Energy XXI Reports Fiscal Third-Quarter Results


HOUSTON, May 8, 2007 (PRIME NEWSWIRE) -- Energy XXI (Bermuda) Limited (LSE:EGY) today announced fiscal third-quarter 2007 financial and operating results for the period ended March 31, 2007.

"Our results for the recently completed quarter were affected by delays in bringing on new production and the shut-in of existing volumes due to weather and temporary operational issues, as we indicated previously," Energy XXI Chairman and CEO John Schiller said. "Those challenges were overcome in April as we executed the drilling and production-optimization programs and set new volume records. From our initial start-up of operations in April 2006, Energy XXI has grown rapidly through both acquisitions and the drill bit and today is producing more than 20,000 barrels of oil equivalent per day. We expect to continue advancing our growth strategy as we layer in the Pogo properties and carry out the organic capital program."

For the fiscal third quarter, Energy XXI reported net income of $9.6 million, or $.11 per diluted share, on revenues of $77.6 million. Cash flow from operating activities totaled $76.2 million.

The company's proactive risk-management strategy continued to pay dividends, resulting in a net realized price of $59.54 per barrel of oil equivalent (BOE) in the fiscal third quarter, including $7.95 per BOE contributed by hedging activity. Third-quarter production averaged 14,500 BOE per day. Prior-year fiscal third-quarter comparisons are not meaningful because the company had not yet established operations.

In January, the company finalized a global insurance settlement for all remaining claims related to hurricanes Katrina and Rita, resulting in the receipt of $38.8 million, virtually all of which was recorded during the fiscal third quarter as a reduction in accounts receivable.

OPERATIONAL HIGHLIGHTS

During the fiscal third quarter, Energy XXI was successful in five of eight exploration wells and four of five development wells, while performing 11 workovers. Further detail on the exploration and development program is provided in the Operations Report attachment below.

THIRD QUARTER CONFERENCE CALL TODAY AT 10 A.M. EDT, 3 P.M. LONDON TIME

Energy XXI will host its third-quarter conference call today, Tuesday, May 8, 2007 at 10 a.m. EDT (9 a.m. CDT; 3 p.m. London time). The dial-in number is (913) 312-6696 in the U.S. and 44 (0) 207-984-7566 in the U.K., and the confirmation code is 6504232. For complete instructions on how to actively participate in the conference call, or to listen to the live audio webcast or a replay, please refer to www.energyxxi.com.

Forward-Looking Statements

All statements, other than statements of historical fact, included in this release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based upon current expectations and are subject to a number of risks, uncertainties and assumptions that could cause actual results to differ materially from those described in the forward-looking statements. Energy XXI assumes no obligation and expressly disclaims any duty to update the information contained herein except as required by law.

Competent Person Disclosure

The technical information contained in this announcement relating to operations adheres to the standard set by the Society of Petroleum Engineers. Tom O'Donnell, Director of Corporate Development, a registered Petroleum Engineer, is the qualified person who has reviewed and approved the technical information contained in this announcement.

About the Company

Energy XXI is an independent oil and natural gas exploration and production company whose growth strategy emphasizes acquisitions, enhanced by its value-added organic drilling program. The company's properties are primarily located in the U.S. Gulf of Mexico waters and the Gulf Coast onshore. In April 2007, Energy XXI announced an agreement to purchase Gulf of Mexico shelf properties from Pogo Producing Company. Also in April, the company's registration statement on Form S-1 was declared effective by the U.S. Securities and Exchange Commission, helping facilitate the planned listing of Energy XXI common stock on the NASDAQ system under the symbol 'EXXI' later this quarter. Collins Stewart Europe Limited and Jefferies International are Energy XXI listing brokers in the United Kingdom. In the United States, Jefferies & Company, BMO Capital Markets, Collins Stewart and Natexis Bleichroeder are market makers.



