e10vq
Table of Contents

 
 
UNITED STATES
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 September 30, 2009
or
     
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: 001-16295
ENCORE ACQUISITION COMPANY
(Exact name of registrant as specified in its charter)
     
Delaware   75-2759650
     
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)
     
777 Main Street, Suite 1400, Fort Worth, Texas   76102
     
(Address of principal executive offices)   (Zip Code)
(817) 877-9955
(Registrant’s telephone number, including area code)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).                                                                                                        Yes o       No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
             
Large accelerated filer þ   Accelerated filer o   Non-accelerated filer o
(Do not check if a smaller reporting company)
  Smaller reporting company o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).                   Yes o       No þ
     
Number of shares of common stock, $0.01 par value, outstanding as of October 27, 2009
 
  55,541,823
 
 

 


 

ENCORE ACQUISITION COMPANY
INDEX
         
    Page
       
 
       
       
 
       
    1  
 
       
    2  
 
       
    3  
 
       
    4  
 
       
    5  
 
       
    43  
 
       
    62  
 
       
    63  
 
       
       
 
       
    64  
 
       
    64  
 
       
    64  
 
       
    64  
 EX-10.1
 EX-10.2
 EX-31.1
 EX-31.2
 EX-32.1
 EX-32.2
 EX-99.1
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
     Certain information included in this Quarterly Report on Form 10-Q (the “Report”) and our other materials filed with the United States Securities and Exchange Commission (“SEC”), or in other written or oral statements made or to be made by us, other than statements of historical fact, are forward-looking statements as defined by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements give our current expectations or forecasts of future events. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “may,” “will,” “could,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “should,” “predict,” “potential,” “pursue,” “target,” “continue,” and other words and terms of similar meaning. You are cautioned not to place undue reliance on such forward-looking statements, which speak only as of the date of this Report. Our actual results may differ significantly from the results discussed in the forward-looking statements. Such statements involve risks and uncertainties, including, but not limited to, the matters discussed in “Item 1A. Risk Factors” and elsewhere in our 2008 Annual Report on Form 10-K and in our other filings with the SEC. If one or more of these risks or uncertainties materialize (or the consequences of such a development changes), or should underlying assumptions prove incorrect, actual outcomes may vary materially from those forecasted or expected. We undertake no responsibility to update forward-looking statements for changes related to these or any other factors that may occur subsequent to this filing for any reason.
 i

 


Table of Contents

ENCORE ACQUISITION COMPANY
GLOSSARY
     The following are abbreviations and definitions of certain terms used in this Report. The definitions of proved developed reserves, proved reserves, and proved undeveloped reserves have been summarized from the applicable definitions contained in Rule 4-10(a)(2-4) of Regulation S-X.
    ASC. FASB Accounting Standards Codification.
 
    Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume, used in reference to oil or other liquid hydrocarbons.
 
    Bbl/D. One Bbl per day.
 
    BOE. One barrel of oil equivalent, calculated by converting natural gas to oil equivalent barrels at a ratio of nine Mcf of natural gas to one Bbl of oil.
 
    BOE/D. One BOE per day.
 
    Completion. The installation of permanent equipment for the production of hydrocarbons.
 
    Council of Petroleum Accountants Societies (“COPAS”). A professional organization of petroleum accountants that maintains consistency in accounting procedures and interpretations, including the procedures that are part of most joint operating agreements. These procedures establish a drilling rate and an overhead rate to reimburse the operator of a well for overhead costs, such as accounting and engineering.
 
    Delay Rentals. Fees paid to the lessor of an oil and natural gas lease during the primary term of the lease prior to the commencement of production from a well.
 
    Development Well. A well drilled within the proved area of an oil or natural gas reservoir to the depth of a stratigraphic horizon known to be productive.
 
    Dry Hole or Unsuccessful Well. A well found to be incapable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of such production would exceed production costs.
 
    EAC. Encore Acquisition Company, a publicly traded Delaware corporation, together with its subsidiaries.
 
    ENP. Encore Energy Partners LP, a publicly traded Delaware limited partnership, together with its subsidiaries.
 
    Exploratory Well. A well drilled to find and produce hydrocarbons in an unproved area, to find a new reservoir in a field previously producing hydrocarbons in another reservoir, or to extend a known reservoir.
 
    FASB. Financial Accounting Standards Board.
 
    Field. An area consisting of a single reservoir or multiple reservoirs, all grouped on or related to the same individual geological structural feature and/or stratigraphic condition.
 
    GAAP. Accounting principles generally accepted in the United States.
 
    Gross Acres or Gross Wells. The total acres or wells, as the case may be, in which an entity owns a working interest.
 
    Lease Operating Expense (“LOE”). All direct and allocated indirect costs of producing hydrocarbons after the completion of drilling and before the commencement of production. Such costs include labor, superintendence, supplies, repairs, maintenance, and direct overhead charges.
 
    LIBOR. London Interbank Offered Rate.
 
    MBbl. One thousand Bbls.
 
    MBOE. One thousand BOE.
 
    Mcf. One thousand cubic feet, used in reference to natural gas.
 
    Mcf/D. One Mcf per day.
 
    MMcf. One million cubic feet, used in reference to natural gas.
 
    Natural Gas Liquids (“NGLs”). The combination of ethane, propane, butane, and natural gasolines that when removed from natural gas become liquid under various levels of higher pressure and lower temperature.
 
    Net Acres or Net Wells. Gross acres or wells, as the case may be, multiplied by the working interest percentage owned by an entity.
 
    Net Production. Production owned by an entity less royalties, net profits interests, and production due others.
 
    Net Profits Interest. An interest that entitles the owner to a specified share of net profits from the production of hydrocarbons.
 
    NYMEX. New York Mercantile Exchange.
 
    Oil. Crude oil, condensate, and NGLs.
 
    Operator. The entity responsible for the exploration, development, and production of a well or lease.
 
    Production Margin. Wellhead revenues less production costs.
 
    Production Taxes. Production expense attributable to production, ad valorem, and severance taxes.
 
    Productive Well or Successful Well. A well capable of producing hydrocarbons in commercial quantities, including natural

ii


Table of Contents

ENCORE ACQUISITION COMPANY
      gas wells awaiting pipeline connections to commence deliveries and oil wells awaiting connection to production facilities.
 
    Proved Developed Reserves. Proved reserves that can be expected to be recovered from existing wells with existing equipment and operating methods.
 
    Proved Reserves. The estimated quantities of hydrocarbons that geological and engineering data demonstrate with reasonable certainty are recoverable in future periods from known reservoirs under existing economic and operating conditions.
 
    Proved Undeveloped Reserves. Proved reserves that are expected to be recovered from new wells on undrilled acreage for which the existence and recoverability of such reserves can be estimated with reasonable certainty, or from existing wells where a relatively major expenditure is required for recompletion. Includes unrealized production response from enhanced recovery techniques that have been proved effective by actual tests in the area and in the same reservoir.
 
    Recompletion. The completion for production from an existing wellbore in another formation from that in which the well has been previously completed.
 
    Reservoir. A porous and permeable underground formation containing a natural accumulation of producible hydrocarbons that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.
 
    Royalty. An interest in an oil and natural gas lease that gives the owner the right to receive a portion of the production from the leased acreage (or of the proceeds from the sale thereof), but does not require the owner to pay any portion of the production or development costs on the leased acreage. Royalties may be either landowner’s royalties, which are reserved by the owner of the leased acreage at the time the lease is granted, or overriding royalties, which are usually reserved by an owner of the leasehold in connection with a transfer to a subsequent owner.
 
    Secondary Recovery. Enhanced recovery of oil or natural gas from a reservoir beyond the oil or natural gas that can be recovered by normal flowing and pumping operations. Involves maintaining or enhancing reservoir pressure by injecting water, gas, or other substances into the formation in order to displace hydrocarbons toward the wellbore. The most common secondary recovery techniques are gas injection and waterflooding.
 
    SFAS. Statement of Financial Accounting Standards.
 
    Tertiary Recovery. An enhanced recovery operation that normally occurs after waterflooding in which chemicals or natural gases are used as the injectant.
 
    Waterflood. A secondary recovery operation in which water is injected into the producing formation in order to maintain reservoir pressure and force oil toward and into the producing wells.
 
    Working Interest. An interest in an oil or natural gas lease that gives the owner the right to drill for and produce hydrocarbons on the leased acreage and requires the owner to pay a share of the production and development costs.
 
    Workover. Operations on a producing well to restore or increase production.
·

iii


Table of Contents

PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
ENCORE ACQUISITION COMPANY
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and par value amounts)
                 
    September 30,     December 31,  
    2009     2008  
    (unaudited)          
ASSETS
Current assets:
               
Cash and cash equivalents
  $ 6,683     $ 2,039  
Accounts receivable, net of allowance for doubtful accounts of $434 and $381, respectively
    104,980       117,995  
Current portion of long-term receivables
    8,325       11,070  
Inventory
    24,593       24,798  
Derivatives
    51,974       349,344  
Income taxes
    9,801       29,445  
Other
    7,310       6,239  
 
           
Total current assets
    213,666       540,930  
 
           
 
               
Properties and equipment, at cost — successful efforts method:
               
Proved properties, including wells and related equipment
    4,146,881       3,538,459  
Unproved properties
    104,931       124,339  
Accumulated depletion, depreciation, and amortization
    (985,349 )     (771,564 )
 
           
 
    3,266,463       2,891,234  
 
           
Other property and equipment
    28,598       25,192  
Accumulated depreciation
    (16,100 )     (12,753 )
 
           
 
    12,498       12,439  
 
           
 
               
Goodwill
    60,606       60,606  
Derivatives
    47,694       38,497  
Long-term receivables, net of allowance for doubtful accounts of $13,725 and $7,643, respectively
    53,454       60,915  
Other
    59,433       28,574  
 
           
Total assets
  $ 3,713,814     $ 3,633,195  
 
           
 
               
LIABILITIES AND EQUITY
Current liabilities:
               
Accounts payable
  $ 10,412     $ 10,017  
Accrued liabilities:
               
Lease operating
    18,115       19,108  
Development capital
    48,266       79,435  
Interest
    21,839       11,808  
Production, ad valorem, and severance taxes
    34,475       25,133  
Compensation
    9,434       16,216  
Derivatives
    37,238       63,476  
Oil and natural gas revenues payable
    16,658       10,821  
Deferred taxes
    63,968       105,768  
Other
    15,202       10,470  
 
           
Total current liabilities
    275,607       352,252  
 
               
Derivatives
    39,370       8,922  
Future abandonment cost, net of current portion
    51,664       48,058  
Deferred taxes
    431,075       416,915  
Long-term debt
    1,243,496       1,319,811  
Other
    3,837       3,989  
 
           
Total liabilities
    2,045,049       2,149,947  
 
           
 
               
Commitments and contingencies (see Note 15)
               
 
               
Equity:
               
Preferred stock, $.01 par value, 5,000,000 shares authorized, none issued and outstanding
           
Common stock, $.01 par value, 144,000,000 shares authorized, 54,621,701 and 51,551,937 issued and outstanding, respectively
    546       516  
Additional paid-in capital
    666,386       525,763  
Treasury stock, at cost, none and 4,753 shares, respectively
          (101 )
Retained earnings
    728,299       789,698  
Accumulated other comprehensive loss
    (1,184 )     (1,748 )
 
           
Total EAC stockholders’ equity
    1,394,047       1,314,128  
Noncontrolling interest
    274,718       169,120  
 
           
Total equity
    1,668,765       1,483,248  
 
           
Total liabilities and equity
  $ 3,713,814     $ 3,633,195  
 
           
The accompanying notes are an integral part of these consolidated financial statements.

1


Table of Contents

ENCORE ACQUISITION COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
                                 
    Three months ended     Nine months ended  
    September 30,     September 30,  
    2009     2008     2009     2008  
Revenues:
                               
Oil
  $ 152,949     $ 268,543     $ 374,915     $ 776,001  
Natural gas
    32,168       66,772       86,908       182,973  
Marketing
    887       2,163       2,008       8,740  
 
                       
Total revenues
    186,004       337,478       463,831       967,714  
 
                       
 
                               
Expenses:
                               
Production:
                               
Lease operating
    38,141       48,966       122,817       130,013  
Production, ad valorem, and severance taxes
    19,222       33,350       48,074       95,845  
Depletion, depreciation, and amortization
    72,627       58,545       217,361       159,114  
Impairment of long-lived assets
          26,292             26,292  
Exploration
    16,668       13,381       43,801       30,462  
General and administrative
    13,270       15,303       40,743       36,549  
Marketing
    358       1,855       1,612       9,362  
Derivative fair value loss (gain)
    (13,256 )     (239,435 )     (741 )     82,093  
Other operating
    8,241       4,073       29,419       9,805  
 
                       
Total expenses
    155,271       (37,670 )     503,086       579,535  
 
                       
 
                               
Operating income (loss)
    30,733       375,148       (39,255 )     388,179  
 
                       
 
                               
Other income (expenses):
                               
Interest
    (21,920 )     (18,124 )     (57,009 )     (54,669 )
Other
    600       1,553       1,811       3,090  
 
                       
Total other expenses
    (21,320 )     (16,571 )     (55,198 )     (51,579 )
 
                       
 
                               
Income (loss) before income taxes
    9,413       358,577       (94,453 )     336,600  
Income tax benefit (provision)
    (11,189 )     (121,184 )     25,254       (118,595 )
 
                       
 
                               
Consolidated net income (loss)
    (1,776 )     237,393       (69,199 )     218,005  
Less: net loss (income) attributable to noncontrolling interest
    (3,223 )     (31,086 )     9,669       (16,198 )
 
                       
Net income (loss) attributable to EAC stockholders
  $ (4,999 )   $ 206,307     $ (59,530 )   $ 201,807  
 
                       
 
                               
Net income (loss) per common share:
                               
Basic
  $ (0.10 )   $ 3.88     $ (1.15 )   $ 3.78  
Diluted
  $ (0.10 )   $ 3.77     $ (1.15 )   $ 3.67  
 
                               
Weighted average common shares outstanding:
                               
Basic
    52,349       52,258       51,964       52,466  
Diluted
    52,349       52,979       51,964       53,134  
The accompanying notes are an integral part of these consolidated financial statements.

2


Table of Contents

ENCORE ACQUISITION COMPANY
CONSOLIDATED STATEMENT OF EQUITY AND COMPREHENSIVE LOSS

(in thousands)
(unaudited)
                                                                         
    EAC Stockholders              
    Issued                                             Accumulated              
    Shares of             Additional     Shares of                     Other              
    Common     Common     Paid-in     Treasury     Treasury     Retained     Comprehensive     Noncontrolling     Total  
    Stock     Stock     Capital     Stock     Stock     Earnings     Loss     Interest     Equity  
Balance at December 31, 2008
    51,557     $ 516     $ 525,763       (5 )   $ (101 )   $ 789,698     $ (1,748 )   $ 169,120     $ 1,483,248  
Exercise of stock options and vesting of restricted stock
    430       3       37                                     40  
Net proceeds from issuance of common stock
    2,750       27       100,663                                     100,690  
Purchase of treasury stock
                      (111 )     (2,961 )                       (2,961 )
Cancellation of treasury stock
    (116 )           (1,193 )     116       3,062       (1,869 )                  
Non-cash equity-based compensation
                11,308                               117       11,425  
ENP cash distributions to noncontrolling interest
                                              (24,629 )     (24,629 )
Net proceeds from ENP issuance of common units
                                              169,945       169,945  
Adjustment to reflect gain on ENP issuance of common units
                29,691                               (29,691 )      
Other
                117                                     117  
Components of comprehensive loss:
                                                                       
Consolidated net loss
                                  (59,530 )           (9,669 )     (69,199 )
Change in deferred hedge loss on interest rate swaps, net of tax of $256
                                        564       (475 )     89  
 
                                                                     
Total comprehensive loss
                                                                    (69,110 )
 
                                                     
Balance at September 30, 2009
    54,621     $ 546     $ 666,386           $     $ 728,299     $ (1,184 )   $ 274,718     $ 1,668,765  
 
                                                     
The accompanying notes are an integral part of these consolidated financial statements.

3


Table of Contents

ENCORE ACQUISITION COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
                 
    Nine months ended  
    September 30,  
    2009     2008  
Cash flows from operating activities:
               
Consolidated net income (loss)
  $ (69,199 )   $ 218,005  
Adjustments to reconcile consolidated net income (loss) to net cash provided by operating activities:
               
Depletion, depreciation, and amortization
    217,361       159,114  
Impairment of long-lived assets
          26,292  
Non-cash exploration expense
    42,374       27,699  
Deferred taxes
    (25,903 )     109,653  
Non-cash equity-based compensation expense
    9,761       9,963  
Non-cash derivative loss
    105,757       38,203  
Loss (gain) on disposition of assets
    26       (691 )
Other
    17,992       7,349  
Changes in operating assets and liabilities, net of effects from acquisitions:
               
Accounts receivable
    37,719       (31,135 )
Current derivatives
    256,261       (12,196 )
Other current assets
    12,565       (30,745 )
Long-term derivatives
          (7,028 )
Other assets
    (413 )     (2,094 )
Accounts payable
    5,511       (2,476 )
Other current liabilities
    24,563       20,581  
Other noncurrent liabilities
    (1,222 )     (1,507 )
 
           
Net cash provided by operating activities
    633,153       528,987  
 
           
 
               
Cash flows from investing activities:
               
Proceeds from disposition of assets
    5,205       1,230  
Purchases of other property and equipment
    (3,576 )     (2,416 )
Acquisition of oil and natural gas properties
    (423,959 )     (116,767 )
Development of oil and natural gas properties
    (293,443 )     (384,864 )
Net collections from (advances to) working interest partners
    5,457       (33,277 )
 
           
Net cash used in investing activities
    (710,316 )     (536,094 )
 
           
 
               
Cash flows from financing activities:
               
Repurchase and retirement of common stock
          (50,000 )
Exercise of stock options and vesting of restricted stock, net of treasury stock purchases
    (2,921 )     799  
Proceeds from long-term debt, net of issuance costs
    590,090       1,070,238  
Payments on long-term debt
    (676,000 )     (974,500 )
Proceeds from EAC issuance of common stock, net of offering costs
    100,690        
ENP cash distributions to noncontrolling interest
    (24,629 )     (19,525 )
Proceeds from ENP issuance of common units, net of offering costs
    170,149        
Payments of deferred commodity derivative contract premiums
    (70,456 )     (30,822 )
Change in cash overdrafts
    (5,116 )     13,040  
 
           
Net cash provided by financing activities
    81,807       9,230  
 
           
 
               
Increase in cash and cash equivalents
    4,644       2,123  
Cash and cash equivalents, beginning of period
    2,039       1,704  
 
           
Cash and cash equivalents, end of period
  $ 6,683     $ 3,827  
 
           
The accompanying notes are an integral part of these consolidated financial statements.

