Energy XXI Reports Fiscal Second-Quarter Results and Provides Operational Update


HOUSTON, Feb. 9, 2009 (GLOBE NEWSWIRE) -- Energy XXI (Bermuda) Limited (Nasdaq:EXXI) (AIM:EXXI) today announced fiscal second-quarter results for the period ended Dec. 31, 2008, which reflect a non-cash ceiling test impairment resulting from the steep drop in oil and natural gas prices.

"Current industry conditions are very challenging, as oil and gas prices have plunged while operating costs have been slow to adjust downward, resulting in a non-cash write-down of the carrying value of our reserves," Energy XXI Chairman and CEO John Schiller said. "Operationally, Energy XXI has made solid progress restoring production volumes in the wake of the recent hurricanes, and our exploration program continues to offer significant reserve growth potential. Financially, our sizable cash position and credit facility, along with hedge-protected cash flow, help ensure access to working capital, and we are working diligently to reduce costs and minimize future capital expenditures with the intention of paying down debt."

For the 2009 fiscal second quarter, Energy XXI reported net cash provided by operating activities of $31.4 million and earnings before interest, taxes, depreciation, depletion and amortization (EBITDA) of $68.8 million, compared with $48.2 million and $111.9 million, respectively, in the 2008 fiscal second quarter.

Including a $459.1 million pre-tax ceiling test impairment ($415.5 million, or $2.88 per share, after tax), the company reported a 2009 fiscal second-quarter net loss of $429.2 million, or $2.98 per share, on revenues of $106.9 million and production of 19,200 barrels of oil equivalent per day (BOE/d). In the 2008 fiscal second quarter, the company had net income of $6.5 million, or $.07 per diluted share, on revenues of $153.7 million and production of 26,000 BOE/d. The net realized price received for the company's production in the 2009 fiscal second quarter averaged $60.57 per BOE, compared with $64.24 per BOE in the 2008 fiscal second quarter.

CAPITAL EXPENDITURES

During the 2009 fiscal second quarter, capital expenditures totaled $101.8 million, with $43.0 million in exploration, $58.5 million in development and $0.3 million in other investments. The company expects to significantly reduce activity and expenditures during the second half of its fiscal year, remaining within the previously announced fiscal 2009 range of $240 million to $260 million, excluding hurricane-related spending, which is largely reimbursable through insurance recoveries.

PRODUCTION UPDATE

Energy XXI production volumes continue to be curtailed by damage inflicted by Hurricanes Gustav and Ike. In addition to a 2,000 BOE/d long-term reduction due to the loss of facilities serving two non-operated fields, approximately 2,000 BOE/d remains off-line awaiting repair of third-party-operated pipelines. The company's current net production approximates 21,000 BOE/d.

EXPLORATION AND DEVELOPMENT ACTIVITY

Energy XXI continues drilling the E.A. McIlhenny #1 well on the Cote de Mer prospect, located in Vermilion Parish, Louisiana. The well has been drilled to a depth of 21,730 feet, with a target depth of 22,300 feet. Logging efforts to date indicate that the well has encountered at least 60 net feet of natural gas pay in two zones within the targeted Cris-A Massive sands. Based on these preliminary results, the company's estimate of gross reserves potential within the drilled interval is between 20 billion and 40 billion cubic feet. Continued drilling could add significantly to the discovery's size. Energy XXI holds a 33 percent working interest (WI) and a 24 percent net revenue interest (NRI) in the prospect.

The Ammazzo deep gas exploratory prospect (16 percent WI, 13 percent NRI), which spud Nov. 22, 2008, has set casing to 11,089 feet and is drilling ahead towards a proposed total depth of 24,500 feet. The Ammazzo prospect is located in 25 feet of water offshore Louisiana, approximately 15 miles south of the Flatrock and JB Mountain discoveries where operator McMoRan has successfully drilled to the targeted Rob-L, Operc and Gyro sands in the Middle Miocene.