                       ENERGY XXI (BERMUDA) LIMITED
                       CONSOLIDATED BALANCE SHEETS
                 (In Thousands, except share information)

                                                March 31,    June 30,
                                                  2007         2006
                                                  ----         ----
                                              (Unaudited)

 ASSETS

 CURRENT ASSETS
  Cash and cash equivalents                    $   10,177  $   62,389
  Accounts receivable
   Oil and natural gas sales                       40,818      19,325
   Joint interest billings                         14,961      11,173
   Acquisition                                         --      14,070
   Stock subscription                                  --       7,326
   Insurance                                          109      39,801
  Prepaid expenses and other current assets        48,701       9,200
  Royalty deposit                                   2,175       2,175
  Derivative financial instruments                 15,543       7,752
                                               ----------------------
   TOTAL CURRENT ASSETS                           132,484     173,211
                                               ----------------------

 PROPERTY AND EQUIPMENT, net of accumulated
  depreciation, depletion, and amortization
  ("DD&A")

  Oil and natural gas properties - full cost
   method of accounting, including $199,780
   and $50,840 of unproved oil and natural
   gas properties as of March 31, 2007 and
   June 30, 2006, respectively, and net of
   accumulated DD&A of $107,594 and $20,225
   as of March 31, 2007 and June 30, 2006,
   respectively                                   925,906     447,852

  Other property and equipment, net of
   accumulated depreciation of $818 and $132
   as of March 31, 2007 and June 30, 2006,
   respectively                                     3,036       1,569
                                               ----------------------
   TOTAL PROPERTY AND EQUIPMENT, NET              928,942     449,421
                                               ----------------------
  Deposit and acquisition costs                        --      10,025
                                               ----------------------
  Derivative financial instruments                  4,508       5,856
                                               ----------------------
  Deferred income taxes                                --       1,780
                                               ----------------------
  Debt issuance costs, net of accumulated
   amortization of $1,223 and $306, as of
   March 31, 2007 and June 30, 2006,
   respectively                                     2,434       3,678
                                               ----------------------

 TOTAL ASSETS                                  $1,068,368  $  643,971
                                               ======================


                       ENERGY XXI (BERMUDA) LIMITED
                   CONSOLIDATED BALANCE SHEETS (Continued)
                  (In Thousands, except share information)

                                                March 31,   June 30,
                                                  2007        2006
                                                  ----        ----
                                              (Unaudited)

 LIABILITIES AND STOCKHOLDERS' EQUITY
 CURRENT LIABILITIES
  Accounts payable                            $   47,119  $   23,281
  Advances from joint interest partners            6,295       6,211
  Accrued liabilities                              8,327      11,463
  Income and franchise taxes payable               1,512         913
  Deferred income taxes                            2,287         143
  Derivative financial instruments                 4,073         948
  Current maturities of long-term debt             9,634       9,584
                                              ----------------------
   TOTAL CURRENT LIABILITIES                      79,247      52,543
  Long-term debt, less current maturities        532,712     200,064
  Deferred income taxes                           12,628        --
  Asset retirement obligations                    45,981      37,844
  Derivative financial instruments                  --           590
  Other liabilities                                1,530         221
                                              ----------------------
   TOTAL LIABILITIES                             672,098     291,262
                                              ----------------------

 COMMITMENTS AND CONTINGENCIES

 STOCKHOLDERS' EQUITY
  Preferred stock, $0.01 par value, 2,500,000
   shares authorized and no shares issued at
   March 31, 2007 and June 30, 2006                   --          --
  Common stock, $0.001 par value, 396,500,624
   shares authorized and 84,049,115 and
   80,645,129 issued and outstanding at March
   31, 2007 and June 30, 2006, respectively           84          81
  Additional paid-in capital                     362,334     350,238
  Retained earnings                               28,864       6,942
  Accumulated other comprehensive income
   (loss), net of tax expense of $2,725 as of
   March 31, 2007 and net of tax benefit of
   $2,541 as of June 30, 2006                      4,988      (4,552)
                                              ----------------------
 TOTAL STOCKHOLDERS' EQUITY                      396,270     352,709
                                              ----------------------

 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $1,068,368  $  643,971
                                              ======================


                     ENERGY XXI (BERMUDA) LIMITED
                   CONSOLIDATED STATEMENTS OF INCOME
             (In Thousands, except per share information)
                              (Unaudited)

                                                           Period from
                                                             Inception
                                                    Nine      July 25,
                                                   Months      2005
                             Three Months Ended     Ended     Through
                                  March 31,       March 31,   March 31,
                              2007         2006     2007        2006
                              ----         ----     ----        ----
 REVENUES