4


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Note 1. Description of Business
     EAC is engaged in the acquisition and development of oil and natural gas reserves from onshore fields in the United States. Since 1998, EAC has acquired producing properties with proven reserves and leasehold acreage and grown the production and proven reserves by drilling, exploring, reengineering or expanding existing waterflood projects, and applying tertiary recovery techniques. EAC’s properties and oil and natural gas reserves are located in four core areas:
    the Cedar Creek Anticline (“CCA”) in the Williston Basin in Montana and North Dakota;
 
    the Permian Basin in West Texas and southeastern New Mexico;
 
    the Rockies, which includes non-CCA assets in the Williston, Big Horn, and Powder River Basins in Wyoming, Montana, and North Dakota, and the Paradox Basin in southeastern Utah; and
 
    the Mid-Continent area, which includes the Arkoma and Anadarko Basins in Arkansas and Oklahoma, the North Louisiana Salt Basin, and the East Texas Basin.
Note 2. Basis of Presentation
     EAC’s consolidated financial statements include the accounts of its wholly owned and majority-owned subsidiaries. All material intercompany balances and transactions have been eliminated in consolidation.
     In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments necessary to present fairly, in all material respects, EAC’s financial position as of September 30, 2009, results of operations for the three and nine months ended September 30, 2009 and 2008, and cash flows for the nine months ended September 30, 2009 and 2008. All adjustments are of a normal recurring nature. These interim results are not necessarily indicative of results for an entire year.
     Certain amounts and disclosures have been condensed or omitted from these consolidated financial statements pursuant to the rules and regulations of the SEC. Therefore, these consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in EAC’s 2008 Annual Report on Form 10-K.
Noncontrolling Interest
     As of September 30, 2009 and December 31, 2008, EAC owned approximately 46 percent and 63 percent, respectively, of ENP’s common units. EAC also owns 100 percent of Encore Energy Partners GP LLC (“GP LLC”), a Delaware limited liability company and indirect wholly owned non-guarantor subsidiary of EAC, which is ENP’s general partner. Considering the presumption of control of GP LLC in accordance with Emerging Issues Task Force (“EITF”) Issue No. 04-5, “Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights” (ASC 810-20), the financial position, results of operations, and cash flows of ENP are fully consolidated with those of EAC.
     As presented in the accompanying Consolidated Balance Sheets, “Noncontrolling interest” as of September 30, 2009 and December 31, 2008 of approximately $274.7 million and $169.1 million, respectively, represents third-party partnership interests in ENP. As presented in the accompanying Consolidated Statements of Operations, “Net income attributable to noncontrolling interest” for the three months ended September 30, 2009 of approximately $3.2 million, “Net loss attributable to noncontrolling interest” for the nine months ended September 30, 2009 of approximately $9.7 million, and “Net income attributable to noncontrolling interest” for the three and nine months ended September 30, 2008 of approximately $31.1 million and $16.2 million, respectively, represents the net income or loss of ENP attributable to third-party partners.

5


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The following table summarizes the effects of changes in EAC’s partnership interest in ENP on EAC’s equity for the periods indicated:
                                 
    Three months ended     Nine months ended  
    September 30,     September 30,  
    2009     2008     2009     2008  
    (in thousands)  
Net income (loss) attributable to EAC stockholders
  $ (4,999 )   $ 206,307     $ (59,530 )   $ 201,807  
 
                       
Transfer from (to) noncontrolling interest:
                               
Increase in EAC’s paid-in capital for ENP’s issuance of 283,700 common units in connection with acquisition of net profits interest in certain Crockett County properties
                      3,458  
Increase in EAC’s paid-in capital for ENP’s issuance of 2,760,000 common units in public offering
                9,312        
Increase in EAC’s paid-in capital for ENP’s issuance of 9,430,000 common units in public offering
    20,379             20,379        
 
                       
Net transfer from noncontrolling interest
    20,379             29,691       3,458  
 
                       
Change from net income (loss) attributable to EAC stockholders and transfers from (to) noncontrolling interest
  $ 15,380     $ 206,307     $ (29,839 )   $ 205,265  
 
                       
Supplemental Disclosures of Non-cash Investing and Financing Activities
     The following table sets forth supplemental disclosures of non-cash investing and financing activities for the periods indicated:
                 
    Nine months ended September 30,
    2009   2008
    (in thousands)
Non-cash investing and financing activities:
               
Deferred premiums on commodity derivative contracts
  $ 44,907     $ 53,387  
ENP’s issuance of common units in connection with acquisition of net profits interest in certain Crockett County properties
          5,748  
Allowance for Doubtful Accounts
     During the three and nine months ended September 30, 2009, EAC recorded an allowance for doubtful accounts of approximately $2.4 million and $7.1 million, respectively, primarily related to balances due from ExxonMobil Corporation (“ExxonMobil”) in connection with EAC’s joint development agreement, which are included in “Other operating expense” in the accompanying Consolidated Statements of Operations. The following table summarizes the changes in the allowance for doubtful accounts for the nine months ended September 30, 2009 (in thousands):
         
Allowance for doubtful accounts at January 1, 2009
  $ 8,024  
Bad debt expense
    7,116  
Write off
    (981 )
 
     
Allowance for doubtful accounts at September 30, 2009
  $ 14,159  
 
     
     As of September 30, 2009, $0.4 million of EAC’s allowance for doubtful accounts was current and $13.7 million was long-term.
Reclassifications
     Certain amounts in prior periods have been reclassified to conform to the current period presentation. In particular, certain amounts in the Consolidated Financial Statements have been either combined or classified in more detail.

6


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
FASB Launches Accounting Standards Codification
     In June 2009, the FASB issued SFAS No. 168, “The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles” (“SFAS 168” or ASC 105-10). SFAS 168 (ASC 105-10) establishes the Codification as the sole source of authoritative accounting principles recognized by the FASB to be applied by all nongovernmental entities in the preparation of financial statements in conformity with GAAP. SFAS 168 (ASC 105-10) was prospectively effective for financial statements issued for fiscal years ending on or after September 15, 2009, and interim periods within those fiscal years. The adoption of SFAS 168 (ASC 105-10) on July 1, 2009 did not impact EAC’s results of operations or financial condition.
     Following the Codification, the FASB will not issue new standards in the form of Statements, FASB Staff Positions (“FSP”), or EITF Abstracts. Instead, it will issue Accounting Standards Updates (“ASU”), which will serve to update the Codification, provide background information about the guidance, and provide the basis for conclusions on the changes to the Codification.
     The Codification did not change GAAP; however, it did change the way GAAP is organized and presented. As a result, these changes impact how companies, including EAC, reference GAAP in their financial statements and in their significant accounting policies. EAC implemented the Codification in this Report by providing references to the Codification topics alongside references to the corresponding standards.
New Accounting Pronouncements
FSP No. FAS 157-2, “Effective Date of FASB Statement No. 157” (“FSP FAS 157-2” or ASC 820.10)
     In February 2008, the FASB issued FSP FAS 157-2, which delayed the effective date of SFAS No. 157, “Fair Value Measurements” (“SFAS 157” or ASC 820-10) for one year for nonfinancial assets and liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). EAC elected a partial deferral of SFAS 157 (ASC 820-10) for all instruments within the scope of FSP FAS 157-2 (ASC 820-10), including, but not limited to, its asset retirement obligations and indefinite lived assets. FSP FAS 157-2 (ASC 820-10) was prospectively effective for financial statements issued for fiscal years beginning after November 15, 2008, and interim periods within those fiscal years. The adoption of FSP FAS 157-2 (ASC 820-10) on January 1, 2009 did not have a material impact on EAC’s results of operations or financial condition. Please read “Note 6. Fair Value Measurements” for additional discussion.
SFAS No. 141 (revised 2007), “Business Combinations” (“SFAS 141R” or ASC 805)
     In December 2007, the FASB issued SFAS 141R, which replaces SFAS No. 141, “Business Combinations” (ASC 805). SFAS 141R (ASC 805) establishes principles and requirements for the acquiror in a business combination, including: (1) recognition and measurement in the financial statements of the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; (2) recognition and measurement of goodwill acquired in the business combination or a gain from a bargain purchase; and (3) determination of the information to be disclosed to enable financial statement users to evaluate the nature and financial effects of the business combination. In April 2009, the FASB issued FSP No. FAS 141(R)-1, “Accounting for Assets Acquired and Liabilities Assumed in a Business Combination That Arises from Contingencies” (“FSP FAS 141R-1” or ASC 805), which amends and clarifies SFAS 141R (ASC 805) to address application issues, including: (1) initial recognition and measurement; (2) subsequent measurement and accounting; and (3) disclosure of assets and liabilities arising from contingencies in a business combination. SFAS 141R (ASC 805) and FSP FAS 141R-1 (ASC 805) were prospectively effective for business combinations consummated in fiscal years beginning on or after December 15, 2008. The adoption of SFAS 141R (ASC 805) and FSP FAS 141R-1 (ASC 805) on January 1, 2009 did not impact EAC’s results of operations or financial condition. However, the application of SFAS 141R (ASC 805) and FSP FAS 141R-1 (ASC 805) to future acquisitions could impact EAC’s results of operations and financial condition and the reporting of acquisitions in the consolidated financial statements.
SFAS No. 160, “Noncontrolling Interests in Consolidated Financial Statements — an amendment to ARB No. 51” (“SFAS 160” or ASC 810-10-65-1)
     In December 2007, the FASB issued SFAS 160 (ASC 810-10-65-1), which amends Accounting Research Bulletin No. 51, “Consolidated Financial Statements” (ASC 810-10, 860-10-60-1, 850-10-60, 970-810-25-1, 958-810-60, and 505-10), to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. SFAS 160 (ASC 810-10-65-1) was prospectively effective for financial statements issued for fiscal years beginning on or after December 15,

7


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
2008, except for the presentation and disclosure requirements which were retrospectively effective. SFAS 160 (ASC 810-10-65-1) clarifies that a noncontrolling interest in a subsidiary, which was often referred to as minority interest, is an ownership interest in the consolidated entity that should be reported as a component of equity in the consolidated financial statements. Among other requirements, SFAS 160 (ASC 810-10-65-1) requires consolidated net income to be reported for the amounts attributable to both the parent and the noncontrolling interest on the face of the consolidated statement of operations and gains or losses on a subsidiaries’ issuance of equity to be accounted for as capital transactions. The adoption of SFAS 160 (ASC 810-10-65-1) on January 1, 2009 did not have a material impact on EAC’s results of operations or financial condition; however, it did impact the presentation of noncontrolling interest in the accompanying Consolidated Financial Statements.
SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities — an amendment of FASB Statement No. 133” (“SFAS 161” or ASC 815-10-65-1)
     In March 2008, the FASB issued SFAS 161 (ASC 815-10-65-1), which amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133” or ASC 815), to require enhanced disclosures, including: (1) how and why an entity uses derivative instruments; (2) how derivative instruments and related hedged items are accounted for under SFAS 133 (ASC 815) and its related interpretations; and (3) how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. SFAS 161 (ASC 815-10-65-1) was prospectively effective for financial statements issued for fiscal years beginning on or after November 15, 2008, and interim periods within those fiscal years. The adoption of SFAS 161 (ASC 815-10-65-1) on January 1, 2009 required additional disclosures regarding EAC’s derivative instruments; however, it did not impact EAC’s results of operations or financial condition. Please read “Note 6. Fair Value Measurements” for additional discussion.
FSP No. EITF 03-6-1, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities” (“FSP EITF 03-6-1” or ASC 260-10)
     In June 2008, the FASB issued FSP EITF 03-6-1 (ASC 260-10), which addresses whether instruments granted in equity-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation for computing basic earnings per share (“EPS”) under the two-class method prescribed by SFAS No. 128, “Earnings per Share” (“SFAS 128” or ASC 260-10). FSP EITF 03-6-1 (ASC 260-10) was retroactively effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. The adoption of FSP EITF 03-6-1 (ASC 260-10) on January 1, 2009 did not have a material impact on EAC’s EPS calculations. In the accompanying Consolidated Financial Statements, periods prior to the adoption of FSP EITF 03-6-1 (ASC 260-10) have been restated to calculate EPS in accordance with this pronouncement. Please read “Note 11. Earnings Per Share” for additional discussion.
SEC Release No. 33-8995, “Modernization of Oil and Gas Reporting” (“Release 33-8995”)
     In December 2008, the SEC issued Release 33-8995, which amends oil and natural gas reporting requirements under Regulations S-K and S-X. Release 33-8995 also adds a section to Regulation S-K (Subpart 1200) to codify the revised disclosure requirements in Securities Act Industry Guide 2, which is being phased out. Release 33-8995 permits the use of new technologies to determine proved reserves if those technologies have been demonstrated empirically to lead to reliable conclusions about reserves volumes. Release 33-8995 will also allow companies to disclose their probable and possible reserves to investors at the company’s option. In addition, the new disclosure requirements require companies to: (1) report the independence and qualifications of its reserves preparer or auditor; (2) file reports when a third party is relied upon to prepare reserves estimates or conduct a reserves audit; and (3) report oil and gas reserves using an average price based upon the prior 12-month period rather than a year-end price, unless prices are defined by contractual arrangements, excluding escalations based on future conditions. Release 33-8995 is prospectively effective for financial statements issued for fiscal years ending on or after December 31, 2009. EAC is evaluating the impact Release 33-8995 will have on its financial condition, results of operations, and disclosures.
FSP No. FAS 107-1 and APB 28-1, “Disclosure of Fair Value of Financial Instruments in Interim Statements” (“FSP FAS 107-1 and APB 28-1” or ASC 825-10-65-1)
     In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1 (ASC 825-10-65-1), which requires that disclosures concerning the fair value of financial instruments be presented in interim as well as annual financial statements. FSP FAS 107-1 and APB 28-1 (ASC 825-10-65-1) was prospectively effective for financial statements issued for interim periods ending after June 15, 2009. The adoption of FSP FAS 107-1 and APB 28-1 (ASC 825-10-65-1) on June 30, 2009 required additional disclosures regarding EAC’s

8


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
financial instruments; however, it did not impact EAC’s results of operations or financial condition. Please read “Note 6. Fair Value Measurements” for additional discussion.
SFAS No. 165, “Subsequent Events” (“SFAS 165” or ASC 855-10)
     In June 2009, the FASB issued SFAS 165 (ASC 855-10) to establish general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or available to be issued. In particular, SFAS 165 (ASC 855-10) sets forth: (1) the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements; (2) the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements; and (3) the disclosures that an entity should make about events or transactions that occurred after the balance sheet date. SFAS 165 (ASC 855-10) was prospectively effective for financial statements issued for interim or annual periods ending after June 15, 2009. The adoption of SFAS 165 (ASC 855-10) on June 30, 2009 did not impact EAC’s results of operations or financial condition.
ASU No. 2009-05, “Fair Value Measurement and Disclosure: Measuring Liabilities at Fair Value” (“ASU 2009-05” or ASC 820-10)
     In August 2009, the FASB issued ASU 2009-05 (ASC 820-10) to provide clarification on measuring liabilities at fair value when a quoted price in an active market is not available. In particular, ASU 2009-05 specifies that a valuation technique should be applied that uses either the quote of the liability when traded as an asset, the quoted prices for similar liabilities when traded as assets, or another valuation technique consistent with existing fair value measurement guidance. ASU 2009-05 (ASC 820-10) is prospectively effective for financial statements issued for interim or annual periods ending after October 1, 2009. The adoption of ASU 2009-05 (ASC 820-10) on December 31, 2009 will not impact EAC’s results of operations or financial condition.
Note 3. Acquisitions
Acquisitions from EXCO
     In August 2009, Encore Operating acquired certain oil and natural gas properties and related assets in the Mid-Continent and East Texas from EXCO Resources, Inc. (together with its affiliates, “EXCO”) for approximately $357.0 million in cash, substantially all of which are proved producing. The operations of these properties have been included with those of EAC from the date of acquisition forward. EAC financed the acquisitions through borrowings under its revolving credit facilities and proceeds from the issuance of ENP common units to the public. A portion of the properties acquired in the EXCO acquisition and the sale of properties to ENP in August 2009, as discussed in “Note 17. ENP,” qualified as a like-kind exchange under Section 1031 of the Internal Revenue Code of 1986, as amended, and I.R.S. Revenue Procedure 2000-37.
CO2 Supply Agreement
     In July 2009, EAC acquired contract rights for $24 million in cash, which procures a CO2 supply to be used for a tertiary oil recovery project in EAC’s Bell Creek Field. The initial term of the contract is 15 years. The contract is classified as an intangible asset and is included in “Other” assets in the accompanying Consolidated Balance Sheet as of September 30, 2009.
Note 4. Inventory
     Inventory includes materials and supplies and oil in pipelines, which are stated at the lower of cost (determined on an average basis) or market. Oil produced at the lease which resides unsold in pipelines is carried at an amount equal to its operating costs to produce. Oil in pipelines purchased from third parties is carried at average purchase price. Inventory consisted of the following as of the dates indicated:
                 
    September 30,     December 31,  
    2009     2008  
    (in thousands)  
Materials and supplies
  $ 17,592     $ 15,933  
Oil in pipelines
    7,001       8,865  
 
           
Total inventory
  $ 24,593     $ 24,798  
 
           
     During the three and nine months ended September 30, 2009, EAC recorded a lower of cost or market adjustment of approximately $0.7 million and $6.5 million, respectively, to the carrying value of pipe and other tubular inventory whose market value had declined below cost, which are included in “Other operating expense” in the accompanying Consolidated Statements of Operations.

9


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 5. Proved Properties
     Amounts shown in the accompanying Consolidated Balance Sheets as “Proved properties, including wells and related equipment” consisted of the following as of the dates indicated:
                 
    September 30,     December 31,  
    2009     2008  
    (in thousands)  
Proved leasehold costs
  $ 1,775,500     $ 1,421,859  
Wells and related equipment — Completed
    2,336,717       1,943,275  
Wells and related equipment — In process
    34,664       173,325  
 
           
Total proved properties
  $ 4,146,881     $ 3,538,459  
 
           
     EAC follows FSP No. 19-1 “Accounting for Suspended Well Costs” (“FSP 19-1” or ASC 932), which permits the continued capitalization of exploratory well costs beyond one year if the well found a sufficient quantity of reserves to justify its completion as a producing well or the entity is making sufficient progress towards assessing the reserves and the economic and operating viability of the project. The following table reflects the net changes in capitalized exploratory well costs during the periods indicated, and does not include amounts that were capitalized and subsequently expensed in the same period.
                 