As previously reported, the South Timbalier Block 168 No. 1 exploratory well, targeting the Blackbeard West prospect (20 percent WI, 16 percent NRI) in 70 feet of water offshore Louisiana, was drilled to 32,997 feet. Energy XXI and its partners have formed an engineering team to design a completion plan and procure long-lead-time equipment necessary to conduct a production test of four potential hydrocarbon-bearing zones logged in the wellbore. Additional drilling opportunities on the flanks of the structure and on other acreage in the ultra-deep trend are being reviewed.

At the South Timbalier 21 field, net production averaged 4,939 BOE/d, up from fiscal first-quarter volume of 4,694 BOE/d as the company continued to restore disrupted production from Hurricanes Gustav and Ike. Recent volumes have averaged more than 8,000 BOE/d, benefitting from the successful Barolo well, which was placed on-line in January at nearly 1,700 BOE/d net, as well as two well recompletions that began producing in January at a combined net rate of 1,900 BOE/d.

Further detail on the exploration and development program is provided in the attached Operations Report.

CONFERENCE CALL TOMORROW AT 10 A.M. EST, 3 P.M. LONDON TIME

Energy XXI will host its second-quarter conference call tomorrow, Tuesday, Feb. 10, 2009, at 10 a.m. EST (3 p.m. London time). The dial-in numbers are 1 (719) 325-2395 (U.S.) and 08000 287 141 (U.K.), and the confirmation code is 6243110. 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 included in this release relating to future plans, projects, events or conditions and all other 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, including changes in long-term oil and gas prices or other market conditions affecting the oil and gas industry, reservoir performance, the outcome of commercial negotiations and changes in technical or operating conditions, among others, that could cause actual results, including project plans and related expenditures and resource recoveries, 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 (including information in the attached Operations Report) adheres to the standard set by the Society of Petroleum Engineers. Tom O'Donnell, Vice President 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 located in the U.S. Gulf of Mexico waters and the Gulf Coast onshore. Collins Stewart Europe Limited and Tristone Capital Limited are Energy XXI listing brokers in the United Kingdom. To learn more, visit the Energy XXI website at www.energyxxi.com.

The Energy XXI logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=3587



                      ENERGY XXI (BERMUDA) LIMITED
               RECONCILIATION OF GAAP TO NON-GAAP MEASURES
              (In Thousands, except per share information)
                               (Unaudited)

 As required under Regulation G of the Securities Exchange Act
 of 1934, provided below are reconciliations of net income to the
 following non-GAAP financial measures: EBITDA and discretionary cash
 flow. The company uses these non-GAAP measures as key metrics for the
 management of the company and to demonstrate the company's ability to
 internally fund capital expenditures and service debt. The non-GAAP
 measures are useful in comparisons of oil and gas exploration and
 production companies as they exclude non-operating fluctuations in
 assets and liabilities.

                            Three Months Ended     Six Months Ended
                               December 31,          December 31,
                           ------------------------------------------
                              2008       2007       2008       2007
                           ------------------------------------------

 Net Income (Loss) as
  Reported                 $(429,203) $   6,475  $(433,854) $   8,362

   Total other (income)
    expense                   19,064     26,416     40,035     52,729
   Impairment of oil and
    gas properties           459,109         --    459,109         --
   Depreciation, depletion
    and amortization          65,002     75,406    127,411    148,659
   Income tax expense
    (benefit)                (45,194)     3,566    (48,045)     4,495

                           ------------------------------------------
 EBITDA                    $  68,778  $ 111,863  $ 144,656  $ 214,245
                           ==========================================

 EBITDA Per Share
   Basic                   $    0.48  $    1.33  $    1.00  $    2.55
   Diluted                 $    0.48  $    1.29  $    1.00  $    2.37

 Weighted Average Number
  of Common Shares
  Outstanding
   Basic                     144,174     84,141    144,479     84,138
   Diluted                   144,174     86,506    144,479     90,262

 --------------------------------------------------------------------

 Net Income (Loss)
  as Reported              $(429,203) $   6,475  $(433,854) $   8,362

   Deferred income tax
    expense (benefit)        (45,910)     3,566    (48,761)     4,495
   Change in derivative
    financial instruments     (8,520)      (486)    (9,862)      (508)
   Accretion of asset
    retirement obligations     2,433      1,989      4,894      3,749
   Impairment of oil and
    gas properties           459,109         --    459,109         --
   Depletion, depreciation,
    and amortization          65,002     75,406    127,411    148,659
   Amortization of debt
    discount and debt
    issuance costs - net        (160)     1,454        534      2,574
   Common stock issued to
    Directors for services
    and common stock
    option expense               602         --        865         67

