not registered under the Securities Act of 1933 as follows:

     On March 31, 2005, we issued a total of 100,000 shares of our common stock to Edward Mike Davis in connection with the execution of our Purchase and Sale Agreement with him to acquire his interest in Big Dog. All of these shares have been subsequently registered for re-sale by Davis under the Securities Act of 1933, as amended.

36


Table of Contents

     In connection with these transactions we relied on the exemption provided by Section 4(2) of the Securities Act of 1933. We reasonably believe that the investors are “Accredited Investors” as such term is defined in Rule 501 of Regulation D promulgated under the Securities Act of 1933 at the time the transactions occurred. Davis had access to complete information about Delta. Davis acquired the shares for investment purposes. Restrictive legends were placed on the certificates issued to Davis and stop transfer orders were given to our transfer agent.

Item 3. Defaults Upon Senior Securities. None.

Item 4. Submission of Matters to a Vote of Security Holders. None.

Item 5. Other Information. None.

Item 6. Exhibits.

Exhibits are as follows:

31.1  Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith electronically
 
31.2  Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith electronically
 
32.1  Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350. Filed herewith electronically
 
32.2  Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350. Filed herewith electronically

37


Table of Contents

SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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.

       
  DELTA PETROLEUM CORPORATION
(Registrant)
  
 
      
 By: /s/ Roger A. Parker  
      
   Roger A. Parker  
   President and Chief Executive Officer  
 
      
 By: /s/ Kevin K. Nanke  
      
   Kevin K. Nanke, Treasurer and  
   Chief Financial Officer  

Date: May 10, 2005

38


Table of Contents

EXHIBIT INDEX

31.1  Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith electronically
 
31.2  Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith electronically
 
32.1  Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350. Filed herewith electronically
 
32.2  Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350. Filed herewith electronically