    Three Months Ended     Nine Months Ended  
    September 30, 2009     September 30, 2009  
    (in thousands)  
Beginning balance
  $ 28,948     $ 18,220  
Additions to capitalized exploratory well costs pending the determination of proved reserves
    1,456       4,588  
Reclassification to proved property and equipment based on the determination of proved reserves
    (20,201 )     (15,054 )
Capitalized exploratory well costs charged to expense
    (5,614 )     (3,165 )
 
           
Total
  $ 4,589     $ 4,589  
 
           
     The following table provides an aging, as of the dates indicated, of capitalized exploratory well costs and the number of projects for which exploratory well costs have been capitalized for a period greater than one year:
                 
    September 30,     December 31,  
    2009     2008  
    (in thousands, except project counts)  
Capitalized exploratory well costs that have been suspended:
               
One year or less
  $ 2,755     $ 18,220  
More than one year
    1,834        
 
           
Total
  $ 4,589     $ 18,220  
 
           
 
               
Number of projects with exploratory well costs that have been suspended for a period of greater than one year
    1       0  
 
           
     The following table provides an aging of gross capitalized costs of exploration projects with exploratory well costs which have been suspended for more than one year as of September 30, 2009:
                         
    Total   2009   2008
    (in thousands)
Tuscaloosa Marine Shale
  $ 1,834     $ 1,834     $  

10


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 6. Fair Value Measurements
     The following table sets forth EAC’s book value and estimated fair value of financial instruments as of the dates indicated:
                                 
    September 30, 2009   December 31, 2008
    Book   Fair   Book   Fair
    Value   Value   Value   Value
    (in thousands)
Assets:  
                               
Cash and cash equivalents
  $ 6,683     $ 6,683     $ 2,039     $ 2,039  
Accounts receivable, net
    104,980       104,980       117,995       117,995  
Plugging bond
    862       1,059       824       1,202  
Bell Creek escrow
    9,260       9,260       9,229       9,241  
Commodity derivative contracts
    99,668       99,668       387,841       387,841  
Long-term receivables, net
    61,779       61,779       71,986       71,986  
Liabilities:
                               
Accounts payable
    10,412       10,412       10,017       10,017  
6.25% Senior Subordinated Notes
    150,000       140,250       150,000       101,250  
6.0% Senior Subordinated Notes
    296,421       276,000       296,040       194,250  
9.5% Senior Subordinated Notes
    208,228       234,000              
7.25% Senior Subordinated Notes
    148,847       140,250       148,771       94,500  
Revolving credit facilities
    440,000       440,000       725,000       725,000  
Commodity derivative contracts
    29,230       29,230       229       229  
Deferred premiums on commodity derivative contracts
    43,228       43,228       67,610       67,610  
Interest rate swaps
    4,150       4,150       4,559       4,559  
     The book values of cash and cash equivalents, accounts receivable, net, and accounts payable approximate fair value due to the short-term nature of these instruments. The book value of long-term receivables, net, approximates fair value as it is net of amounts deemed to be uncollectible and bears interest at market rates. The plugging bond and Bell Creek escrow are included in “Other assets” in the accompanying Consolidated Balance Sheets and are classified as “held to maturity” and therefore, are recorded at amortized cost, which was less than fair value. The fair values of the plugging bond, Bell Creek escrow, and senior subordinated notes were determined using open market quotes. The difference between book value and fair value of the senior subordinated notes represents the premium or discount on that date. The book value of the revolving credit facilities approximates fair value as the interest rate is variable. EAC’s and ENP’s credit risk have not changed materially from the date the revolving credit facilities were entered into. Commodity derivative contracts and interest rate swaps are marked-to-market each period and are thus stated at fair value in the accompanying Consolidated Balance Sheets. Deferred premiums on commodity derivative contracts were recorded at their net present value at the time the contracts were entered into and EAC accretes that value to the eventual settlement price by recording interest expense each period.
Derivative Policy
     EAC uses various financial instruments for non-trading purposes to manage and reduce price volatility and other market risks associated with its oil and natural gas production. These arrangements are structured to reduce EAC’s exposure to commodity price decreases, but they can also limit the benefit EAC might otherwise receive from commodity price increases. EAC’s risk management activity is generally accomplished through over-the-counter derivative contracts with large financial institutions. EAC also uses derivative instruments in the form of interest rate swaps, which hedge risk related to interest rate fluctuation.
     EAC applies the provisions of SFAS 133 (ASC 815), which requires each derivative instrument to be recorded in the balance sheet at fair value. If a derivative has not been designated as a hedge or does not otherwise qualify for hedge accounting, it must be

11


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
adjusted to fair value through earnings. However, if a derivative qualifies for hedge accounting, depending on the nature of the hedge, the effective portion of changes in fair value can be recognized in accumulated other comprehensive income or loss until such time as the hedged item is recognized in earnings. In order to qualify for cash flow hedge accounting, the cash flows from the hedging instrument must be highly effective in offsetting changes in cash flows of the hedged item. In addition, all hedging relationships must be designated, documented, and reassessed periodically.
     EAC has elected to designate its outstanding interest rate swaps as cash flow hedges. The effective portion of the mark-to-market gain or loss on these derivative instruments is recorded in “Accumulated other comprehensive loss” on the accompanying Consolidated Balance Sheets and reclassified into earnings in the same period in which the hedged transaction affects earnings. Any ineffective portion of the mark-to-market gain or loss is recognized in earnings and included in “Derivative fair value loss (gain)” in the accompanying Consolidated Statements of Operations.
     EAC has not elected to designate its current portfolio of commodity derivative contracts as hedges. Therefore, changes in fair value of these derivative instruments are recognized in earnings and included in “Derivative fair value loss (gain)” in the accompanying Consolidated Statements of Operations.
Commodity Derivative Contracts
     EAC manages commodity price risk with swap contracts, put contracts, collars, and floor spreads. Swap contracts provide a fixed price for a notional amount of sales volumes. Put contracts provide a fixed floor price on a notional amount of sales volumes while allowing full price participation if the relevant index price closes above the floor price. Collars provide a floor price on a notional amount of sales volumes while allowing some additional price participation if the relevant index price closes above the floor price.
     From time to time, EAC enters into floor spreads. In a floor spread, EAC purchases puts at a specified price (a “purchased put”) and also sells a put at a lower price (a “short put”). This strategy enables EAC to achieve some downside protection for a portion of its production, while funding the cost of such protection by selling a put at a lower price. If the price of the commodity falls below the strike price of the purchased put, then EAC has protection against commodity price decreases for the covered production down to the strike price of the short put. At commodity prices below the strike price of the short put, the benefit from the purchased put is generally offset by the expense associated with the short put. For example, in 2007, EAC purchased oil put options for 2,000 Bbls/D in 2010 at $65 per Bbl. As NYMEX prices increased in 2008, EAC wished to protect downside price exposure at the higher price. In order to do this, EAC purchased oil put options for 2,000 Bbls/D in 2010 at $75 per Bbl and simultaneously sold oil put options for 2,000 Bbls/D in 2010 at $65 per Bbl. Thus, after these transactions were completed, EAC had purchased two oil put options for 2,000 Bbls/D in 2010 (one at $65 per Bbl and one at $75 per Bbl) and sold one oil put option for 2,000 Bbls/D in 2010 at $65 per Bbl. However, the net effect resulted in EAC owning one oil put option for 2,000 Bbls/D at $75 per Bbl. In the following tables, the purchased floor component of these floor spreads are shown net and included with EAC’s other floor contracts.

12


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The following tables summarize EAC’s open commodity derivative contracts as of September 30, 2009:
Oil Derivative Contracts
                                                               
    Average     Weighted       Average     Weighted       Average     Weighted          
    Daily     Average       Daily     Average       Daily     Average       Asset  
    Floor     Floor       Cap     Cap       Swap     Swap       Fair Market  
Period   Volume     Price       Volume     Price       Volume     Price       Value  
    (Bbls)     (per Bbl)       (Bbls)     (per Bbl)       (Bbls)     (per Bbl)       (in thousands)  
Oct. - Dec. 2009 (a)
                                                        $ 10,941  
 
    3,130     $ 110.00         440     $ 97.75         1,000     $ 68.70            
 
                                                             
2010
                                                          16,086  
 
    880       80.00         2,940       90.57                          
 
    5,500       73.47         3,000       74.13         3,885       77.79            
 
    8,385       62.83         500       65.60         1,750       64.08            
 
    1,000       56.00                       1,000       59.70            
 
                                                             
2011
                                                          27,767  
 
    1,880       80.00         1,440       95.41         325       80.00            
 
    2,500       70.00                       1,060       78.42            
 
    4,385       65.00                       250       69.65            
 
                                                             
2012
                                                          4,628  
 
    750       70.00         500       82.05         835       81.19            
 
    2,135       65.00         250       79.25         1,300       76.54            
 
                                                             
 
                                                           
 
                                                        $ 59,422  
 
                                                           
 
(a)   In addition, ENP has a floor contract for 1,000 Bbls/D at $63.00 per Bbl and a short floor contract for 1,000 Bbls/D at $65.00 per Bbl.
Natural Gas Derivative Contracts
                                                               
    Average     Weighted       Average     Weighted       Average     Weighted       Asset  
    Daily     Average       Daily     Average       Daily     Average       (Liability)  
    Floor     Floor       Cap     Cap       Swap     Swap       Fair Market  
Period   Volume     Price       Volume     Price       Volume     Price       Value  
    (Mcf)     (per Mcf)       (Mcf)     (per Mcf)       (Mcf)     (per Mcf)       (in thousands)  
Oct. - Dec. 2009
                                                        $ 4,829  
 
    3,800     $ 8.20         3,800     $ 9.83             $            
 
    3,800       7.20         5,000       7.45                          
 
    6,800       6.57         15,000       6.63                          
 
    15,000       5.64                                        
 
                                                             
Jan. - June 2010
                                                          4,434  
 
    3,800       8.20         3,800       9.58         25,452       6.46            
 
    4,698       7.26                       20,550       5.23            
 
                                                             
July - Dec. 2010
                                                          3,005  
 
    3,800       8.20         3,800       9.58                          
 
    4,698       7.26         10,000       6.25         25,452       6.46            
 
    10,000       5.13                       550       5.86            
 
                                                             
2011
                                                          212  
 
    3,398       6.31                       27,952       6.48            
 
                                550       5.86            
 
                                                             
2012
                                                          (1,463 )
 
    898       6.76                       25,452       6.47            
 
                                550       5.86            
 
                                                             
 
                                                           
 
                                                        $ 11,017  
 
                                                           
     As of September 30, 2009, EAC had $43.2 million of deferred premiums payable, of which $26.0 million was long-term and included in “Derivatives” in the non-current liabilities section of the accompanying Consolidated Balance Sheet and $17.2 million was current and included in “Derivatives” in the current liabilities section of the accompanying Consolidated Balance Sheet. The premiums relate to various oil and natural gas floor contracts and are payable on a monthly basis from October 2009 to January 2013.

13


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     Counterparty Risk. At September 30, 2009, EAC had committed 10 percent or greater (in terms of fair market value) of either its oil or natural gas derivative contracts to the following counterparties:
                 
    Percentage of   Percentage of
    Oil Derivative   Natural Gas Derivative
    Contracts   Contracts
Counterparty   Committed   Committed
BNP Paribas
    33 %     23 %
Calyon
    15 %     43 %
JP Morgan
    14 %     6 %
RBC
    17 %     2 %
Wachovia Bank
    14 %     26 %
     In order to mitigate the credit risk of financial instruments, EAC enters into master netting agreements with significant counterparties. The master netting agreement is a standardized, bilateral contract between a given counterparty and EAC. Instead of treating each derivative financial transaction between the counterparty and EAC separately, the master netting agreement enables the counterparty and EAC to aggregate all financial trades and treat them as a single agreement. This arrangement benefits EAC in three ways: (1) the netting of the value of all trades reduces the likelihood of counterparties requiring daily collateral posting by EAC; (2) default by a counterparty under one financial trade can trigger rights to terminate all financial trades with such counterparty; and (3) netting of settlement amounts reduces EAC’s credit exposure to a given counterparty in the event of close-out. EAC’s accounting policy is to not offset fair value amounts for derivative instruments.
Interest Rate Swaps
     ENP uses derivative instruments in the form of interest rate swaps, which hedge risk related to interest rate fluctuation, whereby it converts the interest due on certain floating rate debt under its revolving credit facility to a weighted average fixed rate. The following table summarizes ENP’s open interest rate swaps as of September 30, 2009, all of which were entered into with Bank of America, N.A.:
                         
    Notional   Fixed   Floating
Term   Amount   Rate   Rate
    (in thousands)                
Oct. 2009 - Jan. 2011
  $ 50,000       3.1610 %   1-month LIBOR
Oct. 2009 - Jan. 2011
    25,000       2.9650 %   1-month LIBOR
Oct. 2009 - Jan. 2011
    25,000       2.9613 %   1-month LIBOR
Oct. 2009 - Mar. 2012
    50,000       2.4200 %   1-month LIBOR
     The actual gains or losses ENP will realize from its interest rate swaps may vary significantly from the deferred loss recorded in “Accumulated other comprehensive loss” in the accompanying Consolidated Balance Sheet due to the fluctuation of interest rates.
Current Period Impact
     EAC recognizes derivative fair value gains and losses related to: (1) ineffectiveness on derivative contracts designated as hedges; (2) changes in the fair market value of derivative contracts not designated as hedges; (3) settlements on derivative contracts not designated as hedges; and (4) premium amortization. The following table summarizes the components of “Derivative fair value loss (gain)” for the periods indicated:

14


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
                                 
    Three months ended     Nine months ended  
    September 30,     September 30,  
    2009     2008     2009     2008  
    (in thousands)  
Ineffectiveness
  $ 18     $ (6 )   $ (16 )   $ (349 )
Mark-to-market loss (gain)
    576       (276,932 )     281,569       (11,884 )
Premium amortization
    6,838       14,773       91,557       47,579  
Settlements
    (20,688 )     22,730       (373,851 )     46,747  
 
                       
Total derivative fair value loss (gain)
  $ (13,256 )   $ (239,435 )   $ (741 )   $ 82,093  
 
                       
     In March 2009, EAC elected to monetize certain of its 2009 oil derivative contracts and received proceeds of approximately $190.4 million from these settlements, which were used to reduce outstanding borrowings under EAC’s revolving credit facility.
Accumulated Other Comprehensive Loss
     At September 30, 2009 and December 31, 2008, “Accumulated other comprehensive loss” on the accompanying Consolidated Balance Sheet consisted entirely of deferred losses, net of tax, on ENP’s interest rate swaps of $1.2 million and $1.7 million, respectively. During the twelve months ending September 30, 2010, EAC expects to reclassify $3.5 million of deferred losses associated with ENP’s interest rate swaps from accumulated other comprehensive loss to interest expense.
Tabular Disclosures of Fair Value Measurements
     The following table summarizes the fair value of EAC’s derivative contracts as of the dates indicated (in thousands):
                                                   
    Asset Derivatives       Liability Derivatives  
    September 30, 2009     December 31, 2008       September 30, 2009     December 31, 2008  
    Balance Sheet   Fair     Balance Sheet   Fair       Balance Sheet           Balance Sheet      
    Location   Value     Location   Value       Location   Fair Value     Location   Fair Value  
Derivatives not designated as hedging instruments under SFAS 133 (ASC 815)
                                                 
Commodity derivative contracts
  Derivatives - current   $ 51,974     Derivatives - current   $ 349,344       Derivatives - current   $ 16,532     Derivatives - current   $  
Commodity derivative contracts
  Derivatives - noncurrent     47,694     Derivatives - noncurrent     38,497       Derivatives - noncurrent     12,698     Derivatives - noncurrent     229  
 
                                         
 
                                                 
Total derivatives not designated as hedging instruments under SFAS 133 (ASC 815)
      $ 99,668         $ 387,841           $ 29,230         $ 229  
 
                                         
 
                                                 
Derivatives designated as hedging instruments under SFAS 133 (ASC 815)
                                                 
Interest rate swaps
  Derivatives - current   $     Derivatives - current   $       Derivatives - current   $ 3,470     Derivatives - current   $ 1,297  
Interest rate swaps
  Derivatives - noncurrent         Derivatives - noncurrent           Derivatives - noncurrent     680     Derivatives-noncurrent     3,262  
 
                                         
 
                                                 
Total derivatives designated as hedging instruments under SFAS 133 (ASC 815)
      $         $           $ 4,150         $ 4,559  
 
                                         
Total derivatives
      $ 99,668         $ 387,841           $ 33,380         $ 4,788  
 
                                         
     The following table summarizes the effect of derivative instruments not designated as hedges under SFAS 133 (ASC 815) on the Consolidated Statements of Operations for the periods indicated (in thousands):
                                     
        Amount of Loss (Gain) Recognized In Income
Derivatives Not Designated as   Location of Loss   Three Months Ended September 30,   Nine Months Ended September 30,
Hedges Under SFAS 133 (ASC 815)   Recognized In Income   2009   2008   2009   2008
Commodity derivative contracts
  Derivative fair value loss (gain)   $ (13,274 )   $ (239,429 )   $ (725 )   $ 82,442  

15


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The following tables summarize the effect of derivative instruments designated as hedges under SFAS 133 (ASC 815) on the Consolidated Statements of Operations for the periods indicated (in thousands):
                                                         
                        Amount of Loss        
    Amount of Loss       Reclassified from       Amount of Loss (Gain)
    Recognized in Accumulated OCI   Location of Loss   Accumulated OCI into       Recognized In Income
    (Effective Portion)   (Gain) Reclassified   Income (Effective Portion)       as Ineffective
Derivatives Designated as   Three months ended   from Accumulated   Three months ended   Location of Loss (Gain)   Three months ended
Hedges Under   September 30,   OCI into Income   September 30,   Recognized in Income   September 30,
SFAS 133 (ASC 815)   2009   2008   (Effective Portion)   2009   2008   as Ineffective   2009   2008
Interest rate swaps
  $ 725     $ 381     Interest expense   $ 983     $ 117     Derivative fair value loss (gain)   $ 18     $ (6 )
 
                        Amount of Loss        
    Amount of Loss       Reclassified from       Amount of Gain
    Recognized in Accumulated OCI   Location of Loss   Accumulated OCI into       Recognized In Income
    (Effective Portion)   (Gain) Reclassified   Income (Effective Portion)       as Ineffective
Derivatives Designated as   Nine months ended   from Accumulated   Nine months ended   Location of Gain   Nine months ended
Hedges Under   September 30,   OCI into Income   September 30,   Recognized in Income   September 30,
SFAS 133 (ASC 815)   2009   2008   (Effective Portion)   2009   2008   as Ineffective   2009   2008
Interest rate swaps
  $ 2,214     $ 1,142     Interest expense   $ 2,786     $ 224     Derivative fair value gain   $ 16     $ 349  
Commodity derivative contracts
              Oil and natural gas revenues           2,857                  
 
                                           
Total
  $ 2,214     $ 1,142         $ 2,786     $ 3,081         $ 16     $ 349  
 
                                           
Fair Value Hierarchy
     As discussed in “Note 2. Basis of Presentation,” EAC adopted FSP FAS 157-2 (ASC 820-10) on January 1, 2009 and SFAS 157 (ASC 820-10) on January 1, 2008. SFAS 157 (ASC 820-10) establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The three levels of the fair value hierarchy defined by SFAS 157 (ASC 820-10) are as follows:
    Level 1 — Unadjusted quoted prices are available in active markets for identical assets or liabilities.
 