                           ------------------------------------------
 Discretionary Cash Flow   $  43,353  $  88,404  $ 100,336  $ 167,398
                           ==========================================


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

                                              December 31,  June 30,
                                                  2008        2008
                                               ----------------------
 ASSETS                                        (Unaudited)
 Current Assets
   Cash and cash equivalents                   $   87,234  $  168,962
   Accounts receivable
     Oil and natural gas sales                     41,571     116,678
     Joint interest billings                       26,747      21,322
     Insurance and other                           25,955       4,896
   Prepaid expenses and other
    current assets                                 30,415      14,662
   Royalty deposit                                  3,249       4,548
   Deferred income taxes                               --      88,198
   Derivative financial instruments               112,115       2,179
                                               ----------------------
       Total Current Assets                       327,286     421,445
                                               ----------------------
 Property and Equipment, net of
  accumulated depreciation, depletion,
  amortization and impairment
   Oil and natural gas properties - full
    cost method of accounting                   1,224,510   1,561,276
   Other property and equipment                     9,462      10,020
                                               ----------------------
       Total Property and Equipment - net       1,233,972   1,571,296
                                               ----------------------
 Derivative financial instruments                  30,733       3,747
                                               ----------------------
 Deferred income taxes                                 --      36,055
                                               ----------------------
 Debt issuance costs, net of accumulated
  amortization                                     15,389      17,388
                                               ----------------------
     Total Assets                              $1,607,380  $2,049,931
                                               ======================

 LIABILITIES
 Current Liabilities
   Accounts payable                            $  108,232  $  106,751
   Note payable                                     7,886          --
   Accrued liabilities                            120,567      98,869
   Derivative financial instruments                 7,419     245,626
   Current maturities of long-term debt             7,760       7,250
                                               ----------------------
     Total Current Liabilities                    251,864     458,496
 Long-term debt, less current maturities          918,232     944,972
 Deferred income taxes                             21,843          --
 Asset retirement obligations                      77,497      81,097
 Derivative financial instruments                   1,861     190,781
 Other                                             33,179          --
                                               ----------------------
     Total Liabilities                          1,304,476   1,675,346
                                               ----------------------
 Commitments and Contingencies
 Stockholders' Equity
   Preferred stock, $0.01 par value,
    2,500,000 shares authorized and no
    shares issued at December 31, 2008
    and June 30, 2008                                  --          --
   Common stock, $0.001 par value,
    400,000,000 shares authorized and
    146,032,650 and 145,299,675 shares
    issued and 145,108,046 and 144,937,119
    shares outstanding at December 31, 2008
    and June 30, 2008, respectively                   146         145
   Additional paid-in capital                     603,256     601,509
   Retained earnings (deficit)                   (377,366)     57,941
   Accumulated other comprehensive income
    (loss), net of income taxes                    76,868    (285,010)
                                               ----------------------
     Total Stockholders' Equity                   302,904     374,585
                                               ----------------------
     Total Liabilities and Stockholders'
      Equity                                   $1,607,380  $2,049,931
                                               ======================


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

                            Three Months Ended     Six Months Ended
                               December 31,          December 31,
                           ------------------------------------------
                              2008       2007       2008       2007
                           ------------------------------------------

 Revenues
   Oil sales               $  66,668  $  93,322  $ 148,730  $ 180,895
   Natural gas sales          40,184     60,403     77,866    116,438
                           ------------------------------------------
     Total Revenues          106,852    153,725    226,596    297,333
                           ------------------------------------------

 Costs and Expenses
   Lease operating expense    37,564     34,043     72,562     64,736
   Production taxes            1,878      1,272      3,914      3,232
   Impairment of oil and
    gas properties           459,109         --    459,109         --
   Depreciation, depletion
    and amortization          65,002     75,406    127,411    148,659
   Accretion of asset
    retirement obligations     2,433      1,989      4,894      3,749
   General and
    administrative expense     6,236      5,644     12,471     11,415
   Gain on derivative
    financial instruments    (10,037)    (1,086)   (11,901)       (44)
                           ------------------------------------------
     Total Costs and
      Expenses               562,185    117,268    668,460    231,747
                           ------------------------------------------