   Oil sales                  $42,776    $   --    $121,882    $   --
   Natural gas sales           34,832        --     100,686        --
                             --------   --------   --------   --------
      TOTAL REVENUES           77,608        --     222,568        --
                             --------   --------   --------   --------
 COSTS AND EXPENSES
   Lease operating
    expense                    11,485        --      33,638        --
   Production taxes and
    transportation              1,691        --       2,909        --
   Depreciation,
    depletion and
    amortization               28,600         21     88,055         40
   Accretion of asset
    retirement obligation         877        --       2,619        --
   General and
    administrative
    expense                    10,599      1,204     26,505      1,755
   Gain on derivative
    financial instruments      (1,552)       --      (3,110)       --
                             --------   --------   --------   --------
      TOTAL COSTS AND
        EXPENSES               51,700      1,225    150,616      1,795
                             --------   --------   --------   --------

 OPERATING INCOME (LOSS)       25,908     (1,225)    71,952     (1,795)
                             --------   --------   --------   --------
 OTHER INCOME (EXPENSE)
   Interest income                307      2,798      1,599      4,709
   Interest expense           (12,646)    (1,506)   (39,653)    (1,506)
                             --------   --------   --------   --------
       TOTAL OTHER INCOME
        (EXPENSE)             (12,339)     1,292    (38,054)     3,203
                             --------   --------   --------   --------

 INCOME BEFORE INCOME
   TAXES                       13,569         67     33,898      1,408

 PROVISION FOR INCOME
   TAXES                        3,988        --     11,976         --
                             --------   --------   --------   --------
 NET INCOME                    $9,581        $67    $21,922     $1,408
                             ========   ========   ========   ========


 EARNINGS PER SHARE
   Basic                        $0.11      $0.00      $0.26      $0.03
   Diluted                      $0.11      $0.00      $0.26      $0.03

 WEIGHTED AVERAGE NUMBER
  OF COMMON STOCK
   OUTSTANDING

   Basic                       84,049     62,500     83,893     42,821
   Diluted                     84,049     62,500     83,893     42,821


                           ENERGY XXI (BERMUDA) LIMITED
                  CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                 (In Thousands)
                                  (Unaudited)

                                            Accumulated 
                        Additional             Other         Total
                         Paid-in  Retained Comprehensive Stockholders'
           Shares Amount Capital  Earnings  Income (Loss)   Equity
           ------ ------ -------  --------  ------------    ------
 Balance, 
  June 30, 
  2006     80,645    $81 $350,238   $6,942     $(4,552)    $352,709

  Common 
   stock 
   issued   3,404      3   13,164       --          --       13,167

  Warrants 
  repurchased  --     --   (1,068)      --          --       (1,068)

  Comprehensive income:

   Net 
    income     --     --       --   21,922          --       21,922
   Unrealized 
    gain on
    derivative
    financial 
    instruments,       
    net of 
    tax        --     --       --      --        9,540        9,540
                                                           --------
    Total 
     comprehensive                                          
     income                                                  31,462
                                                           --------

           --------------------------------------------------------
 Balance, 
  March 31, 
  2007     84,049    $84 $362,334  $28,864      $4,988     $396,270
           ========================================================



                     ENERGY XXI (BERMUDA) LIMITED
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In Thousands)
                              (Unaudited)
                                                              Period
                                                               from
                                                             Inception
                                       Three       Nine       July 25,
                                      Months      Months        2005
                                       Ended      Ended       Through
                                     March 31,   March 31,    March 31,
                                       2007        2007         2006
                                       ----        ----         ----

 CASH FLOWS FROM OPERATING
   ACTIVITIES
   Net income                          $9,581      $21,922      $1,408
   Adjustments to reconcile
    net income to net cash
    provided by (used in)
     operating activities:
      Deferred income tax
       expense                         (3,043)       3,954         --
      Unrealized loss on
       derivative financial
       instruments                     11,145       18,527         --
      Accretion of asset
       retirement obligations             877        2,619         --
      Depletion, depreciation,
       and amortization                28,600       88,055          40
      Write-off of debt
       issuance costs-net                 325        5,998       1,415
      Changes in operating
       assets and liabilities
       Accounts receivable             28,769       35,807         --
        Prepaid expenses and
         other current assets         (13,334)     (39,501)     (4,230)
        Accounts payable and
         other liabilities             13,326       21,385         998
                                      --------------------------------
     NET CASH PROVIDED BY
      (USED IN) OPERATING
      ACTIVITIES                       76,246      158,766        (369)
                                      --------------------------------