    Level 2 — Pricing inputs, other than quoted prices within Level 1, that are either directly or indirectly observable.
 
    Level 3 — Pricing inputs that are unobservable requiring the use of valuation methodologies that result in management’s best estimate of fair value.
     EAC’s assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of the financial assets and liabilities and their placement within the fair value hierarchy levels. The following methods and assumptions were used to estimate the fair values of EAC’s assets and liabilities that are accounted for at fair value on a recurring basis:
    Level 2 — Fair values of oil and natural gas swaps were estimated using a combined income-based and market-based valuation methodology based upon forward commodity price curves obtained from independent pricing services reflecting broker market quotes. Fair values of interest rate swaps were estimated using a combined income-based and market-based valuation methodology based upon credit ratings and forward interest rate yield curves obtained from independent pricing services reflecting broker market quotes.
 
    Level 3 — EAC’s oil and natural gas calls, puts, and short puts are average value options, which are not exchange-traded contracts. Settlement is determined by the average underlying price over a predetermined period of time. EAC uses both observable and unobservable inputs in a Black-Scholes valuation model to determine fair value. Accordingly, these derivative instruments are classified within the Level 3 valuation hierarchy. The observable inputs of EAC’s valuation model include: (1) current market and contractual prices for the underlying instruments; (2) quoted forward prices for oil and natural gas; and (3) interest rates, such as a LIBOR curve for a term similar to the commodity derivative contract. The unobservable input of EAC’s valuation model is volatility. The implied volatilities for EAC’s calls, puts, and short puts with comparable strike prices are based on the settlement values from certain exchange-traded contracts. The implied volatilities for calls, puts, and short puts where there are no exchange-traded contracts with the same strike price are extrapolated from exchange-traded implied volatilities by an independent party.
     EAC adjusts the valuations from the valuation model for nonperformance risk, using management’s estimate of the counterparty’s credit quality for asset positions and EAC’s credit quality for liability positions. EAC uses the multiple sources of third-party credit data in determining counterparty nonperformance risk, including credit default swaps. EAC considers the impact of netting and offset

16


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
provisions in the agreements on counterparty credit risk, including whether the position with the counterparty is a net asset or net liability. There have been no changes in the valuation techniques used to measure the fair value of EAC’s oil and natural gas calls, puts, or short puts during 2009.
     The following table sets forth EAC’s assets and liabilities that were accounted for at fair value on a recurring basis as of September 30, 2009:
                                     
            Fair Value Measurements at Reporting Date Using  
            Quoted Prices in              
            Active Markets for     Significant Other     Significant  
    Asset (Liability) at     Identical Assets     Observable Inputs     Unobservable Inputs  
Description   September 30, 2009     (Level 1)     (Level 2)     (Level 3)  
    (in thousands)  
Oil derivative contracts — swaps
  $ (7,860 )   $     $ (7,860 )   $  
Oil derivative contracts — floors and caps
    67,282                   67,282  
Natural gas derivative contracts — swaps
    (387 )           (387 )      
Natural gas derivative contracts — floors and caps
    11,404                   11,404  
Interest rate swaps
    (4,150 )           (4,150 )      
 
                       
Total
  $ 66,289     $     $ (12,397 )   $ 78,686  
 
                       
     The following table summarizes the changes in the fair value of EAC’s Level 3 assets and liabilities for the nine months ended September 30, 2009:
                         
    Fair Value Measurements Using Significant  
    Unobservable Inputs (Level 3)  
    Oil Derivative     Natural Gas        
    Contracts -     Derivative Contracts -        
    Floors and Caps     Floors and Caps     Total  
    (in thousands)  
Balance at January 1, 2009
  $ 337,335     $ 12,741     $ 350,076  
Total gains (losses):
                       
Included in earnings
    30,329       20,882       51,211  
Purchases, issuances, and settlements
    (300,382 )     (22,219 )     (322,601 )
 
                 
Balance at September 30, 2009
  $ 67,282     $ 11,404     $ 78,686  
 
                 
 
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date
  $ 30,329     $ 20,882     $ 51,211  
 
                 
     Since EAC does not use hedge accounting for its commodity derivative contracts, all gains and losses on its Level 3 assets and liabilities are included in “Derivative fair value loss (gain)” in the accompanying Consolidated Statements of Operations.
     All fair values have been adjusted for nonperformance risk resulting in a reduction of the net commodity derivative asset of approximately $0.5 million as of September 30, 2009. For commodity derivative contracts which are in an asset position, EAC uses the counterparty’s credit default swap rating. For commodity derivative contracts which are in a liability position, EAC uses the average credit default swap rating of its peer companies as EAC does not have its own credit default swap rating.
     EAC’s assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of the nonfinancial assets and liabilities and their placement within the fair value hierarchy levels. The following methods and assumptions were used to estimate the fair values of EAC’s assets and liabilities that are accounted for at fair value on a nonrecurring basis:
    Level 3 Fair values of asset retirement obligations are determined using discounted cash flow methodologies based on inputs, such as plugging costs and reserve lives, which are not readily available in public markets. See “Note 7. Asset Retirement Obligations” for additional discussion of EAC’s asset retirement obligations.

17


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The following table sets forth EAC’s assets and liabilities that were measured at fair value on a nonrecurring basis as of September 30, 2009:
                                         
            Fair Value Measurements Using    
            Quoted Prices in            
            Active Markets for   Significant Other   Significant    
    Liability at   Identical Assets   Observable Inputs   Unobservable Inputs   Total Gains
Description   September 30, 2009   (Level 1)   (Level 2)   (Level 3)   (Losses)
    (in thousands)
Asset retirement obligations
  $ 3,775     $     $     $ 3,775     $  
Note 7. Asset Retirement Obligations
     Asset retirement obligations relate to future plugging and abandonment expenses on oil and natural gas properties and related facilities disposal. The following table summarizes the changes in EAC’s asset retirement obligations for the nine months ended September 30, 2009 (in thousands):
         
Future abandonment liability at January 1, 2009
  $ 49,569  
Wells drilled
    283  
Acquisition of properties
    3,492  
Disposition of properties
    (220 )
Accretion of discount
    1,761  
Plugging and abandonment costs incurred
    (1,223 )
Revision of previous estimates
    49  
 
     
Future abandonment liability at September 30, 2009
  $ 53,711  
 
     
     As of September 30, 2009, $51.7 million of EAC’s asset retirement obligations were long-term and recorded in “Future abandonment cost, net of current portion” and $2.0 million were current and included in “Other current liabilities” in the accompanying Consolidated Balance Sheets. Approximately $4.7 million of the future abandonment liability represents the estimated cost for decommissioning ENP’s Elk Basin natural gas processing plant.
     As of September 30, 2009 and December 31, 2008, EAC held $9.3 million and $9.2 million, respectively, in escrow, which is to be released only for reimbursement of actual plugging and abandonment costs incurred on its Bell Creek properties. These amounts are included in “Other assets” in the accompanying Consolidated Balance Sheets.
Note 8. Long-Term Debt
     Long-term debt consisted of the following as of the dates indicated:
                         
    Maturity     September 30,     December 31,  
    Date     2009     2008  
            (in thousands)  
Revolving credit facilities
    3/7/2012     $ 440,000     $ 725,000  
6.25% Senior Subordinated Notes
    4/15/2014       150,000       150,000  
6.0% Senior Subordinated Notes, net of unamortized discount of $3,579 and $3,960, respectively
    7/15/2015       296,421       296,040  
9.5% Senior Subordinated Notes, net of unamortized discount of $16,772 and zero, respectively
    5/1/2016       208,228        
7.25% Senior Subordinated Notes, net of unamortized discount of $1,153 and $1,229, respectively
    12/1/2017       148,847       148,771  
 
                   
Total
          $ 1,243,496     $ 1,319,811  
 
                   

18


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Encore Acquisition Company Credit Agreement
     EAC is a party to a five-year amended and restated credit agreement dated March 7, 2007 (as amended, the “EAC Credit Agreement”). The EAC Credit Agreement matures on March 7, 2012. Effective March 10, 2009, EAC amended the EAC Credit Agreement to, among other things, increase the interest rate margins and commitment fees applicable to loans made under the EAC Credit Agreement. The EAC Credit Agreement provides for revolving credit loans to be made to EAC from time to time and letters of credit to be issued from time to time for the account of EAC or any of its restricted subsidiaries.
     The aggregate amount of the commitments of the lenders under the EAC Credit Agreement is $1.25 billion. Availability under the EAC Credit Agreement is subject to a borrowing base, which is redetermined semi-annually and upon requested special redeterminations. In March 2009, the borrowing base of the EAC Credit Agreement was reaffirmed at $1.1 billion before a reduction of $200 million solely as a result of the monetization of certain of EAC’s 2009 oil derivative contracts during the first quarter of 2009. In April 2009, the borrowing base of the EAC Credit Agreement was reduced by $75 million as a result of EAC’s issuance of senior subordinated notes. As of September 30, 2009, the borrowing base was $825 million and there were $180 million of outstanding borrowings, $0.3 million of outstanding letters of credit, and $644.7 million of borrowing capacity under the EAC Credit Agreement.
     EAC incurs a commitment fee on the unused portion of the EAC Credit Agreement determined based on the ratio of outstanding borrowings under the EAC Credit Agreement to the borrowing base in effect on such date. The following table summarizes the commitment fee percentage under the EAC Credit Agreement:
         
    Commitment
Ratio of Outstanding Borrowings to Borrowing Base   Fee Percentage
Less than .90 to 1
    0.375 %
Greater than or equal to .90 to 1
    0.500 %
     Obligations under the EAC Credit Agreement are secured by a first-priority security interest in substantially all of EAC’s restricted subsidiaries’ proved oil and natural gas reserves and in EAC’s equity interests in its restricted subsidiaries. In addition, obligations under the EAC Credit Agreement are guaranteed by EAC’s restricted subsidiaries.
     Loans under the EAC Credit Agreement are subject to varying rates of interest based on (1) outstanding borrowings in relation to the borrowing base and (2) whether the loan is a Eurodollar loan or a base rate loan. Eurodollar loans under the EAC Credit Agreement bear interest at the Eurodollar rate plus the applicable margin indicated in the following table, and base rate loans under the EAC Credit Agreement bear interest at the base rate plus the applicable margin indicated in the following table:
                 
    Applicable Margin for   Applicable Margin for
Ratio of Outstanding Borrowings to Borrowing Base   Eurodollar Loans   Base Rate Loans
Less than .50 to 1
    1.750 %     0.500 %
Greater than or equal to .50 to 1 but less than .75 to 1
    2.000 %     0.750 %
Greater than or equal to .75 to 1 but less than .90 to 1
    2.250 %     1.000 %
Greater than or equal to .90 to 1
    2.500 %     1.250 %
     The “Eurodollar rate” for any interest period (either one, two, three, or six months, as selected by EAC) is the rate equal to the British Bankers Association LIBOR for deposits in dollars for a similar interest period. The “Base Rate” is calculated as the highest of: (1) the annual rate of interest announced by Bank of America, N.A. as its “prime rate”; (2) the federal funds effective rate plus 0.5 percent; or (3) except during a “LIBOR Unavailability Period,” the Eurodollar rate (for dollar deposits for a one-month term) for such day plus 1.0 percent.
     Any outstanding letters of credit reduce the availability under the EAC Credit Agreement. Borrowings under the EAC Credit Agreement may be repaid from time to time without penalty.
     The EAC Credit Agreement contains covenants including, among others, the following:
    a prohibition against incurring debt, subject to permitted exceptions;
 
    a prohibition against paying dividends or making distributions, purchasing or redeeming capital stock, or prepaying indebtedness, subject to permitted exceptions;

19


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
    a restriction on creating liens on the assets of EAC and its restricted subsidiaries, subject to permitted exceptions;
 
    restrictions on merging and selling assets outside the ordinary course of business;
 
    restrictions on use of proceeds, investments, transactions with affiliates, or change of principal business;
 
    a provision limiting oil and natural gas hedging transactions (other than puts) to a volume not exceeding 75 percent of anticipated production from proved producing reserves;
 
    a requirement that EAC maintain a ratio of consolidated current assets to consolidated current liabilities of not less than 1.0 to 1.0; and
 
    a requirement that EAC maintain a ratio of consolidated EBITDA to the sum of consolidated net interest expense plus letter of credit fees of not less than 2.5 to 1.0.
     As of September 30, 2009, EAC was in compliance with all covenants of the EAC Credit Agreement.
     The EAC Credit Agreement contains customary events of default including, among others, the following:
    failure to pay principal on any loan when due;
 
    failure to pay accrued interest on any loan or fees when due and such failure continues for more than three days;
 
    failure to observe or perform covenants and agreements contained in the EAC Credit Agreement, subject in some cases to a 30-day grace period after discovery or notice of such failure;
 
    failure to make a payment when due on any other debt in a principal amount equal to or greater than $15 million or any other event or condition occurs which results in the acceleration of such debt or entitles the holder of such debt to accelerate the maturity of such debt;
 
    the commencement of liquidation, reorganization, or similar proceedings with respect to EAC or any guarantor under bankruptcy or insolvency law, or the failure of EAC or any guarantor generally to pay its debts as they become due;
 
    the entry of one or more judgments in excess of $15 million (to the extent not covered by insurance) and such judgment(s) remain unsatisfied and unstayed for 30 days;
 
    the occurrence of certain ERISA events involving an amount in excess of $15 million;
 
    there cease to exist liens covering at least 80 percent of the borrowing base properties; or
 
    the occurrence of a change in control.
     If an event of default occurs and is continuing, lenders with a majority of the aggregate commitments may require Bank of America, N.A. to declare all amounts outstanding under the EAC Credit Agreement to be immediately due and payable.
Encore Energy Partners Operating LLC Credit Agreement
     Encore Energy Partners Operating LLC (“OLLC”), a Delaware limited liability company and wholly owned subsidiary of ENP, is a party to a five-year credit agreement dated March 7, 2007 (as amended, the “OLLC Credit Agreement”). The OLLC Credit Agreement matures on March 7, 2012. Effective March 10, 2009, OLLC amended the OLLC Credit Agreement to, among other things, increase the interest rate margins and commitment fees applicable to loans made under the OLLC Credit Agreement. Effective August 11, 2009, OLLC amended the OLLC Credit Agreement to, among other things, (1) increase the borrowing base from $240 million to $375 million, (2) increase the aggregate commitments of the lenders from $300 million to $475 million, and (3) increase the interest rate margins and commitment fees applicable to loans made under the OLLC Credit Agreement. The OLLC Credit Agreement provides for revolving credit loans to be made to OLLC from time to time and letters of credit to be issued from time to time for the account of OLLC or any of its restricted subsidiaries.
     The aggregate amount of the commitments of the lenders under the OLLC Credit Agreement is $475 million. Availability under the OLLC Credit Agreement is subject to a borrowing base, which is redetermined semi-annually and upon requested special redeterminations. As of September 30, 2009, the borrowing base was $375 million and there were $260 million of outstanding borrowings and $115 million of borrowing capacity under the OLLC Credit Agreement.
     OLLC incurs a commitment fee of 0.5 percent on the unused portion of the OLLC Credit Agreement.
     Obligations under the OLLC Credit Agreement are secured by a first-priority security interest in substantially all of OLLC’s proved oil and natural gas reserves and in the equity interests of OLLC and its restricted subsidiaries. In addition, Obligations under

20


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
the OLLC Credit Agreement are guaranteed by ENP and OLLC’s restricted subsidiaries. Obligations under the OLLC Credit Agreement are non-recourse to EAC and its restricted subsidiaries.
     Loans under the OLLC Credit Agreement are subject to varying rates of interest based on (1) amount outstanding in relation to the borrowing base and (2) whether the loan is a Eurodollar loan or a base rate loan. Eurodollar loans under the OLLC Credit Agreement bear interest at the Eurodollar rate plus the applicable margin indicated in the following table, and base rate loans under the OLLC Credit Agreement bear interest at the base rate plus the applicable margin indicated in the following table:
                 
    Applicable Margin for   Applicable Margin for
Ratio of Outstanding Borrowings to Borrowing Base   Eurodollar Loans   Base Rate Loans
Less than .50 to 1
    2.250 %     1.250 %
Greater than or equal to .50 to 1 but less than .75 to 1
    2.500 %     1.500 %
Greater than or equal to .75 to 1 but less than .90 to 1
    2.750 %     1.750 %
Greater than or equal to .90 to 1
    3.000 %     2.000 %
     The “Eurodollar rate” for any interest period (either one, two, three, or six months, as selected by ENP) is the rate equal to the British Bankers Association LIBOR for deposits in dollars for a similar interest period. The “Base Rate” is calculated as the highest of: (1) the annual rate of interest announced by Bank of America, N.A. as its “prime rate”; (2) the federal funds effective rate plus 0.5 percent; or (3) except during a “LIBOR Unavailability Period,” the Eurodollar rate (for dollar deposits for a one-month term) for such day plus 1.0 percent.
     Any outstanding letters of credit reduce the availability under the OLLC Credit Agreement. Borrowings under the OLLC Credit Agreement may be repaid from time to time without penalty.
     The OLLC Credit Agreement contains covenants including, among others, the following:
    a prohibition against incurring debt, subject to permitted exceptions;
 
    a prohibition against purchasing or redeeming capital stock, or prepaying indebtedness, subject to permitted exceptions;
 
    a restriction on creating liens on the assets of ENP, OLLC, and OLLC’s restricted subsidiaries, subject to permitted exceptions;
 
    restrictions on merging and selling assets outside the ordinary course of business;
 
    restrictions on use of proceeds, investments, transactions with affiliates, or change of principal business;
 
    a provision limiting oil and natural gas hedging transactions (other than puts) to a volume not exceeding 75 percent of anticipated production from proved producing reserves;
 
    a requirement that ENP and OLLC maintain a ratio of consolidated current assets to consolidated current liabilities of not less than 1.0 to 1.0;
 
    a requirement that ENP and OLLC maintain a ratio of consolidated EBITDA to the sum of consolidated net interest expense plus letter of credit fees of not less than 2.5 to 1.0; and
 
    a requirement that ENP and OLLC maintain a ratio of consolidated funded debt to consolidated adjusted EBITDA of not more than 3.5 to 1.0.
     As of September 30, 2009, ENP and OLLC were in compliance with all covenants of the OLLC Credit Agreement.
     The OLLC Credit Agreement contains customary events of default including, among others, the following:
    failure to pay principal on any loan when due;
 
    failure to pay accrued interest on any loan or fees when due and such failure continues for more than three days;
 
    failure to observe or perform covenants and agreements contained in the OLLC Credit Agreement, subject in some cases to a 30-day grace period after discovery or notice of such failure;
 
    failure to make a payment when due on any other debt in a principal amount equal to or greater than $3 million or any other event or condition occurs which results in the acceleration of such debt or entitles the holder of such debt to accelerate the maturity of such debt;
 
    the commencement of liquidation, reorganization, or similar proceedings with respect to OLLC or any guarantor under bankruptcy or insolvency law, or the failure of OLLC or any guarantor generally to pay its debts as they become due;