 Operating Income (Loss)    (455,333)    36,457   (441,864)    65,586
                           ------------------------------------------

 Other Income (Expense)
   Interest income             2,104        403      3,438        901
   Interest expense          (21,168)   (26,819)   (43,473)   (53,630)
                           ------------------------------------------
     Total Other Income
      (Expense)              (19,064)   (26,416)   (40,035)   (52,729)
                           ------------------------------------------

 Income (Loss) Before
  Income Taxes              (474,397)    10,041   (481,899)    12,857

 Income Tax Expense
  (Benefit)                  (45,194)     3,566    (48,045)     4,495

                           ------------------------------------------
 Net Income (Loss)         $(429,203) $   6,475  $(433,854) $   8,362
                           ==========================================

 Earnings (Loss) Per Share
   Basic                   $   (2.98) $    0.08  $   (3.00) $    0.10
   Diluted                 $   (2.98) $    0.07  $   (3.00) $    0.09

 Weighted Average Number
  of Common Shares
  Outstanding
   Basic                     144,174     84,141    144,479     84,138
   Diluted                   144,174     86,506    144,479     90,262


                     ENERGY XXI (BERMUDA) LIMITED
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (In Thousands)
                            (Unaudited)

                            Three Months Ended     Six Months Ended
                               December 31,          December 31,
                           ------------------------------------------
                              2008       2007       2008       2007
                           ------------------------------------------

 Cash Flows From Operating
  Activities
   Net income (loss)       $(429,203) $   6,475  $(433,854) $   8,362
   Adjustments to reconcile
    net income (loss) to
    net cash provided by
    (used in) operating
    activities:
     Deferred income tax
      expense (benefit)      (45,910)     3,566    (48,761)     4,495
     Change in derivative
      financial instruments   (8,520)      (486)    (9,862)      (508)
     Accretion of asset
      retirement
      obligations              2,433      1,989      4,894      3,749
     Depreciation,
      depletion, and
      amortization            65,002     75,406    127,411    148,659
     Impairment of oil and
      gas properties         459,109         --    459,109         --
     Amortization of debt
      discount and debt
      issuance costs - net      (160)     1,454        534      2,574
     Common stock issued to
      Directors for services
      and common stock
      option expense             602         --        865         67
     Changes in operating
      assets and liabilities
       Accounts receivable      (460)   (12,643)    53,608    (33,895)
       Prepaid expenses and
        other current assets  14,028        875    (12,706)   (18,870)
       Accounts payable and
        other liabilities    (25,472)   (28,454)   (32,254)    10,221
                           ------------------------------------------
         Net Cash Provided
          by Operating
          Activities          31,449     48,182    108,984    124,854
                           ------------------------------------------


 Cash Flows from Investing
  Activities
   Acquisitions                   --    (26,845)        --    (30,366)
   Capital expenditures     (101,765)   (91,729)  (194,368)  (171,218)
   Other                        (255)       (35)      (255)       (33)
                           ------------------------------------------
         Net Cash Used in
          Investing
          Activities        (102,020)  (118,609)  (194,623)  (201,617)
                           ------------------------------------------

 Cash Flows from Financing
  Activities
   Proceeds from the
    issuance of common stock      --         --         --         32
   Dividends to shareholders  (1,453)        --     (1,453)        --
   Proceeds from long-term
    debt                     105,239    163,135    249,990    183,135
   Payments on long-term
    debt                      (2,320)   (92,520)  (152,403)  (114,010)
   Purchase of bonds         (32,563)        --    (91,355)        --
   Other                        (401)      (688)      (868)      (678)
                           ------------------------------------------
         Net Cash Provided
          by Financing
          Activities          68,502     69,927      3,911     68,479
                           ------------------------------------------

 Net Decrease in Cash and
  Cash Equivalents            (2,069)      (500)   (81,728)    (8,284)