 CASH FLOWS FROM INVESTING
   ACTIVITIES
   Acquisition                            --      (302,481)    (10,160)
   Capital expenditures              (130,587)    (250,951)       (384)
   Proceeds from the sale of
    oil and natural gas
    properties                            --         1,400         --
   Other                                  573        1,333         --
                                      --------------------------------
     NET CASH USED IN
      INVESTING ACTIVITIES           (130,014)    (550,699)    (10,544)
                                      --------------------------------

 CASH FLOWS FROM FINANCING
   ACTIVITIES
   Proceeds from the issuance
     of common stock                      108       13,167     300,026
   Proceeds from long-term debt        65,000      364,000      14,150
   Payments on long-term debt        (10,000)      (24,625)        --
   Payments on put financing          (2,011)       (7,030)        --
   Stock issuance costs                   --           --      (21,712)
   Debt issuance costs                    --        (4,754)        --
   Other                                (407)       (1,037)        --
                                      --------------------------------

     NET CASH PROVIDED BY
      FINANCING ACTIVITIES             52,690      339,721     292,464
                                      --------------------------------

 NET INCREASE (DECREASE) IN
  CASH AND CASH EQUIVALENTS            (1,078)     (52,212)    281,551

 CASH AND CASH EQUIVALENTS,
   beginning of period                 11,255       62,389         --
                                      --------------------------------

 CASH AND CASH EQUIVALENTS,
   end of period                      $10,177      $10,177    $281,551
                                      ================================



 The following table presents the Company's significant operational
 information for the periods indicated (in thousands except per
 unit amounts).

                                                               Nine
                                 Three Months Ended           Months
                                 -----------------             Ended
                      June 30,  Sept. 30, Dec. 31, March 31, March 31,
                        2006      2006      2006      2007      2007
                     --------- --------- --------- --------- ---------

 Revenues            $  47,112 $  65,817 $  79,143 $  77,608 $ 222,568

 Production costs        9,991    12,830    10,541    13,176    36,547
 Depreciation,
   depletion &
   amortization
   ("DD&A")             20,225    27,744    31,711    28,600    88,055
 General and
   administrative (a)    2,680     7,680     8,226    10,599    26,505

 Sales volumes per day
     Gas (MMcf)           27.9      47.1      52.1      42.1      47.1
     Oil (MBbls)           5.1       5.9       7.0       7.5       6.8
     Total (MBOE)          9.7      13.8      15.7      14.5      14.7

 Average sales price

     Gas per Mcf     $    6.48 $    6.28 $    6.67 $    7.77 $    6.86
     Oil per Bbl         66.64     67.16     56.77     56.24     59.61
     Hedge gain per
       equivalent Bbl     1.67      1.68      7.19      7.95      5.70
     Total per BOE       55.02     52.03     54.71     59.54     55.43

 Per BOE

   Production costs  $   11.67 $   10.14 $    7.29 $   10.11 $    9.10
   DD&A                  23.62     21.93     21.92     21.94     21.93
   General and
     administrative (a)   3.13      6.07      5.69      8.13      6.60
   Other                  1.05      0.14      0.01     (0.52)    (0.12)
   Operating income      15.55     13.75     19.80     19.88     17.92

 Note: (a) General and administrative expense includes windstorm
           and excess windstorm insurance of $2.7 million, $2.7
           million, $4.8 million and $10.2 million for the three
           months ended September 30, 2006, December 31, 2006, March
           31, 2007 and for the nine months ended March 31, 2007,
           respectively. Excluding windstorm and excess windstorm
           insurance, General and administrative costs per BOE were
           $3.97, $3.80, $4.41 and $4.07 for the three months ended
           September 30, 2006, December 31, 2006, March 31, 2007 and
           for the nine months ended March 31, 2007, respectively.