21


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
    the entry of one or more judgments in excess of $3 million (to the extent not covered by insurance) and such judgment(s) remain unsatisfied and unstayed for 30 days;
 
    the occurrence of certain ERISA events involving an amount in excess of $3 million;
 
    there cease to exist liens covering at least 80 percent of the borrowing base properties; or
 
    the occurrence of a change in control.
     If an event of default occurs and is continuing, lenders with a majority of the aggregate commitments may require Bank of America, N.A. to declare all amounts outstanding under the OLLC Credit Agreement to be immediately due and payable.
9.50% Senior Subordinated Notes due 2016 (the “9.5% Notes”)
     In April 2009, EAC issued $225 million of its 9.5% Notes at 92.228 percent of par value. EAC used the net proceeds of approximately $202.5 million, after deducting the underwriters’ discounts and commissions of $4.5 million, in the aggregate, and offering expenses of approximately $0.6 million. EAC used the net proceeds to reduce outstanding borrowings under the EAC Credit Agreement. Interest on the 9.5% Notes is due semi-annually on May 1 and November 1, beginning November 1, 2009. The 9.5% Notes mature on May 1, 2016.
Note 9. Stockholders’ Equity
Stock Repurchase Program
     In October 2008, EAC announced that its Board of Directors (the “Board”) approved a share repurchase program authorizing EAC to repurchase up to $40 million of its common stock. As of September 30, 2009, EAC had repurchased and retired 620,265 shares of its outstanding common stock for approximately $17.2 million, or an average price of $27.68 per share, under the share repurchase program. During the three and nine months ended September 30, 2009, EAC did not repurchase any shares of its outstanding common stock under the share repurchase program. As of September 30, 2009, approximately $22.8 million of EAC’s common stock remained authorized for repurchase.
Stock Option Exercises and Restricted Stock Vestings
     During the three and nine months ended September 30, 2009, certain employees exercised 1,621 options and 23,105 options, respectively, for which EAC received proceeds of approximately $49 thousand and $0.5 million, respectively. During the nine months ended September 30, 2009, certain employees elected to satisfy minimum tax withholding obligations in conjunction with the vesting of restricted stock by directing EAC to withhold 111,819 shares of common stock, which are accounted for as treasury stock until they are formally retired.
Issuance of EAC Common Stock
     In September 2009, EAC issued 2,750,000 shares of common stock under its shelf registration statement at a price to the public of $37.40 per common share. EAC used the net proceeds of approximately $100.7 million, after deducting the underwriters’ discounts and commissions of $2.0 million, in the aggregate, and offering costs of approximately $0.1 million, to reduce outstanding borrowings under the EAC Credit Facility.
Issuance of ENP Common Units
     In May 2009, ENP issued 2,760,000 common units at a price to the public of $15.60 per common unit. As a result, EAC’s partnership percentage of ENP’s common units decreased from approximately 63 percent to approximately 58 percent. Additionally, EAC increased “Noncontrolling interest” and “Additional paid-in capital” on the accompanying Consolidated Balance Sheets by $31.2 million and $9.3 million, respectively, to recognize the net proceeds from the issuance of ENP’s common units.
     In July 2009, ENP issued 9,430,000 common units under its shelf registration statement at a price to the public of $14.30 per common unit. As a result, EAC’s partnership percentage of ENP’s common units decreased from approximately 58 percent to its current partnership of approximately 46 percent. Additionally, EAC increased “Noncontrolling interest” and “Additional paid-in capital” on the accompanying Consolidated Balance Sheets by $109.0 million and $20.4 million, respectively, to recognize the net proceeds from the issuance of ENP’s common units.
     The following table summarizes EAC’s change of ownership of ENP since December 31, 2008:
                                                 
    Common Units Owned   EAC %   GP Units Owned   EAC % of
Date   EAC   Others   Total   of Common Units   by EAC   All Units
12/31/2008
    20,924,055       12,153,555       33,077,610       63.3 %     504,851       63.8 %
Equity Offering
          2,760,000       2,760,000                          
5/22/2009
    20,924,055       14,913,555       35,837,610       58.4 %     504,851       59.0 %
Equity Offering
          9,430,000       9,430,000                          
7/22/2009
    20,924,055       24,343,555       45,267,610       46.2 %     504,851       46.8 %

22


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 10. Income Taxes
     The components of income tax benefit (provision) were as follows for the periods indicated:
                 
    Nine months ended  
    September 30,  
    2009     2008  
    (in thousands)  
Federal:
               
Current
  $ 2,683     $ (6,693 )
Deferred
    25,117       (104,436 )
 
           
Total federal
    27,800       (111,129 )
 
           
 
               
State, net of federal benefit:
               
Current
    (3,332 )     (2,249 )
Deferred
    786       (5,217 )
 
           
Total state
    (2,546 )     (7,466 )
 
           
Income tax benefit (provision)
  $ 25,254     $ (118,595 )
 
           
     The following table reconciles income tax benefit (provision) with income tax at the Federal statutory rate for the periods indicated:
                 
    Nine months ended  
    September 30,  
    2009     2008  
    (in thousands)  
Income (loss) before income taxes
  $ (94,453 )   $ 336,600  
 
           
Income taxes at the Federal statutory rate
  $ 33,059     $ (117,810 )
State income taxes, net of federal benefit
    (2,546 )     (7,466 )
Tax on income attributable to noncontrolling interest
    (3,384 )     5,669  
2008 provision to return adjustment
    (1,735 )     872  
Permanent and other
    (140 )     140  
 
           
Income tax benefit (provision)
  $ 25,254     $ (118,595 )
 
           
     As of September 30, 2009 and December 31, 2008, all of EAC’s tax positions met the “more-likely-than-not” threshold prescribed by FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes — an Interpretation of FASB Statement No. 109” (ASC 740, 805-740, and 835-10). As a result, no additional tax expense, interest, or penalties have been accrued. EAC includes interest assessed by taxing authorities in “Interest expense” and penalties related to income taxes in “Other expense” on its Consolidated Statements of Operations. During the nine months ended September 30, 2009 and 2008, EAC recorded only a nominal amount of interest and penalties on certain tax positions.
Note 11. Earnings Per Share
     As discussed in “Note 2. Basis of Presentation,” EAC adopted FSP EITF 03-6-1 (ASC 260-10) on January 1, 2009, and all periods prior to adoption have been restated to calculate EPS in accordance with this pronouncement. Under the two-class method of calculating EPS, earnings are allocated to participating securities as if all earnings for the period had been distributed. A participating security is any security that contains nonforfeitable rights to dividends or dividend equivalents paid to common stockholders. For purposes of calculating EPS, unvested restricted stock awards are considered participating securities. EPS is calculated by dividing the common stockholders’ interest in net income (loss), after deducting the interests of participating securities, by the weighted average shares outstanding. The adoption of EITF 03-6-1 (ASC 260-10) reduced EAC’s basic EPS by $0.07 for the three and nine months ended September 30, 2008 and reduced EAC’s diluted EPS by $0.03 for the three and nine months ended September 30, 2008.

23


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The following table reflects the allocation of net income (loss) to EAC’s common stockholders and EPS computations for the periods indicated:
                                 
    Three months ended     Nine months ended  
    September 30,     September 30,  
    2009     2008     2009     2008  
    (in thousands, except per share amounts)  
Basic Earnings Per Share
                               
Numerator:
                               
Undistributed net income (loss) — attributable to EAC
  $ (4,999 )   $ 206,307     $ (59,530 )   $ 201,807  
Participation rights of unvested restricted stock in undistributed earnings (a)
          (3,737 )           (3,642 )
 
                       
Basic undistributed net income (loss) — attributable to EAC common shares
  $ (4,999 )   $ 202,570     $ (59,530 )   $ 198,165  
 
                       
Denominator:
                               
Basic weighted average shares outstanding
    52,349       52,258       51,964       52,466  
 
                       
Basic EPS — attributable to EAC common shares
  $ (0.10 )   $ 3.88     $ (1.15 )   $ 3.78  
 
                       
 
                               
Diluted Earnings Per Share
                               
Numerator:
                               
Basic undistributed net income (loss) — attributable to EAC common shares
  $ (4,999 )   $ 206,307     $ (59,530 )   $ 201,807  
Participation rights of unvested restricted stock in undistributed earnings (a)
          (3,631 )           (3,535 )
Incremental noncontrolling interest from assumed conversion of ENP MIUs
          (3,143 )           (3,461 )
 
                       
Basic undistributed net income (loss) — attributable to EAC common shares
  $ (4,999 )   $ 199,533     $ (59,530 )   $ 194,811  
 
                       
 
Denominator:
                               
Basic weighted average shares outstanding
    52,349       52,258       51,964       52,466  
Effect of dilutive options (b)
          721             668  
 
                       
Diluted weighted average shares outstanding
    52,349       52,979       51,964       53,134  
 
                       
Diluted EPS — attributable to EAC common shares
  $ (0.10 )   $ 3.77     $ (1.15 )   $ 3.67  
 
                       
 
(a)   Unvested restricted stock has no contractual obligation to absorb losses of EAC. Therefore, for the three and nine months ended September 30, 2009, 923,122 shares of restricted stock were outstanding but excluded from the EPS calculations because their effect would have been antidilutive. Please read “Note 12. Incentive Stock Plans” for additional discussion of restricted stock.
 
(b)   For the three and nine months ended September 30, 2009, options to purchase 1,730,762 shares of common stock were outstanding but excluded from the EPS calculations because their effect would have been antidilutive. Please read “Note 12. Incentive Stock Plans” for additional discussion of stock options.
Note 12. Incentive Stock Plans
     In May 2008, EAC’s stockholders approved the 2008 Incentive Stock Plan (the “2008 Plan”). No additional awards will be granted under EAC’s 2000 Incentive Stock Plan (the “2000 Plan”) and any outstanding awards granted under the 2000 Plan will remain outstanding in accordance with their terms. The purpose of the 2008 Plan is to attract, motivate, and retain selected employees of EAC and to provide EAC with the ability to provide incentives more directly linked to the profitability of the business and increases in stockholder value. All directors and full-time regular employees of EAC and its subsidiaries and affiliates are eligible to be granted awards under the 2008 Plan. The 2008 Plan provides for the granting of cash awards, incentive stock options, non-qualified stock options, restricted stock, and stock appreciation rights at the discretion of the Compensation Committee of the Board. The Board also has a Special Stock Award Committee whose sole member is Jon S. Brumley, EAC’s Chief Executive Officer and President. The Special Stock Award Committee may grant up to 25,000 shares of restricted stock on an annual basis to non-executive employees at its discretion.
     The total number of shares of EAC’s common stock reserved for issuance pursuant to the 2008 Plan is 2,400,000, of which 1,600,000 are available for grants of “full value” stock awards, such as restricted stock or stock units. As of September 30, 2009, there were 1,715,900 shares available for issuance under the 2008 Plan, of which 1,181,143 are available for grants of “full value” stock awards. Shares delivered or withheld for payment of the exercise price of an option, shares withheld for payment of tax withholding, shares subject to options or other awards that expire or are forfeited, and restricted shares that are forfeited will again become available for issuance under the 2008 Plan.
     The 2008 Plan contains the following individual limits:
    an employee may not be granted awards covering or relating to more than 300,000 shares of common stock during any calendar year;

24


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
    a non-employee director may not be granted awards covering or relating to more than 20,000 shares of common stock during any calendar year; and
 
    an employee may not receive awards consisting of cash (including cash awards that are granted as performance awards) in respect of any calendar year having grant date fair value in excess of $5.0 million.
     During the nine months ended September 30, 2009 and 2008, EAC recorded non-cash stock-based compensation expense related to its incentive stock plans of $9.5 million and $6.5 million, respectively, which was allocated to LOE and general and administrative expense in the accompanying Consolidated Statements of Operations based on the allocation of the respective employees’ cash compensation. During the nine months ended September 30, 2009 and 2008, EAC also capitalized $1.8 million and $1.7 million, respectively, of non-cash stock-based compensation expense related to its incentive stock plans as a component of “Proved properties” in the accompanying Consolidated Balance Sheets. During the nine months ended September 30, 2009 and 2008, EAC recognized income tax benefits related to its incentive stock plans of $3.5 million and $2.4 million, respectively.
     Please read “Note 17. ENP” for a discussion of ENP’s unit-based compensation plans.
Stock Options
     All options have a strike price equal to the fair market value of EAC’s common stock on the grant date, have a ten-year life, and vest over a three-year period. The fair value of options granted during the nine months ended September 30, 2009 and 2008 was estimated on the grant date using a Black-Scholes option valuation model based on the following assumptions:
                 
    Nine months ended September 30,
    2009   2008
Expected volatility
    51.9 %     33.7 %
Expected dividend yield
    0.0 %     0.0 %
Expected term (in years)
    6.25       6.25  
Risk-free interest rate
    2.1 %     3.0 %
Weighted-average fair value per share
  $ 15.81     $ 13.15  
     The expected volatility was based on the historical volatility of EAC’s common stock for a period of time commensurate with the expected term of the options. EAC determined the expected term of the options based on an analysis of historical exercise and forfeiture behavior as well as expectations about future behavior. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the grant date for a period of time commensurate with the expected term of the options.
     The following table summarizes the changes in EAC’s outstanding options for the nine months ended September 30, 2009:
                                 
                    Weighted    
            Weighted   Average   Aggregate
    Number of   Average   Remaining   Intrinsic
    Options   Strike Price   Contractual Term   Value
                            (in thousands)
Outstanding at January 1, 2009
    1,497,413     $ 18.02                  
Granted
    269,417       30.55                  
Forfeited or expired
    (12,963 )     30.91                  
Exercised
    (23,105 )     20.17                  
 
                               
Outstanding at September 30, 2009
    1,730,762       19.85       5.1     $ 30,377  
 
                               
Exercisable at September 30, 2009
    1,298,056       16.23       3.9       27,477  
 
                               
     The total intrinsic value of options exercised during the nine months ended September 30, 2009 and 2008 was $0.3 million and $1.6 million, respectively. During the nine months ended September 30, 2009 and 2008, EAC received proceeds from the exercise of stock options of $0.5 million and $0.5 million, respectively. During the nine months ended September 30, 2009 and 2008, EAC recognized income tax benefits related to stock options of $38 thousand and $0.5 million, respectively. At September 30, 2009, EAC had $2.4 million of total unrecognized compensation cost related to unvested stock options, which is expected to be recognized over a weighted average period of 2.1 years.

25


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Restricted Stock
     Restricted stock awards vest over varying periods from one to five years, subject to performance-based vesting for certain members of senior management. During the nine months ended September 30, 2009, EAC recognized expense related to restricted stock of $7.3 million and recognized an income tax provision related to the vesting of restricted stock of $0.4 million. During the nine months ended September 30, 2008, EAC recognized expense related to restricted stock of $5.5 million and recognized an income tax benefit related to the vesting of restricted stock of $0.8 million. The following table summarizes the changes in EAC’s unvested restricted stock awards for the nine months ended September 30, 2009:
                 
            Weighted
            Average
    Number of   Grant Date
    Shares   Fair Value
Outstanding at January 1, 2009
    938,407     $ 30.67  
Granted
    412,449       30.52  
Vested
    (408,478 )     29.25  
Forfeited
    (19,256 )     30.26  
 
               
Outstanding at June 30, 2009
    923,122       31.20  
 
               
     As of September 30, 2009, there were 704,102 shares of unvested restricted stock, 188,837 shares of which were granted during 2009, in which the vesting is dependent only on the passage of time and continued employment. Additionally, as of September 30, 2009, there were 219,020 shares of unvested restricted stock, all of which were granted during 2009, in which the vesting is dependent not only on the passage of time and continued employment, but also on the achievement of certain performance measures.
     None of EAC’s unvested restricted stock awards are subject to variable accounting. During the nine months ended September 30, 2009 and 2008, there were 408,478 shares and 235,086 shares, respectively, of restricted stock that vested for which certain employees elected to satisfy minimum tax withholding obligations related thereto by directing EAC to withhold 111,819 shares and 28,193 shares of common stock, respectively. EAC accounts for these shares as treasury stock until they are formally retired and have been reflected as such in the accompanying consolidated financial statements. The total fair value of restricted stock that vested during the nine months ended September 30, 2009 and 2008 was $11.0 million and $8.2 million, respectively. As of September 30, 2009, EAC had $10.6 million of total unrecognized compensation cost related to unvested restricted stock, which is expected to be recognized over a weighted average period of 2.9 years.
Note 13. Comprehensive Income (Loss)
     The components of comprehensive income (loss), net of tax, were as follows for the periods indicated:
                                 
    Three months ended     Nine months ended  
    September 30,     September 30,  
    2009     2008     2009     2008  
    (in thousands)  
Consolidated net income (loss)
  $ (1,776 )   $ 237,393     $ (69,199 )   $ 218,005  
Amortization of deferred loss on commodity derivative contracts
                      1,786  
Change in deferred hedge loss on interest rate swaps
    (343 )     (264 )     89       153  
 
                       
Consolidated comprehensive income (loss)
    (2,119 )     237,129       (69,110 )     219,944  
Less: comprehensive loss (income) attributable to noncontrolling interest
    (2,630 )     (30,901 )     10,144       (16,330 )
 
                       
Comprehensive income (loss) attributable to EAC stockholders
  $ (4,749 )   $ 206,228     $ (58,966 )   $ 203,614  
 
                       
Note 14. Financial Statements of Subsidiary Guarantors
     Certain of EAC’s wholly owned subsidiaries are subsidiary guarantors of EAC’s senior subordinated notes. The subsidiary guarantees are full and unconditional, and joint and several. The subsidiary guarantors may, without restriction, transfer funds to EAC in the form of cash dividends, loans, and advances. The following Condensed Consolidating Balance Sheets as of September 30, 2009 and December 31, 2008, Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three and nine

26


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
months ended September 30, 2009 and 2008, and Condensed Consolidating Statements of Cash Flows for the nine months ended September 30, 2009 and 2008 present consolidating financial information for Encore Acquisition Company (the “Parent”) on a stand alone, unconsolidated basis, and its combined guarantor and combined non-guarantor subsidiaries. As of September 30, 2009, EAC’s guarantor subsidiaries were:
    EAP Properties, Inc.;
 
    EAP Operating, LLC;
 
    Encore Operating, L.P.;
 
    Encore Operating Louisiana, LLC;
 
    Greencore Pipeline Company LLC;
 
    Green Rock LLC; and
 
    Belle Aire LLC.
As of September 30, 2009, EAC’s non-guarantor subsidiaries were:
    ENP;
 
    OLLC;
 
    GP LLC;
 
    Encore Partners GP Holdings LLC;
 
    Encore Partners LP Holdings LLC;
 
    Encore Energy Partners Finance Corporation; and
 
    Encore Clear Fork Pipeline LLC.
     All intercompany investments in, loans due to/from, subsidiary equity, revenues, and expenses between the Parent, guarantor subsidiaries, and non-guarantor subsidiaries are shown prior to consolidation with the Parent and then eliminated to arrive at consolidated totals per the accompanying consolidated financial statements. Prior period amounts have not been adjusted for ENP’s acquisitions from EAC. Please read “Note 17. ENP” for a discussion of transactions with ENP.

