| Income Statement for Brigham Exploration Company
(BEXP)
|
|
|
|
|
After Hours:
$ 10.62
|
0.00
(0.00%)
|
Volume: 1.1 k
|
4:00 PM EST Nov 20, 2009
|
|
|
|
|
|
| Income |
in Thousands of Dollars |
|
|
12/2008 |
12/2007 |
12/2006 |
12/2005 |
12/2004 |
|
| Operating Revenue |
125,240 |
120,645 |
102,835 |
97,040 |
72,228 |
| Adjustments to Revenue |
5,374 |
2,541 |
4,021 |
3,353 |
3,107 |
| Cost of Revenue |
(12,363) |
(9,736) |
(9,984) |
(6,670) |
(5,407) |
| Gross Operating Profit |
107,503 |
108,368 |
88,830 |
87,017 |
63,714 |
|
| Selling/General/Admin Expense |
(9,557) |
(9,276) |
(7,887) |
(5,533) |
(5,392) |
| Research & Development |
- |
- |
- |
- |
- |
| EBITDA |
97,946 |
99,092 |
80,943 |
81,484 |
58,322 |
| Depreciation & Amortization |
(54,127) |
(60,660) |
(47,640) |
(34,521) |
(1,488) |
| EBIT |
43,819 |
38,432 |
33,303 |
46,963 |
56,834 |
| Interest Income |
191 |
654 |
1,207 |
245 |
84 |
| Other Income, Net |
3,078 |
(642) |
8,027 |
(756) |
(23,261) |
| Total Income Avail For Interest Expense |
(190,453) |
31,560 |
42,220 |
46,452 |
33,657 |
| Interest Expense |
(14,495) |
(14,622) |
(9,688) |
(3,980) |
(3,144) |
| Pre-Tax Income |
(204,948) |
16,938 |
32,532 |
42,472 |
30,513 |
| Income Taxes |
42,701 |
(6,728) |
(12,744) |
(15,037) |
(10,863) |
| Minority Interest |
- |
- |
- |
- |
- |
| Net Income from Continuing Operations |
(162,247) |
10,210 |
19,788 |
27,435 |
19,650 |
| Net Income from Discontinued Operations |
- |
- |
- |
- |
- |
| Net Income from Total Operations |
(162,247) |
10,210 |
19,788 |
27,435 |
19,650 |
|
| Normalized Income |
75,294 |
17,094 |
20,105 |
27,435 |
19,650 |
| Extraordinary Income |
- |
- |
- |
- |
- |
| Special Income/Charges |
(237,541) |
(6,884) |
(317) |
- |
- |
| Income from Cum. Effect of Acct Change |
- |
- |
- |
- |
- |
| Income from Tax Loss Carryforward |
- |
- |
- |
- |
- |
| Other Gains |
- |
- |
- |
- |
- |
| Total Net Income |
(162,247) |
10,210 |
19,788 |
27,435 |
19,650 |
|
| Results |
in Dollars (Preferred Dividends in Thousands) |
|
|
12/2008 |
12/2007 |
12/2006 |
12/2005 |
12/2004 |
|
| Dividends Paid Per Share |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends |
- |
- |
- |
- |
- |
|
| Basic EPS from Continuing Operations |
-3.57 |
0.23 |
0.44 |
0.65 |
0.49 |
| Basic EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Operations |
-3.57 |
0.23 |
0.44 |
0.65 |
0.49 |
|
| Diluted EPS from Continuing Operations |
-3.57 |
0.22 |
0.43 |
0.63 |
0.47 |
| Diluted EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Total Operations |
-3.57 |
0.22 |
0.43 |
0.63 |
0.47 |
|
|
|