                 Fiscal 3rd Quarter Operations Report

     EXXI Fiscal 3rd Quarter Drilling Results

              Exploration  Development     Total
              -----------  -----------   ----------
              Gross   Net   Gross   Net   Gross  Net
              -----  ----   ----- ----- ------ -----
 Operated
         Oil      1     1       1     1      2     2

         Gas     --    --       2     2      2     2

         Dry      1   .67       1     1      2  1.67

 Non-Operated
         Oil     --    --      --    --     --    --

         Gas      4     2       1   .13      5  2.13

         Dry      2   .65      --    --      2   .65
              ------ ----- ------- ----- ------ -----
    Total         8  4.32       5  4.13     13  8.45

              ------------ ------------- ------------
              Exploration  Development      Total
              ------------ ------------- ------------
 Success
  Rates           62.5%         80%           69%
              ------------ ------------- ------------
 Onshore           7            3            10
              ------------ ------------- ------------
 Offshore          1            2             3
              ------------ ------------- ------------
    Total          8            5            13
              ------------ ------------- ------------

                     EXXI Fiscal 3rd Quarter Rigs

                           Rig Days               Rigs Used
                     --------------------   -------------------
                      Drilling   Workover   Drilling   Workover
                      --------   --------   --------   --------
     Operated
           Jack-ups      180         150          2         2
             Barges      120          78          2         1
                      ------      ------       ----       ---
                         300         228          4         3
 Non-Operated                                           
             Barges      431          12          7         1
          Land Rigs       90          19          1         1
                      ------      ------       ----       ---
                         521          31          8         2
                      ------      ------       ----       ---
         Total           821         259         12         5


 SOUTH LOUISIANA ONSHORE HIGHLIGHTS

   Rabbit Island

 --  Rabbit Island State Lease 340 #15 (100% WI), Iberia Parish - Spud
     02/08/07; TD'd at 10,329' MD on 04/19/07; found 32' of net gas
     pay in the 9,700' Sand, with about 30' of additional, shallower
     net gas pay behind pipe; being completed in the main objective
     and should be on production in the fiscal fourth quarter.

 --  Rabbit Island State Lease 19022 #1 (25% WI), Iberia Parish - Spud
     01/21/07; TD'd at 11,780' MD on 02/07/07; found 66' of net gas
     pay in the 10,700' Stray Sand; tested at 2.9 MMcf/d through a
     14/64" choke and a FTP of 2,682 psig; should be on production in
     the fiscal fourth quarter.

 --  Rabbit Island State Lease 340 #223 (100% WI), Iberia Parish -
     Drilled last quarter; on production 03/03/07 at 1.5 MMcf/d from
     the Big A 15 Sand through a 15/64" choke and a FTP of 1,050 psig.

 --  Rabbit Island State Lease 340 #224 (100% WI), St. Mary Parish -
     Drilled last quarter; on production 02/05/07 at 1.5 MMcf/d from
     the 9,700' Sand through a 14/64" choke and a FTP of 1,500 psig.

 South Houma

 --  South Houma Agness Toups Investment Corp. #1 (20.9375% WI),
     Terrebonne Parish - Spud 01/21/07; TD'd at 15,006' on 03/05/07;
     found 34' of net gas pay in the Hollywood Bourg Sand; tested at
     4.4 MMcf/d through a 10/64" choke and FTP of 9,168 psig; should
     be on production in the fiscal fourth quarter.

 West Lake Boudreaux

 --  Oaks Estate Sub. et al. LLC #2 (50% WI), Terrebonne Parish - Spud
     12/17/06; TD'd at 14,454' MD on 12/31/06; drilled as a twin to
     the LLC #1 (50% WI) to accelerate production; LLC #1 and #2
     brought on production 3/31/07 and ramped up to a combined rate of
     19 MMcf/d; each contains multiple behind-pipe pay zones, with a
     total 12 productive sands from the Upper Miocene Text L to
     Dularge sections.