27


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING BALANCE SHEET
September 30, 2009

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
ASSETS
                                       
 
Current assets:
                                       
Cash and cash equivalents
  $     $ 3,246     $ 3,437     $     $ 6,683  
Other current assets
    9,522       150,710       51,369       (4,618 )     206,983  
 
                             
Total current assets
    9,522       153,956       54,806       (4,618 )     213,666  
 
                             
 
                                       
Properties and equipment, at cost — successful efforts method:
                                       
Proved properties, including wells and related equipment
          3,295,370       851,511             4,146,881  
Unproved properties
          104,870       61             104,931  
Accumulated depletion, depreciation, and amortization
          (787,211 )     (198,138 )           (985,349 )
 
                             
 
          2,613,029       653,434             3,266,463  
 
                             
 
                                       
Other property and equipment, net
          12,087       411             12,498  
Other assets, net
    15,462       166,180       39,551       (6 )     221,187  
Investment in subsidiaries
    2,869,292       (3,473 )           (2,865,819 )      
 
                             
Total assets
  $ 2,894,276     $ 2,941,779     $ 748,202     $ (2,870,443 )   $ 3,713,814  
 
                             
 
                                       
LIABILITIES AND EQUITY
                                       
 
                                       
Current liabilities
  $ 85,661     $ 160,997     $ 33,567     $ (4,618 )   $ 275,607  
Deferred taxes
    431,072       9             (6 )     431,075  
Long-term debt
    983,496             260,000             1,243,496  
Other liabilities
          76,238       18,633             94,871  
 
                             
Total liabilities
    1,500,229       237,244       312,200       (4,624 )     2,045,049  
 
                             
 
                                       
Commitments and contingencies (see Note 15)
                                       
 
                                       
Total equity
    1,394,047       2,704,535       436,002       (2,865,819 )     1,668,765  
 
                             
Total liabilities and equity
  $ 2,894,276     $ 2,941,779     $ 748,202     $ (2,870,443 )   $ 3,713,814  
 
                             

28


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2008

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
ASSETS
                                       
 
                                       
Current assets:
                                       
Cash and cash equivalents
  $ 607     $ 813     $ 619     $     $ 2,039  
Other current assets
    29,004       421,392       90,797       (2,302 )     538,891  
 
                             
Total current assets
    29,611       422,205       91,416       (2,302 )     540,930  
 
                             
 
                                       
Properties and equipment, at cost — successful efforts method:
                                       
Proved properties, including wells and related equipment
          3,016,937       521,522             3,538,459  
Unproved properties
          124,272       67             124,339  
Accumulated depletion, depreciation, and amortization
          (670,991 )     (100,573 )           (771,564 )
 
                             
 
          2,470,218       421,016             2,891,234  
 
                             
 
                                       
Other property and equipment, net
          11,877       562             12,439  
Other assets, net
    12,846       129,482       46,264             188,592  
Investment in subsidiaries
    2,976,208       (12,865 )           (2,963,343 )      
 
                             
Total assets
  $ 3,018,665     $ 3,020,917     $ 559,258     $ (2,965,645 )   $ 3,633,195  
 
                             
 
                                       
LIABILITIES AND EQUITY
                                       
 
                                       
Current liabilities
  $ 118,089     $ 215,640     $ 20,825     $ (2,302 )   $ 352,252  
Deferred taxes
    416,637             278             416,915  
Long-term debt
    1,169,811             150,000             1,319,811  
Other liabilities
          48,000       12,969             60,969  
 
                             
Total liabilities
    1,704,537       263,640       184,072       (2,302 )     2,149,947  
 
                             
 
                                       
Commitments and contingencies (see Note 15)
                                       
 
                                       
Total equity
    1,314,128       2,757,277       375,186       (2,963,343 )     1,483,248  
 
                             
Total liabilities and equity
  $ 3,018,665     $ 3,020,917     $ 559,258     $ (2,965,645 )   $ 3,633,195  
 
                             

29


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
For the Three Months Ended September 30, 2009

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Revenues:
                                       
Oil
  $     $ 117,669     $ 35,280     $     $ 152,949  
Natural gas
          26,518       5,650             32,168  
Marketing
          785       102             887  
 
                             
Total revenues
          144,972       41,032             186,004  
 
                             
 
                                       
Expenses:
                                       
Production:
                                       
Lease operating
          29,124       9,017             38,141  
Production, ad valorem, and severance taxes
          14,529       4,693             19,222  
Depletion, depreciation, and amortization
          58,169       14,458             72,627  
Exploration
          13,634       3,034             16,668  
General and administrative
    3,881       8,011       2,912       (1,534 )     13,270  
Marketing
          304       54             358  
Derivative fair value gain
          (8,434 )     (4,822 )           (13,256 )
Other operating
    48       6,890       1,303             8,241  
 
                             
Total expenses
    3,929       122,227       30,649       (1,534 )     155,271  
 
                             
 
                                       
Operating income (loss)
    (3,929 )     22,745       10,383       1,534       30,733  
 
                             
 
                                       
Other income (expenses):
                                       
Interest
    (18,936 )           (2,984 )           (21,920 )
Equity income from subsidiaries
    29,184       2,162             (31,346 )      
Other
    (91 )     2,202       23       (1,534 )     600  
 
                             
Total other expenses
    10,157       4,364       (2,961 )     (32,880 )     (21,320 )
 
                             
 
                                       
Income (loss) before income taxes
    6,228       27,109       7,422       (31,346 )     9,413  
Income tax benefit (provision)
    (11,228 )     1       38             (11,189 )
 
                             
 
                                       
Consolidated net income (loss)
    (5,000 )     27,110       7,460       (31,346 )     (1,776 )
Change in deferred hedge loss on interest rate swaps, net of tax
    (37 )           (306 )           (343 )
 
                             
Consolidated comprehensive income (loss)
  $ (5,037 )   $ 27,110     $ 7,154     $ (31,346 )   $ (2,119 )
 
                             

30


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
For the Three Months Ended September 30, 2008

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Revenues:
                                       
Oil
  $     $ 224,101     $ 44,442     $     $ 268,543  
Natural gas
          56,956       9,816             66,772  
Marketing
          718       1,445             2,163  
 
                             
Total revenues
          281,775       55,703             337,478  
 
                             
 
                                       
Expenses:
                                       
Production:
                                       
Lease operating
          40,124       8,842             48,966  
Production, ad valorem, and severance taxes
          27,609       5,741             33,350  
Depletion, depreciation, and amortization
          49,481       9,064             58,545  
Impairment of long-lived assets
          26,292                   26,292  
Exploration
          13,335       46             13,381  
General and administrative
    4,723       9,050       2,600       (1,070 )     15,303  
Marketing
          539       1,316             1,855  
Derivative fair value gain
          (168,992 )     (70,443 )           (239,435 )
Other operating
    41       3,688       344             4,073  
 
                             
Total expenses
    4,764       1,126       (42,490 )     (1,070 )     (37,670 )
 
                             
 
                                       
Operating income (loss)
    (4,764 )     280,649       98,193       1,070       375,148  
 
                             
 
                                       
Other income (expenses):
                                       
Interest
    (16,357 )           (1,767 )           (18,124 )
Equity income from subsidiaries
    347,114       32,564             (379,678 )      
Other
    78       2,535       10       (1,070 )     1,553  
 
                             
Total other income (expenses)
    330,835       35,099       (1,757 )     (380,748 )     (16,571 )
 
                             
 
                                       
Income before income taxes
    326,071       315,748       96,436       (379,678 )     358,577  
Income tax benefit (provision)
    (120,943 )     81       (322 )           (121,184 )
 
                             
 
                                       
Consolidated net income
    205,128       315,829       96,114       (379,678 )     237,393  
Change in deferred hedge gain on interest rate swaps, net of tax
    150             (414 )           (264 )
 
                             
Consolidated comprehensive income
  $ 205,278     $ 315,829     $ 95,700     $ (379,678 )   $ 237,129  
 
                             

31


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
For the Nine Months Ended September 30, 2009

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Revenues:
                                       
Oil
  $     $ 286,482     $ 88,433     $     $ 374,915  
Natural gas
          71,765       15,143             86,908  
Marketing
          1,627       381             2,008  
 
                             
Total revenues
          359,874       103,957             463,831  
 
                             
 
                                       
Expenses:
                                       
Production:
                                       
Lease operating
          91,697       31,120             122,817  
Production, ad valorem, and severance taxes
          36,488       11,586             48,074  
Depletion, depreciation, and amortization
          173,677       43,684             217,361  
Exploration
          40,727       3,074             43,801  
General and administrative
    13,595       21,860       9,138       (3,850 )     40,743  
Marketing
          1,367       245             1,612  
Derivative fair value loss (gain)
          (22,452 )     21,711             (741 )
Other operating
    131       26,558       2,730             29,419  
 
                             
Total expenses
    13,726       369,922       123,288       (3,850 )     503,086  
 
                             
 
                                       
Operating loss
    (13,726 )     (10,048 )     (19,331 )     3,850       (39,255 )
 
                             
 
                                       
Other income (expenses):
                                       
Interest
    (49,458 )           (7,551 )           (57,009 )
Equity loss from subsidiaries
    (21,460 )     (8,845 )           30,305        
Other
    (187 )     5,819       29       (3,850 )     1,811  
 
                             
Total other expenses
    (71,105 )     (3,026 )     (7,522 )     26,455       (55,198 )
 
                             
 
                                       
Loss before income taxes
    (84,831 )     (13,074 )     (26,853 )     30,305       (94,453 )
Income tax benefit (provision)
    25,299       118       (163 )           25,254  
 
                             
 
                                       
Consolidated net loss
    (59,532 )     (12,956 )     (27,016 )     30,305       (69,199 )
Change in deferred hedge loss on interest rate swaps, net of tax
    (253 )           342             89  
 
                             
Consolidated comprehensive loss
  $ (59,785 )   $ (12,956 )   $ (26,674 )   $ 30,305     $ (69,110 )
 
                             

32


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
For the Nine Months Ended September 30, 2008

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Revenues:
                                       
Oil
  $     $ 647,223     $ 128,778     $     $ 776,001  
Natural gas
          154,347       28,626             182,973  
Marketing
          3,533       5,207             8,740  
 
                             
Total revenues
          805,103       162,611             967,714  
 
                             
 
                                       
Expenses:
                                       
Production:
                                       
Lease operating
          108,191       21,822             130,013  
Production, ad valorem, and severance taxes
          79,524       16,321             95,845  
Depletion, depreciation, and amortization
          131,715       27,399             159,114  
Impairment of long-lived assets
          26,292                   26,292  
Exploration
          30,349       113             30,462  
General and administrative
    11,668       19,630       8,455       (3,204 )     36,549  
Marketing
          4,044       5,318             9,362  
Derivative fair value loss
          60,521       21,572             82,093  
Other operating
    124       8,655       1,026             9,805  
 
                             
Total expenses
    11,792       468,921       102,026       (3,204 )     579,535  
 
                             
 
                                       
Operating income (loss)
    (11,792 )     336,182       60,585       3,204       388,179  
 
                             
 
                                       
Other income (expenses):
                                       
Interest
    (49,353 )           (5,316 )           (54,669 )
Equity income from subsidiaries
    378,946       18,724             (397,670 )      
Other
    30       6,172       92       (3,204 )     3,090  
 
                             
Total other income (expenses)
    329,623       24,896       (5,224 )     (400,874 )     (51,579 )
 
                             
 
                                       
Income before income taxes
    317,831       361,078       55,361       (397,670 )     336,600  
Income tax provision
    (118,435 )           (160 )           (118,595 )
 
                             
 
                                       
Consolidated net income
    199,396       361,078       55,201       (397,670 )     218,005  
Amortization of deferred loss on commodity derivative contracts, net of tax
    (1,071 )     2,857                   1,786  
Change in deferred hedge gain on interest rate swaps, net of tax
    (103 )           256             153  
 
                             
Consolidated comprehensive income
  $ 198,222     $ 363,935     $ 55,457     $ (397,670 )   $ 219,944  
 
                             

33


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2009

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Cash flows from operating activities:
                                       
Net cash provided by (used in) operating activities
  $ (42,913 )   $ 583,522     $ 92,544     $     $ 633,153  
 
                             
 
                                       
Cash flows from investing activities:
                                       
Acquisition of oil and natural gas properties
          (391,975 )     (31,984 )           (423,959 )
Development of oil and natural gas properties
          (286,113 )     (7,330 )           (293,443 )
Investments in subsidiaries
    122,389                   (122,389 )      
Other
          7,086                   7,086  
 
                             
Net cash provided by (used in) investing activities
    122,389       (671,002 )     (39,314 )     (122,389 )     (710,316 )
 
                             
 
                                       
Cash flows from financing activities:
                                       
Proceeds from long-term debt, net of issuance costs
    387,029             203,061             590,090  
Payments on long-term debt
    (580,000 )           (96,000 )           (676,000 )
Proceeds from issuance of common stock, net of offering costs
    100,690                         100,690  
Proceeds from ENP issuance of common units, net of offering costs
                170,149             170,149  
Net equity contributions (distributions)
          147,600       (269,989 )     122,389        
Other
    12,198       (57,687 )     (57,633 )           (103,122 )
 
                             
Net cash provided by (used in) financing activities
    (80,083 )     89,913       (50,412 )     122,389       81,807  
 
                             
 
                                       
Increase (decrease) in cash and cash equivalents
    (607 )     2,433       2,818             4,644  
Cash and cash equivalents, beginning of period
    607       813       619             2,039  
 
                             
Cash and cash equivalents, end of period
  $     $ 3,246     $ 3,437     $     $ 6,683  
 
                             
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2008

(in thousands)
                                         
            Guarantor     Non-Guarantor             Consolidated  
    Parent     Subsidiaries     Subsidiaries     Eliminations     Total  
Cash flows from operating activities:
                                       
Net cash provided by operating activities
  $ 289,310     $ 141,580     $ 98,097     $     $ 528,987  
 
                             
 
                                       
Cash flows from investing activities:
                                       
Acquisition of oil and natural gas properties
          (116,679 )     (88 )           (116,767 )
Development of oil and natural gas properties
          (369,396 )     (15,468 )           (384,864 )
Investments in subsidiaries
    (259,105 )                 259,105        
Other
          (34,161 )     (302 )           (34,463 )
 
                             
Net cash used in investing activities
    (259,105 )     (520,236 )     (15,858 )     259,105       (536,094 )
 
                             
 
                                       
Cash flows from financing activities:
                                       
Repurchase of common stock
    (50,000 )                       (50,000 )
Proceeds from long-term debt, net of issuance costs
    864,969             205,269             1,070,238  
Payments on long-term debt
    (861,500 )           (113,000 )           (974,500 )
Net equity contributions (distributions)
          383,823       (124,718 )     (259,105 )      
Other
    17,303       (4,175 )     (49,636 )           (36,508 )
 
                             
Net cash provided by (used in) financing activities
    (29,228 )     379,648       (82,085 )     (259,105 )     9,230  
 
                             
 
                                       
Increase in cash and cash equivalents
    977       992       154             2,123  
Cash and cash equivalents, beginning of period
    1       1,700       3             1,704  
 
                             
Cash and cash equivalents, end of period
  $ 978     $ 2,692     $ 157     $     $ 3,827  
 
                             

34


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 15. Commitments and Contingencies
     EAC is a party to ongoing legal proceedings in the ordinary course of business. Management does not believe the result of these proceedings will have a material adverse effect on EAC’s business, financial condition, results of operations, or liquidity.
     Additionally, EAC has contractual obligations related to future plugging and abandonment expenses on oil and natural gas properties and related facilities disposal, long-term debt, derivative contracts, capital and operating leases, and development commitments. Please read “Capital Commitments, Capital Resources, and Liquidity — Capital commitments — Contractual obligations” included in “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Report for a description of EAC’s contractual obligations as of September 30, 2009.
Note 16. Related Party Transactions
     During the nine months ended September 30, 2008, EAC received approximately $132.3 million, from affiliates of Tesoro Corporation (“Tesoro”) related to gross oil and gas production sold from wells operated by Encore Operating, L.P. (“Encore Operating”), a Texas limited partnership and indirect wholly owned subsidiary of EAC. Mr. John V. Genova, a member of the Board, served as an employee of Tesoro until May 2008.
     Please read “Note 17. ENP” for a discussion of transactions with ENP.
Note 17. ENP
Administrative Services Agreement
     ENP does not have any employees. The employees supporting ENP’s operations are employees of EAC. Encore Operating performs administrative services for ENP, such as accounting, corporate development, finance, land, legal, and engineering, pursuant to an administrative services agreement. In addition, Encore Operating provides all personnel, facilities, goods, and equipment necessary to perform these services which are not otherwise provided for by ENP. Encore Operating is not liable to ENP for its performance of, or failure to perform, services under the administrative services agreement unless its acts or omissions constitute gross negligence or willful misconduct.
     Encore Operating initially received an administrative fee of $1.75 per BOE of ENP’s production for such services. From April 1, 2008 to March 31, 2009, the administration fee was $1.88 per BOE of ENP’s production. Effective April 1, 2009, the administrative fee increased to $2.02 per BOE of ENP’s production. ENP also reimburses Encore Operating for actual third-party expenses incurred on ENP’s behalf. Encore Operating has substantial discretion in determining which third-party expenses to incur on ENP’s behalf. In addition, Encore Operating is entitled to retain any COPAS overhead charges associated with drilling and operating wells that would otherwise be paid by non-operating interest owners to the operator.
     The administrative fee will increase in the following circumstances:
    beginning on the first day of April in each year by an amount equal to the product of the then-current administrative fee multiplied by the COPAS Wage Index Adjustment for that year;
 
    if ENP or one of its subsidiaries acquires additional assets, Encore Operating may propose an increase in its administrative fee that covers the provision of services for such additional assets; however, such proposal must be approved by the board of directors of GP LLC upon the recommendation of its conflicts committee; and
 
    otherwise as agreed upon by Encore Operating and GP LLC, with the approval of the conflicts committee of the board of directors of GP LLC.
     ENP reimburses EAC for any state income, franchise, or similar tax incurred by EAC resulting from the inclusion of ENP and its subsidiaries in consolidated tax returns with EAC and its subsidiaries as required by applicable law. The amount of any such reimbursement is limited to the tax that ENP and its subsidiaries would have incurred had they not been included in a combined group with EAC.