 Cash and Cash Equivalents,
  beginning of period         89,303     12,000    168,962     19,784

                           ------------------------------------------
 Cash and Cash Equivalents,
  end of period            $  87,234  $  11,500  $  87,234  $  11,500
                           ==========================================


                   ENERGY XXI (BERMUDA) LIMITED
           CONSOLIDATED OPERATIONAL INFORMATION (Unaudited)

                                    Quarter Ended
                -----------------------------------------------------
                 Dec. 31,  Sept. 30,   June 30,   Mar. 31,   Dec. 31,
                   2008       2008       2008       2008       2007
                -----------------------------------------------------
 Operating revenues     (In Thousands, except for unit amounts)
   Crude oil
    sales       $  53,388  $ 119,214  $ 160,118  $ 126,660  $ 108,487
   Natural gas
    sales          33,111     44,442     77,356     61,675     53,759
   Hedge
    gain (loss)    20,353    (43,912)   (58,712)   (21,198)    (8,521)
                -----------------------------------------------------
     Total
      revenues    106,852    119,744    178,762    167,137    153,725
                -----------------------------------------------------
 Percent of
  operating
  revenues from
  crude oil
   Prior to
    hedge
    gain (loss)      61.7%      72.8%      67.4%      67.3%      66.9%
   Including
    hedge
    gain (loss)      62.4%      68.5%      62.5%      62.0%      60.7%
 Operating
  expenses
   Lease
    operating
    expense
     Insurance
      expense       4,934      4,918      3,932      4,642      4,812
     Workover and
      maintenance   7,094      3,873      6,741      5,447      4,489
     Direct lease
      operating
      expense      25,536     26,207     29,108     28,253     24,742
                -----------------------------------------------------
       Total lease
        operating
        expense    37,564     34,998     39,781     38,342     34,043
   Production
    taxes           1,878      2,036      3,699      1,755      1,272
   Impairment of
    oil and gas
    properties    459,109         --         --         --         --
   Depreciation,
    depletion and
    amortization   65,002     62,409     83,462     75,268     75,406
   General and
    administrative  6,236      6,235     10,123      4,912      5,644
   Other - net     (7,604)       597      5,932      4,611        903
                -----------------------------------------------------
   Total
    operating
    expenses      562,185    106,275    142,997    124,888    117,268
                -----------------------------------------------------
 Operating
  income (loss) $(455,333) $  13,469  $  35,765  $  42,249  $  36,457
                =====================================================
   Sales
    volumes
       Natural
        gas (MMcf)   54.4       46.8       67.9       73.3       78.1
       Crude oil
        (MBbls)      10.1       11.0       15.1       13.9       13.0
       Total (MBOE)  19.2       18.8       26.4       26.1       26.0
 Percent of sales
  volumes from
  crude oil          52.6%      58.5%      57.2%      53.3%      50.0%
 Average sales
  price
     Natural gas
      per Mcf   $    6.62  $   10.33  $   12.52  $    9.25  $    7.48
     Hedge gain
      (loss)
      per Mcf        1.41      (1.57)     (1.66)      0.28       0.93
                -----------------------------------------------------
     Total
      natural gas
      per Mcf   $    8.03  $    8.76  $   10.86  $    9.53  $    8.41
                =====================================================
     Crude oil
      per Bbl   $   57.38  $  117.75  $  116.90  $  100.10  $   90.71
     Hedge gain
      (loss)
      per Bbl       14.27     (36.70)    (35.38)    (18.20)    (12.68)
                -----------------------------------------------------
     Total
      crude oil
      per Bbl   $   71.65  $   81.05  $   81.52  $   81.90  $   78.03
                =====================================================
     Total hedge
      gain (loss)
      per BOE   $   11.54  $  (25.39) $  (24.46) $   (8.92) $   (3.56)
                =====================================================
 Operating
  revenues
  per BOE       $   60.57  $   69.23  $   74.49  $   70.33  $   64.24
                -----------------------------------------------------
 Operating
  expenses
  per BOE
   Lease
    operating
    expense
     Insurance
      expense        2.79       2.84       1.64       1.95       2.01
     Workover and
      maintenance    4.02       2.24       2.81       2.29       1.88
     Direct lease
      operating
      expense       14.48      15.15      12.13      11.89      10.34
                -----------------------------------------------------
       Total
        lease
        operating
        expense     21.29      20.23      16.58      16.13      14.23
   Production
    taxes            1.06       1.18       1.54       0.74       0.53
   Impairment of
    oil and gas
    properties     260.26         --         --         --         --
   Depreciation,
    depletion and
    amortization    36.85      36.08      34.78      31.67      31.51
   General and
    administrative   3.54       3.60       4.22       2.07       2.36
   Other - net      (4.31)      0.35       2.47       1.94       0.38
                -----------------------------------------------------
   Total
    operating
    expenses       318.69      61.44      59.59      52.55      49.01
                -----------------------------------------------------
 Operating
  income
  (loss)
  per BOE       $ (258.12) $    7.79  $   14.90  $   17.78  $   15.23
                =====================================================