 Bayou Carlin

 --  C. M. Peterson Jr. #1 (31.25% WI) (Laphroaig Discovery), St. Mary
     Parish - Spud in April 2006; Energy XXI became a partner
     effective 01/27/07 with the well at 19,515' MD; TD'd at 20,253'
     MD on 02/25/07; encountered 55' of net gas pay in the MA-12 Sand;
     tested 03/20/07 at rates up to 40.6 MMcf/d through a 31/64" choke
     and a FTP of 13,177 psig; should be on production in the fiscal
     first quarter of 2008; Energy XXI has purchased 12 square miles
     of 3D seismic around this well.

 East Lake Verret

 --  Kafoury #2 (60% WI), Assumption Parish - Spud 12/29/06; TD'd at
     14,210' MD on 03/25/07; found about 10' of net gas pay in the
     Operc D-5 Sand; tested at 3.2 MMcf/d through a 16/64" choke and a
     FTP of 2,544 psig; should be on production in the fiscal fourth
     quarter. In addition, 55' of net gas pay was logged in the
     shallower Operc D-1 sand.

 Cote de Mer

 --  McIlhenny #1 well (35% WI) (Cote de Mer Prospect), Vermilion
     Parish - Spud 02/07/07; currently drilling at about 19,000' MD
     toward a planned total depth of 21,932' MD.

 Lake Sand North

 --  SL 19138 #1 (50% WI), Iberia Parish - Spud 04/05/07; currently
     drilling at about 12,000' MD toward a planned total depth of
     14,170' MD.

 Golden Meadow
 
 --  LaTerre Co. Inc. #1 (50% WI), Lafourche Parish - Spud 04/24/07;
     currently drilling at about 11,000' MD toward a planned total
     depth of 16,125' MD.

 Gridiron Project

 --  Batture Park #1 (50% WI) (Zamason Prospect), St. Bernard Parish -
     Spud 04/20/07; currently drilling at about 11,000' MD toward a
     planned total depth of 13,067' MD.

GULF OF MEXICO SHELF HIGHLIGHTS

South Timbalier 21

During the fiscal third quarter, South Timbalier 21 reached net production of 12,500 BOE/d, essentially double the 6,284 BOE/d net production rate recorded at the onset of the fiscal year. Three development wells were drilled and completed in the quarter:



 --  Riesling TD'd at 12,072' MD; found 20' of net pay in the D-10
     Sand and 26' of net pay in the D-12 Sand; completed as a dual
     producer at 4 MMcf/d and 161 Bbl/d.

 --  Shiraz TD'd at 12,112' MD; found 32' of net pay in the D10 Sand
     and 14' of net pay in the D-8 Sand; test equipment currently
     being installed; completed as a dual producer, with first
     production expected in the fiscal fourth quarter.

 --  Malbec TD'd at 12,240'; found 11' of net pay in the D-9 Sand and
     29' of net pay in the D-10 Sand; completed as a gravel packed
     alternate, with first production expected in the fiscal fourth
     quarter.

Other activity in the field included installation of gas lift in three wells, which increased uplift by 1,289 BOE/d gross, and three well recompletions, which contributed a combined uplift of 1,780 BOE/d gross. Field production was negatively affected during the quarter by weather delays, rig movements and an accident involving a work boat contracted to another operator, which struck one of Energy XXI's key South Timbalier production structures. These issues have since been resolved.

GLOSSARY

Barrel - unit of measure for oil and petroleum products, equivalent to 42 U.S. gallons.

BOE - barrels of oil equivalent, used to equate natural gas volumes to liquid barrels at a general conversion rate of 6,000 cubic feet of gas per barrel.

BOE/d - barrels of oil equivalent per day.

Field - an area consisting of a single reservoir or multiple reservoirs all grouped on, or related to, the same individual geological structural feature or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.

FTP - flowing tubing pressure.

MBOE - thousand barrels of oil equivalent.

MMBOE - million barrels of oil equivalent.

MD - measured depth.

Net Pay - cumulative hydrocarbon-bearing formations.

Spud - to begin drilling a well.

TD - target total depth of a well.

TD'd - to finish drilling a well.

TVD - total vertical depth.

Workover - operations on a producing well to restore or increase production. A workover may be performed to stimulate the well, remove sand or wax from the wellbore, to mechanically repair the well, or for other reasons.



            

Contact Data