35


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Sales of Assets to ENP
     In August 2009, Encore Operating sold certain oil and natural gas properties and related assets in the Big Horn Basin in Wyoming, the Permian Basin in West Texas and New Mexico, and the Williston Basin in Montana and North Dakota (the “Rockies and Permian Basin Assets”) to ENP for approximately $186.8 million in cash, which ENP financed through borrowings under the OLLC Credit Agreement and proceeds from the issuance of ENP common units to the public. EAC used the proceeds from the sale of properties to fund a portion of the purchase price of its acquisitions from EXCO.
     In June 2009, Encore Operating sold certain oil and natural gas producing properties and related assets in the Williston Basin in North Dakota and Montana (the “Williston Basin Assets”) to ENP for approximately $25.2 million in cash, which ENP financed through borrowings under the OLLC Credit Agreement and proceeds from the issuance of ENP common units to the public. EAC used the proceeds from the sale of the properties to reduce outstanding borrowings under the EAC Credit Agreement.
     In January 2009, Encore Operating sold certain oil and natural gas producing properties and related assets in the Arkoma Basin in Arkansas and royalty interest properties primarily in Oklahoma, as well as 10,300 unleased mineral acres (the “Arkoma Basin Assets”), to ENP for approximately $46.4 million in cash, which ENP financed through borrowings under the OLLC Credit Agreement. EAC used the proceeds from the sale of the properties to reduce outstanding borrowings under the EAC Credit Agreement.
     In February 2008, Encore Operating sold certain oil and natural gas properties and related assets in the Permian Basin in West Texas and in the Williston Basin in North Dakota to ENP for approximately $125.0 million in cash and 6,884,776 ENP common units. In determining the total purchase price, the common units were valued at $125.0 million. However, no accounting value was ascribed to the common units as the cash consideration exceeded Encore Operating’s carrying value of the properties. ENP financed the cash portion of the purchase price through borrowings under the OLLC Credit Agreement. EAC used the proceeds from the sale of the properties to reduce outstanding borrowings under the EAC Credit Agreement.
Shelf Registration Statement on Form S-3
     In November 2008, ENP’s “shelf” registration statement on Form S-3 was declared effective by the SEC. Under the shelf registration statement, ENP may offer common units, senior debt, or subordinated debt in one or more offerings with a total initial offering price of up to $1 billion.
Public Offerings of Common Units
     In July 2009, ENP issued 9,430,000 common units under its shelf registration statement at a price to the public of $14.30 per common unit. ENP used the net proceeds of approximately $129.2 million, after deducting the underwriters’ discounts and commissions of $5.4 million, in the aggregate, and offering costs of $0.2 million, to fund a portion of the purchase price of the Rockies and Permian Basin Assets.
     In May 2009, ENP issued 2,760,000 common units under its shelf registration statement at a price to the public of $15.60 per common unit. ENP used the net proceeds of approximately $40.9 million, after deducting the underwriters’ discounts and commissions of $1.9 million, in the aggregate, and offering costs of approximately $0.2 million, to fund the acquisition of certain natural gas producing properties in the Vinegarone Field in Val Verde County, Texas (the “Vinegarone Assets”) from an independent energy company for approximately $27.5 million, and a portion of the purchase price of the Williston Basin Assets.
Long-Term Incentive Plan
     In September 2007, the board of directors of GP LLC adopted the Encore Energy Partners GP LLC Long-Term Incentive Plan (the “ENP Plan”), which provides for the granting of options, restricted units, phantom units, unit appreciation rights, distribution equivalent rights, other unit-based awards, and unit awards. All employees, consultants, and directors of EAC, GP LLC, and any of their subsidiaries and affiliates who perform services for ENP are eligible to be granted awards under the ENP Plan. The ENP Plan is administered by the board of directors of GP LLC or a committee thereof, referred to as the plan administrator. To satisfy common unit awards under the ENP Plan, ENP may issue common units, acquire common units in the open market, or use common units owned by EAC and its affiliates.

36


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
     The total number of common units reserved for issuance pursuant to the ENP Plan is 1,150,000. As of September 30, 2009, there were 1,100,000 common units available for issuance under the ENP Plan.
     Phantom Units. Each October, ENP issues 5,000 phantom units to each member of GP LLC’s board of directors pursuant to the ENP Plan. A phantom unit entitles the grantee to receive a common unit upon the vesting of the phantom unit or, at the discretion of the plan administrator, cash equivalent to the value of a common unit. ENP intends to settle the phantom units at vesting by issuing common units to the grantee; therefore, these phantom units are classified as equity instruments. Phantom units vest equally over a four-year period. The holders of phantom units are also entitled to distribution equivalent rights prior to vesting, which entitle them to receive cash equal to the amount of any cash distributions paid by ENP with respect to a common unit during the period the right is outstanding. During the nine months ended September 30, 2009 and 2008, ENP recognized non-cash unit-based compensation expense related to phantom units of approximately $0.3 million and $0.2 million, respectively, which is included in “General and administrative expense” in the accompanying Consolidated Statements of Operations.
     The following table summarizes the changes in ENP’s unvested phantom units for the nine months ended September 30, 2009:
                 
            Weighted
            Average
    Number of   Grant Date
    Shares   Fair Value
Outstanding at January 1, 2009
    43,750     $ 18.67  
Granted
           
Vested
           
Forfeited
           
 
               
Outstanding at September 30, 2009
    43,750       18.67  
 
               
     As of September 30, 2009, ENP had $0.4 million of total unrecognized compensation cost related to unvested phantom units, which is expected to be recognized over a weighted average period of 1.9 years.
Management Incentive Units
     In May 2007, the board of directors of GP LLC issued 550,000 management incentive units to certain executive officers of GP LLC. During the fourth quarter of 2008, the management incentive units became convertible into ENP common units, at the option of the holder, at a ratio of one management incentive unit to approximately 3.1186 ENP common units, and all 550,000 management incentive units were converted into 1,715,205 ENP common units.
     During the three and nine months ended September 30, 2008, ENP recognized non-cash unit-based compensation expense related to management incentive units of $1.1 million and $3.2 million, respectively, which is included in “General and administrative expense” in the accompanying Consolidated Statements of Operations. There have been no additional issuances of management incentive units.
Distributions
     During the three and nine months ended September 30, 2009, ENP paid cash distributions of approximately $23.5 million and $57.1 million, respectively, of which $11.0 million and $32.4 million, respectively, was paid to EAC and its subsidiaries and had no impact on EAC’s consolidated cash. During the three and nine months ended September 30, 2008, ENP paid cash distributions of approximately $23.1 million and $52.3 million, respectively, of which $14.7 million and $32.7 million, respectively, was paid to EAC and its subsidiaries and had no impact on EAC’s consolidated cash.
     During the three and nine months ended September 30, 2008, ENP paid cash distributions of approximately $1.2 million and $2.4 million, respectively, to certain executive officers of GP LLC, who serve in the same capacities for EAC, based on their ownership of management incentive units.

37


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 18. Segment Information
     EAC operates in only one industry: the oil and natural gas exploration and production industry in the United States. However, EAC is organizationally structured along two reportable segments: EAC Standalone and ENP. EAC’s segments are components of its business for which separate financial information is available and regularly evaluated by the chief operating decision maker in deciding how to allocate capital resources to projects and in assessing performance. The accounting policies used in the generation of segment financial statements are the same as those described in Note 2 to Notes to the Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Date” of EAC’s 2008 Annual Report on Form 10-K.
     The following tables provide EAC’s operating segment information required by SFAS No. 131, “Disclosure about Segments of an Enterprise and Related Information” (ASC 280-10). The prior period financial information of ENP in the following tables was recast to include the financial results of the Rockies and Permian Basin Assets, the Arkoma Basin Assets, and the Williston Basin Assets.
                                 
    For the Three Months Ended September 30, 2009  
    EAC                     Consolidated  
    Standalone     ENP     Eliminations     Total  
    (in thousands)  
Revenues:
                               
Oil
  $ 117,669     $ 35,280     $     $ 152,949  
Natural gas
    26,518       5,650             32,168  
Marketing
    785       102             887  
 
                       
Total revenues
    144,972       41,032             186,004  
 
                       
 
                               
Expenses:
                               
Production:
                               
Lease operating
    29,124       9,017             38,141  
Production, ad valorem, and severance taxes
    14,529       4,693             19,222  
Depletion, depreciation, and amortization
    58,169       14,458             72,627  
Exploration
    13,634       3,034             16,668  
General and administrative
    11,892       2,912       (1,534 )     13,270  
Marketing
    304       54             358  
Derivative fair value gain
    (8,434 )     (4,822 )           (13,256 )
Other operating
    6,938       1,303             8,241  
 
                       
Total expenses
    126,156       30,649       (1,534 )     155,271  
 
                       
 
                               
Operating income
    18,816       10,383       1,534       30,733  
 
                       
 
                               
Other income (expenses):
                               
Interest
    (18,936 )     (2,984 )           (21,920 )
Other
    2,111       23       (1,534 )     600  
 
                       
Total other expenses
    (16,825 )     (2,961 )     (1,534 )     (21,320 )
 
                       
 
                               
Income before income taxes
    1,991       7,422             9,413  
Income tax benefit (provision)
    (11,227 )     38             (11,189 )
 
                       
 
                               
Consolidated net income (loss)
    (9,236 )     7,460             (1,776 )
Change in deferred hedge loss on interest rate swaps, net of tax
    (37 )     (306 )           (343 )
 
                       
Consolidated comprehensive income (loss)
  $ (9,273 )   $ 7,154     $     $ (2,119 )
 
                       

38


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
                                 
    For the Three Months Ended September 30, 2008  
    EAC                     Consolidated  
    Standalone     ENP     Eliminations     Total  
    (in thousands)  
Revenues:
                               
Oil
  $ 201,322     $ 67,221     $     $ 268,543  
Natural gas
    51,328       15,444             66,772  
Marketing
    718       1,445             2,163  
 
                       
Total revenues
    253,368       84,110             337,478  
 
                       
 
                               
Expenses:
                               
Production:
                               
Lease operating
    35,999       12,967             48,966  
Production, ad valorem, and severance taxes
    25,140       8,210             33,350  
Depletion, depreciation, and amortization
    44,725       13,820             58,545  
Impairment of long-lived assets
    26,292                   26,292  
Exploration
    13,334       47             13,381  
General and administrative
    12,601       3,772       (1,070 )     15,303  
Marketing
    539       1,316             1,855  
Derivative fair value gain
    (168,992 )     (70,443 )           (239,435 )
Other operating
    3,633       440             4,073  
 
                       
Total expenses
    (6,729 )     (29,871 )     (1,070 )     (37,670 )
 
                       
 
                               
Operating income
    260,097       113,981       1,070       375,148  
 
                       
 
                               
Other income (expenses):
                               
Interest
    (16,357 )     (1,767 )           (18,124 )
Other
    2,613       10       (1,070 )     1,553  
 
                       
Total other expenses
    (13,744 )     (1,757 )     (1,070 )     (16,571 )
 
                       
 
                               
Income before income taxes
    246,353       112,224             358,577  
Income tax provision
    (120,852 )     (332 )           (121,184 )
 
                       
 
                               
Consolidated net income
    125,501       111,892             237,393  
Change in deferred hedge gain on interest rate swaps, net of tax
    333       (597 )           (264 )
 
                       
Consolidated comprehensive income
  $ 125,834     $ 111,295     $     $ 237,129  
 
                       

39


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
                                 
    For the Nine Months Ended September 30, 2009  
    EAC                     Consolidated  
    Standalone     ENP     Eliminations     Total  
    (in thousands)  
Revenues:
                               
Oil
  $ 286,482     $ 88,433     $     $ 374,915  
Natural gas
    71,765       15,143             86,908  
Marketing
    1,627       381             2,008  
 
                       
Total revenues
    359,874       103,957             463,831  
 
                       
 
                               
Expenses:
                               
Production:
                               
Lease operating
    91,697       31,120             122,817  
Production, ad valorem, and severance taxes
    36,488       11,586             48,074  
Depletion, depreciation, and amortization
    173,677       43,684             217,361  
Exploration
    40,727       3,074             43,801  
General and administrative
    35,458       9,135       (3,850 )     40,743  
Marketing
    1,367       245             1,612  
Derivative fair value loss (gain)
    (22,452 )     21,711             (741 )
Other operating
    26,689       2,730             29,419  
 
                       
Total expenses
    383,651       123,285       (3,850 )     503,086  
 
                       
 
                               
Operating loss
    (23,777 )     (19,328 )     3,850       (39,255 )
 
                       
 
                               
Other income (expenses):
                               
Interest
    (49,458 )     (7,551 )           (57,009 )
Other
    5,632       29       (3,850 )     1,811  
 
                       
Total other expenses
    (43,826 )     (7,522 )     (3,850 )     (55,198 )
 
                       
 
                               
Loss before income taxes
    (67,603 )     (26,850 )           (94,453 )
Income tax benefit (provision)
    25,417       (163 )           25,254  
 
                       
 
                               
Consolidated net loss
    (42,186 )     (27,013 )           (69,199 )
Change in deferred hedge loss on interest rate swaps, net of tax
    (253 )     342             89  
 
                       
Consolidated comprehensive loss
  $ (42,439 )   $ (26,671 )   $     $ (69,110 )
 
                       

40


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
                                 
    For the Nine Months Ended September 30, 2008  
    EAC                     Consolidated  
    Standalone     ENP     Eliminations     Total  
    (in thousands)  
Revenues:
                               
Oil
  $ 578,414     $ 197,587     $     $ 776,001  
Natural gas
    137,563       45,410             182,973  
Marketing
    3,533       5,207             8,740  
 
                       
Total revenues
    719,510       248,204             967,714  
 
                       
 
                               
Expenses:
                               
Production:
                               
Lease operating
    95,944       34,069             130,013  
Production, ad valorem, and severance taxes
    72,134       23,711             95,845  
Depletion, depreciation, and amortization
    116,618       42,496             159,114  
Impairment of long-lived assets
    26,292                   26,292  
Exploration
    30,347       115             30,462  
General and administrative
    27,854       11,899       (3,204 )     36,549  
Marketing
    4,044       5,318             9,362  
Derivative fair value loss
    60,521       21,572             82,093  
Other operating
    8,511       1,294             9,805  
 
                       
Total expenses
    442,265       140,474       (3,204 )     579,535  
 
                       
 
                               
Operating income
    277,245       107,730       3,204       388,179  
 
                       
 
                               
Other income (expenses):
                               
Interest
    (49,353 )     (5,316 )           (54,669 )
Other
    6,202       92       (3,204 )     3,090  
 
                       
Total other expenses
    (43,151 )     (5,224 )     (3,204 )     (51,579 )
 
                       
 
                               
Income before income taxes
    234,094       102,506             336,600  
Income tax provision
    (118,401 )     (194 )           (118,595 )
 
                       
 
                               
Consolidated net income
    115,693       102,312             218,005  
Amortization of deferred loss on commodity derivative contracts,
net of tax
    1,786                   1,786  
Change in deferred hedge gain on interest rate swaps, net of tax
    (234 )     387             153  
 
                       
Consolidated comprehensive income
  $ 117,245     $ 102,699     $     $ 219,944  
 
                       
     The following table provides EAC’s balance sheet segment information as of the dates indicated:
                 
    September 30, 2009     December 31, 2008  
    (in thousands)  
Segment assets:
               
EAC Standalone
  $ 2,967,971     $ 2,823,778  
ENP
    748,202       813,313  
Eliminations
    (2,359 )     (3,896 )
 
           
Total consolidated assets
  $ 3,713,814     $ 3,633,195  
 
           
 
               
Segment liabilities:
               
EAC Standalone
  $ 1,735,108     $ 1,961,453  
ENP
    312,200       193,962  
Eliminations
    (2,259 )     (5,468 )
 
           
Total consolidated liabilities
  $ 2,045,049     $ 2,149,947  
 
           

41


Table of Contents

ENCORE ACQUISITION COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Continued

(unaudited)
Note 19. Subsequent Events
     Subsequent events were evaluated through November 2, 2009, which is the date the financial statements were issued.
     On October 26, 2009, the board of directors of GP LLC declared an ENP cash distribution for the third quarter of 2009 to unitholders of record as of the close of business on November 9, 2009 at a rate of $0.5375 per unit. Approximately $24.6 million is expected to be paid to unitholders on or about November 13, 2009.
     On October 26, 2009, ENP issued 25,000 phantom units to members of GP LLC’s board of directors pursuant to the ENP Plan. The phantom units vest in four equal installments beginning on the first anniversary of the date of grant.
     On November 1, 2009, EAC announced that it had entered into a definitive merger agreement with Denbury Resources Inc. (“Denbury”) pursuant to which Denbury will acquire EAC in a transaction valued at approximately $4.5 billion, including the assumption of debt and the value of the minority interest in ENP. Under the definitive agreement, EAC stockholders will receive $50.00 per share for each share of EAC common stock, comprised of $15.00 in cash and $35.00 in Denbury common stock subject to both an election feature and a collar mechanism on the stock portion of the consideration. Completion of the transaction is subject to the approval of both Denbury and EAC stockholders, regulatory approvals, and other conditions.

42


Table of Contents

ENCORE ACQUISITION COMPANY
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
     The following discussion and analysis contains forward-looking statements, which give our current expectations or forecasts of future events. Actual results could differ materially from those discussed in the forward-looking statements due to many factors, including, but not limited to, those set forth under “Item 1A. Risk Factors” and elsewhere in our 2008 Annual Report on Form 10-K. The following discussion and analysis should be read in conjunction with the consolidated financial statements and notes thereto included in “Item 1. Financial Statements” of this Report and in “Item 8. Financial Statements and Supplementary Data” of our 2008 Annual Report on Form 10-K.
Introduction
     In this management’s discussion and analysis of financial condition and results of operations, the following are discussed and analyzed:
    Third Quarter 2009 Highlights
 
    Results of Operations
  o   Comparison of Quarter Ended September 30, 2009 to Quarter Ended September 30, 2008
 
  o   Comparison of Nine Months Ended September 30, 2009 to Nine Months Ended September 30, 2008
    Capital Commitments, Capital Resources, and Liquidity
 
    Critical Accounting Policies and Estimates
 
    New Accounting Pronouncements
Third Quarter 2009 Highlights
     Our financial and operating results for the third quarter of 2009 included the following:
    Our average daily production volumes increased nine percent to 43,225 BOE/D as compared to 39,617 BOE/D in the third quarter of 2008. Oil represented 64 percent of our total production volumes as compared to 68 percent in the third quarter of 2008.
 