                  ENERGY XXI (BERMUDA) LIMITED
       SUMMARY OF HEDGE POSITIONS AS OF FEBRUARY 9, 2009

                   Natural Gas (000 MMBTU)
 ------------------------------------------------------------

                                              Average
                                       ----------------------
   Qtr     Instrument          Volume    Sub   Floor     Cap
   ---     ----------          ------    ---   -----     ---

 Q309      Swaps                4,250           7.12    7.12
           3 Way Collars        1,520   6.00    8.11   10.08
           Put Spreads          2,040   6.22    8.36





 Q409      Swaps                3,850           6.99    6.99
           3 Way Collars          840   6.00    8.04   10.01
           Put Spreads          2,640   6.17    8.34


 Q110      Swaps                1,770           8.47    8.47
           3 Way Collars        2,480   6.00    8.19   10.13
           Put Spreads            920   6.50    8.50


 Q210      Swaps                1,570           8.47    8.47
           3 Way Collars        2,400   6.00    8.19   10.13
           Put Spreads            920   6.50    8.50


 Q310      Swaps                1,400           8.12    8.12
           3 Way Collars        2,110   6.00    8.21   10.15


 Q410      Swaps                1,120           8.12    8.12
           3 Way Collars        2,100   6.00    8.22   10.15


 Q111      Swaps                  760           8.12    8.12
           3 Way Collars        2,100   6.00    8.22   10.15


 Q211      Swaps                  460           8.12    8.12
           3 Way Collars        2,080   6.00    8.22   10.15

 Q311      3 Way Collars          900   5.50    7.50   10.55

 Q411      3 Way Collars          910   5.50    7.50   10.55

 Q112      3 Way Collars          920   5.50    7.50   10.55

 Q212      3 Way Collars          920   5.50    7.50   10.55

                          Crude Oil (000 BBL)
 -------------------------------------------------------------

                                              Average
                                      ------------------------
  Qtr   Instrument            Volume    Sub    Floor      Cap
  ---   ----------            ------    ---    -----      ---

 Q309   Swaps                    249           70.40    70.40
        3 Way Collars            170  53.94    67.24    78.94
        Collars                  309           82.48   109.41
        Put Spreads              270  85.00   110.00

 Q409   Swaps                    238           70.47    70.47
        3 Way Collars            137  53.69    67.37    79.66
        Collars                  285           81.99   109.18
        Put Spreads              273  85.00   110.00

 Q110   Swaps                    221           70.63    70.63
        3 Way Collars            111  53.38    67.52    80.49
        Collars                  267           81.49   108.94
        Put Spreads              276  85.00   110.00

 Q210   Swaps                    210           70.73    70.73
        3 Way Collars             87  52.93    67.70    81.64
        Collars                  248           80.98   108.70
        Put Spreads              276  85.00   110.00

 Q310   Swaps                    206           70.65    70.65
        3 Way Collars             68  52.35    67.35    82.05
        Collars                  222           79.91   106.38

 Q410   Swaps                    192           70.73    70.73
        3 Way Collars             60  52.00    67.00    82.04
        Collars                  198           79.34   106.05

 Q111   Swaps                    177           70.81    70.81
        3 Way Collars             52  51.54    66.54    82.03
        Collars                  172           78.66   105.71

 Q211   Swaps                    163           70.90    70.90
        3 Way Collars             45  50.95    65.95    82.02
        Collars                  154           77.78   105.31


 Includes production for January 2009 and later; Quarters based on
 June 30 fiscal year-end
 All prices are weight-averaged by contract volume


          FY 2009 2nd Quarter Operations Report

 -------------------------------------------------------
      EXXI Fiscal 2nd Quarter 2009 Drilling Results
 -------------------------------------------------------
                Exploration   Development      Total
 -------------------------------------------------------
               Gross   Net    Gross  Net   Gross  Net
 -------------------------------------------------------
 Operated
 -------------------------------------------------------
          Oil       0      0      1     1      1       1
 -------------------------------------------------------
          Gas       0      0      0     0      0       0
 -------------------------------------------------------
          Dry       1      1      0     0      1       1
 -------------------------------------------------------
 Non-Operated
 -------------------------------------------------------
          Oil       1   0.25      0     0      1    0.25
 -------------------------------------------------------
          Gas       0      0      1  0.25      1    0.25
 -------------------------------------------------------
          Dry       2   0.80      0     0      2    0.80
 -------------------------------------------------------
    Total           4      2      2  1.25      6    3.30
 -------------------------------------------------------

 -------------------------------------------------------
                Exploration   Development      Total
 -------------------------------------------------------
 Success
 Rate (Net)         12%          100%           45%
 -------------------------------------------------------

 -------------------------------------------------------
                Exploration   Development      Total
 -------------------------------------------------------
 Onshore                   4            1              5
 -------------------------------------------------------
 Offshore                  0            1              1
 -------------------------------------------------------
    Total                  4            2              6
 -------------------------------------------------------

CENTRAL GULF HIGHLIGHTS

South Timbalier 21 (100% WI/83.33% NRI)

During the fiscal second quarter, South Timbalier 21 net production averaged 4,939 BOE/d, up from fiscal first-quarter volume of 4,694 BOE/d. Recent volumes have averaged more than 8,000 BOE/d, benefitting from the following activity:



 * ST 21 #82 (Barolo Prospect) - completed to the D-7 and D-10 sands
   and brought online in January at 845 BOE/d and 1,187 BOE/d,
   respectively.
 * ST 28 #F-3 - recompleted to the S-4 sand (thru-tubing) and placed
   on production in December at 902 BOE/d.
 * ST 21 #109 - recompleted to the D-10 sand in early January and
   placed on-line at 1,400 BOE/d.
 * ST 21 #128 (Gouda Prospect) - re-worked in the D-7 sand and
   estimated to come online at 1,000 BOE/d during the current quarter.

EASTERN GULF HIGHLIGHTS

The Eastern Gulf properties averaged 5,721 BOE/d in the fiscal second quarter, up from the fiscal first-quarter volumes of 4,890 BOE/d due to restoration of hurricane shut-ins. Recent highlights include:



 * Main Pass 73 #7 (50% WI/42% NRI) - successfully sidetracked to the
   BA-2 objective and brought online in January at 250 BOE/d.
 * Main Pass 72 #C-10 (50% WI/42% NRI) - recompleted in November to
   the TX-1 sand and brought online at 390 BOE/d.
 * Main Pass 61 #C-5 (50% WI/39% NRI) - this water-injection well has
   been sidetracked to better maintain reservoir pressure and
   therefore increase future oil recoveries from the field, which
   currently produces approximately 3,800 BOE/d (gross).

ONSHORE/GULF COAST HIGHLIGHTS

Lake Salvador

In the Apache-operated Golden Meadow field (25% WI, 19% NRI) in Lafourche Parish, Louisiana, the LL&E #233 well has been completed and tested at 595 BOE/d.

The LL&E #236 well logged 75 feet of net pay between 12,381 and 12,505 feet in the Tex W3 sand, which appears to be oil bearing. The well has encountered 126 feet of net natural gas pay between 15,696 and 16,153 feet in the Big Hum sand. The partnership plans to dual complete the well to the Tex W-3 and Big Hum Sands, with first production expected by early April, pending pipeline completion and hookup.

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