    In September 2009, we issued 2,750,000 shares of our common stock at a price to the public of $37.40 per common share. The net proceeds of approximately $100.7 million were used to reduce outstanding borrowings under our revolving credit facility.
 
    In August, we purchased certain oil and natural gas properties and related assets in the Mid-Continent and East Texas from EXCO for approximately $357.0 million in cash (including a deposit of $37.5 million made in June 2009).
 
    In August, we sold the Rockies and Permian Basin Assets to ENP for approximately $186.8 million in cash.
 
    In July, ENP issued 9,430,000 common units under its shelf registration statement at a price to the public of $14.30 per common unit. The net proceeds of approximately $129.1 million were used to fund a portion of the purchase price of the Rockies and Permian Basin Assets.
 
    We invested $411.5 million in oil and natural gas activities (excluding $3.5 million of asset retirement obligations), of which $42.7 million was invested in development, exploitation, and exploration activities, yielding 22 gross (7.7 net) productive wells, and $368.8 million was invested in acquisitions, primarily related to our EXCO asset acquisition.

43


Table of Contents

ENCORE ACQUISITION COMPANY
Results of Operations
Comparison of Quarter Ended September 30, 2009 to Quarter Ended September 30, 2008
     Revenues. The following table provides the components of our revenues for the periods indicated, as well as each period’s respective production volumes and average prices:
                                 
    Three months ended September 30,     Increase / (Decrease)  
    2009     2008     $     %  
Revenues (in thousands):
                               
Oil wellhead
  $ 152,949     $ 268,543     $ (115,594 )     -43 %
Natural gas wellhead
    32,168       66,772       (34,604 )     -52 %
 
                         
Total combined oil and natural gas revenues
    185,117       335,315       (150,198 )     -45 %
Marketing
    887       2,163       (1,276 )     -59 %
 
                         
Total revenues
  $ 186,004     $ 337,478     $ (151,474 )     -45 %
 
                         
 
                               
Average realized prices:
                               
Oil ($/Bbl)
  $ 60.45     $ 108.21     $ (47.76 )     -44 %
Natural gas ($/Mcf)
  $ 3.71     $ 9.57     $ (5.86 )     -61 %
Total combined oil and natural gas revenues ($/BOE)
  $ 46.55     $ 92.00     $ (45.45 )     -49 %
 
                               
Total production volumes:
                               
Oil (MBbls)
    2,530       2,482       48       2 %
Natural gas (MMcf)
    8,681       6,978       1,703       24 %
Combined (MBOE)
    3,977       3,645       332       9 %
 
                               
Average daily production volumes:
                               
Oil (Bbls/D)
    27,500       26,975       525       2 %
Natural gas (Mcf/D)
    94,353       75,847       18,506       24 %
Combined (BOE/D)
    43,225       39,617       3,608       9 %
 
                               
Average NYMEX prices:
                               
Oil (per Bbl)
  $ 68.24     $ 118.67     $ (50.43 )     -42 %
Natural gas (per Mcf)
  $ 3.40     $ 10.27     $ (6.87 )     -67 %
     Oil revenues decreased 43 percent from $268.5 million in the third quarter of 2008 to $152.9 million in the third quarter of 2009 as a result of a $47.76 per Bbl decrease in our average realized oil price, partially offset by a 48 MBbls increase in our oil production volumes. Our lower average realized oil price decreased oil revenues by approximately $120.8 million and was primarily due to a lower average NYMEX price, which decreased from $118.67 per Bbl in the third quarter of 2008 to $68.24 per Bbl in the third quarter of 2009. Our higher oil production volumes increased oil revenues by approximately $5.2 million and was primarily due to our acquisitions of properties from EXCO in August 2009.
     In the third quarter of 2009 and 2008, our average daily production volumes were decreased by 1,654 BOE/D and 1,535 BOE/D, respectively, for net profits interests related to our CCA properties, which reduced our oil wellhead revenues by approximately $8.8 million and $18.5 million, respectively.
     Natural gas revenues decreased 52 percent from $66.8 million in the third quarter of 2008 to $32.2 million in the third quarter of 2009 as a result of a $5.86 per Mcf decrease in our average realized natural gas price, partially offset by a 1,703 MMcf increase in our natural gas production volumes. Our lower average realized natural gas price decreased natural gas revenues by approximately $50.9 million and was primarily due to a lower average NYMEX price, which decreased from $10.27 per Mcf in the third quarter of 2008 to $3.40 per Mcf in the third quarter of 2009. Our higher natural gas production increased natural gas revenues by approximately $16.3 million and was primarily due to our acquisitions of properties from EXCO in August 2009.
     The following table shows the relationship between our oil and natural gas wellhead prices as a percentage of average NYMEX prices for the periods indicated. Management uses the wellhead price to NYMEX margin analysis to analyze trends in our oil and natural gas revenues.

44


Table of Contents

ENCORE ACQUISITION COMPANY
                 
    Three months ended September 30,
    2009   2008
Average realized oil price ($/Bbl)
  $ 60.45     $ 108.21  
Average NYMEX ($/Bbl)
  $ 68.24     $ 118.67  
Differential to NYMEX
  $ (7.79 )   $ (10.46 )
Average realized oil price to NYMEX percentage
    89 %     91 %
 
               
Average realized natural gas price ($/Mcf)
  $ 3.71     $ 9.57  
Average NYMEX ($/Mcf)
  $ 3.40     $ 10.27  
Differential to NYMEX
  $ 0.31     $ (0.70 )
Average realized natural gas price to NYMEX percentage
    109 %     93 %
     Our average oil wellhead price as a percentage of the average NYMEX price was 89 percent in the third quarter of 2009 as compared to 91 percent in the third quarter of 2008.
     Our average natural gas wellhead price as a percentage of the average NYMEX price was 109 percent in the third quarter of 2009 as compared to 93 percent in the third quarter of 2008. Certain of our natural gas marketing contracts determine the price that we are paid based on the value of the dry gas sold plus a portion of the value of liquids extracted. Since title of the natural gas sold under these contracts passes at the inlet of the processing plant, we report inlet volumes of natural gas in Mcf as production. In the third quarter of 2009, the natural gas index prices related to our West Texas, East Texas, and Rocky Mountains natural gas contracts all improved in their relationship to NYMEX narrowing the average differential. As a result of the incremental NGLs value and the narrower differentials, the price we were paid per Mcf for natural gas sold under certain contracts during the third quarter of 2009 increased to a level above NYMEX.
     Marketing revenues decreased 59 percent from $2.2 million in the third quarter of 2008 to $0.9 million in the third quarter of 2009 primarily as a result of a reduction in natural gas throughput in our Wildhorse pipeline and the decrease in natural gas prices. Natural gas volumes are purchased from numerous gas producers at the inlet of the pipeline and resold downstream to various local and off-system markets.

45


Table of Contents

ENCORE ACQUISITION COMPANY
     Expenses. The following table provides the components of our expenses for the periods indicated:
                                 
    Three months ended September 30,     Increase / (Decrease)  
    2009     2008     $     %  
Expenses (in thousands):
                               
Production:
                               
Lease operating
  $ 38,141     $ 48,966     $ (10,825 )        
Production, ad valorem, and severance taxes
    19,222       33,350       (14,128 )        
 
                         
Total production expenses
    57,363       82,316       (24,953 )     -30 %
Other:
                               
Depletion, depreciation, and amortization
    72,627       58,545       14,082          
Impairment of long-lived assets
          26,292       (26,292 )        
Exploration
    16,668       13,381       3,287          
General and administrative
    13,270       15,303       (2,033 )        
Marketing
    358       1,855       (1,497 )        
Derivative fair value gain
    (13,256 )     (239,435 )     226,179          
Other operating
    8,241       4,073       4,168          
 
                         
Total operating expenses
    155,271       (37,670 )     192,941       -512 %
Interest
    21,920       18,124       3,796          
Income tax provision
    11,189       121,184       (109,995 )        
 
                         
Total expenses
  $ 188,380     $ 101,638     $ 86,742       85 %
 
                         
 
                               
Expenses (per BOE):
                               
Production:
                               
Lease operating
  $ 9.59     $ 13.43     $ (3.84 )        
Production, ad valorem, and severance taxes
    4.83       9.15       (4.32 )        
 
                         
Total production expenses
    14.42       22.58       (8.16 )     -36 %
Other:
                               
Depletion, depreciation, and amortization
    18.26       16.06       2.20          
Impairment of long-lived assets
          7.21       (7.21 )        
Exploration
    4.19       3.67       0.52          
General and administrative
    3.34       4.20       (0.86 )        
Marketing
    0.09       0.51       (0.42 )        
Derivative fair value gain
    (3.33 )     (65.69 )     62.36          
Other operating
    2.07       1.12       0.95          
 
                         
Total operating expenses
    39.04       (10.34 )     49.38       -478 %
Interest
    5.51       4.97       0.54          
Income tax provision
    2.81       33.25       (30.44 )        
 
                         
Total expenses
  $ 47.36     $ 27.88     $ 19.48       70 %
 
                         
     Production expenses. Total production expenses decreased 30 percent from $82.3 million in the third quarter of 2008 to $57.4 million in the third quarter of 2009. Our production margin decreased 50 percent from $253.0 million in the third quarter of 2008 to $127.8 million in the third quarter of 2009. Total oil and natural gas wellhead revenues per BOE decreased by 49 percent and total production expenses per BOE decreased by 36 percent. On a per BOE basis, our production margin decreased 54 percent to $32.13 per BOE in the third quarter of 2009 as compared to $69.42 per BOE in the third quarter of 2008.
     Production expense attributable to LOE decreased $10.8 million from $49.0 million in the third quarter of 2008 to $38.1 million in the third quarter of 2009 as a result of a $3.84 decrease in the per BOE rate, partially offset by higher production volumes. Our lower average LOE per BOE rate decreased LOE by approximately $15.3 million and was primarily due to decreases in natural gas prices resulting in lower electricity costs and gas plant fuel costs, lower prices paid to oilfield service companies and suppliers, and retention bonuses paid in August 2008 related to our 2008 strategic alternatives process. Our higher production volumes increased LOE by approximately $4.5 million.
     Production expense attributable to production taxes decreased $14.1 million from $33.4 million in the third quarter of 2008 to $19.2 million in the third quarter of 2009 primarily due to lower wellhead revenues, which exclude the effects of commodity derivative contracts. As a percentage of wellhead revenues, production taxes increased to 10.4 percent in the third quarter of 2009 as

46


Table of Contents

ENCORE ACQUISITION COMPANY
compared to 9.9 percent in the third quarter of 2008 primarily due to higher ad valorem taxes, which are based on production volumes as opposed to a percentage of wellhead revenues.
     Depletion, depreciation, and amortization expense (“DD&A”). DD&A expense increased $14.1 million from $58.5 million in the third quarter of 2008 to $72.6 million in the third quarter of 2009 as a result of a $2.20 increase in the per BOE rate and higher production volumes. Our higher average DD&A per BOE rate increased DD&A expense by approximately $8.7 million and was primarily due to the decrease in our proved reserves as a result of lower average commodity prices, partially offset by reserves added through our EXCO asset acquisition. Our higher production volumes increased DD&A expense by approximately $5.3 million.
     Impairment of long-lived assets. During the third quarter of 2008, circumstances indicated that the carrying value of the two wells we drilled in the Tuscaloosa Marine Shale may not be recoverable. We compared the assets’ carrying value to the undiscounted expected future net cash flows, which indicated a need for an impairment charge. We then compared the net book value of the impaired assets to their estimated discounted value, which resulted in a write-down of the value of proved oil and natural gas properties of $26.3 million. Fair value was determined using estimates of future production volumes and estimates of future prices we might receive for these volumes, discounted to a present value.
     Exploration expense. Exploration expense increased $3.3 million from $13.4 million in the third quarter of 2008 to $16.7 million in the third quarter of 2009. During the third quarter of 2009, we expensed 1.6 net exploratory dry holes totaling $9.8 million. During the third quarter of 2008, we expensed 1.3 net exploratory dry holes totaling $7.2 million. Impairment of unproved acreage increased $1.4 million from $5.0 million in the third quarter of 2008 to $6.4 million in the third quarter of 2009, primarily due to our larger unproved property base, as well as the impairment of certain acreage through the normal course of evaluation. The following table provides the components of exploration expense for the periods indicated:
                         
    Three months ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
Dry holes
  $ 9,759     $ 7,161     $ 2,598  
Geological and seismic
    282       1,070       (788 )
Delay rentals
    276       157       119  
Impairment of unproved acreage
    6,351       4,993       1,358  
 
                 
Total
  $ 16,668     $ 13,381     $ 3,287  
 
                 
     General and administrative expense (“G&A”). G&A expense decreased $2.0 million from $15.3 million in the third quarter of 2008 to $13.3 million in the third quarter of 2009 primarily due to retention bonuses paid in August 2008 related to our 2008 strategic alternatives process and a decrease in non-cash equity-based compensation related to ENP’s management incentive units, partially offset by the expensing of transaction costs related to our EXCO asset acquisition.
     Marketing expenses. Marketing expenses decreased $1.5 million from $1.9 million in the third quarter of 2008 to $0.4 million in the third quarter of 2009 primarily due to a reduction in natural gas throughput in our Wildhorse pipeline and the decrease in natural gas prices. Natural gas volumes are purchased from numerous gas producers at the inlet of the pipeline and resold downstream to various local and off-system markets.
     Derivative fair value gain. During the third quarter of 2009, we recorded a $13.3 million derivative fair value gain as compared to $239.4 million in the third quarter of 2008, the components of which were as follows:
                         
    Three months ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
Ineffectiveness
  $ 18     $ (6 )   $ 24  
Mark-to-market loss (gain)
    576       (276,932 )     277,508  
Premium amortization
    6,838       14,773       (7,935 )
Settlements
    (20,688 )     22,730       (43,418 )
 
                 
Total derivative fair value gain
  $ (13,256 )   $ (239,435 )   $ 226,179  
 
                 
     Other operating expense. Other operating expense increased $4.2 million from $4.1 million in the third quarter of 2008 to $8.2

47


Table of Contents

ENCORE ACQUISITION COMPANY
million in the third quarter of 2009 primarily due to a $0.7 million adjustment to the carrying value of pipe and other tubular inventory whose market value had declined below cost, a $2.4 million adjustment to the carrying value of certain receivables, primarily from ExxonMobil related to our West Texas joint venture, and higher gathering and transportation fees.
     Interest expense. Interest expense increased $3.8 million from $18.1 million in the third quarter of 2008 to $21.9 million in the third quarter of 2009 primarily due to the issuance of $225 million of our 9.5% Notes. We received net proceeds of approximately $202.5 million from the issuance of the 9.5% Notes, which we used to reduce outstanding borrowings under our revolving credit facility. Our weighted average interest rate was 6.5 percent for the third quarter of 2009 as compared to 5.6 percent for the third quarter of 2008.
     The following table provides the components of interest expense for the periods indicated:
                         
    Three months ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
6.25% Senior Subordinated Notes
  $ 2,439     $ 2,433     $ 6  
6.0% Senior Subordinated Notes
    4,648       4,640       8  
9.5% Senior Subordinated Notes
    5,904             5,904  
7.25% Senior Subordinated Notes
    2,752       2,749       3  
Revolving credit facilities
    4,786       7,478       (2,692 )
Other
    1,391       824       567  
 
                 
Total
  $ 21,920     $ 18,124     $ 3,796  
 
                 
     Income taxes. In the third quarter of 2009, we recorded an income tax provision of $11.2 million as compared to $121.2 million in the third quarter of 2008. In the third quarter of 2009, we had income before income taxes and noncontrolling interest of $9.4 million as compared to $358.6 million in the third quarter of 2008. Our effective tax rate increased to 118.9 percent in the third quarter of 2009 as compared to 33.8 percent in the third quarter of 2008 primarily due to the loss of the production activities deduction in 2009, the 2008 provision to return difference in the production activities deduction estimated at the end of 2008 due to a change in tax planning as a result of the hedge monetization in the first quarter of 2009, and an increase in the effective state income tax rate due to changes in apportionment associated with our 2009 acquisitions.

48


Table of Contents

ENCORE ACQUISITION COMPANY
Comparison of Nine Months Ended September 30, 2009 to Nine Months Ended September 30, 2008
     Revenues. The following table provides the components of our revenues for the periods indicated, as well as each period’s respective production volumes and average prices:
                                 
    Nine months ended September 30,     Increase / (Decrease)  
    2009     2008     $     %  
Revenues (in thousands):
                               
Oil wellhead
  $ 374,915     $ 778,858     $ (403,943 )        
Oil hedges
          (2,857 )     2,857          
 
                         
Total oil revenues
  $ 374,915     $ 776,001     $ (401,086 )     -52 %
 
                         
 
                               
Natural gas wellhead
  $ 86,908     $ 182,973     $ (96,065 )     -53 %
 
                         
 
                               
Combined wellhead
  $ 461,823     $ 961,831     $ (500,008 )        
Combined hedges
          (2,857 )     2,857          
 
                         
Total combined oil and natural gas revenues
    461,823       958,974       (497,151 )     -52 %
Marketing
    2,008       8,740       (6,732 )     -77 %
 
                         
Total revenues
  $ 463,831     $ 967,714     $ (503,883 )     -52 %
 
                         
 
                               
Average realized prices:
                               
Oil wellhead ($/Bbl)
  $ 50.34     $ 104.61     $ (54.27 )        
Oil hedges ($/Bbl)
          (0.38 )     0.38          
 
                         
Total oil revenues ($/Bbl)
  $ 50.34     $ 104.23     $ (53.89 )     -52 %
 
                         
 
                               
Natural gas wellhead ($/Mcf)
  $ 3.56     $ 9.67     $ (6.11 )     -63 %
 
                         
 
                               
Combined wellhead ($/BOE)
  $ 40.10     $ 90.76     $ (50.66 )        
Combined hedges ($/BOE)
          (0.27 )     0.27          
 
                         
Total combined oil and natural gas revenues ($/BOE)
  $ 40.10     $ 90.49     $ (50.39 )     -56 %
 
                         
 
                               
Total production volumes:
                               
Oil (MBbls)
    7,448       7,446       2       0 %
Natural gas (MMcf)
    24,408       18,915       5,493       29 %
Combined (MBOE)
    11,516       10,598       918       9 %
 
                               
Average daily production volumes:
                               
Oil (Bbls/D)
    27,281       27,174       107       0 %
Natural gas (Mcf/D)
    89,405       69,031       20,374       30 %
Combined (BOE/D)
    42,182       38,679       3,503       9 %
 
                               
Average NYMEX prices:
                               
Oil (per Bbl)
  $ 57.22     $ 113.59     $ (56.37 )     -50 %
Natural gas (per Mcf)
  $ 3.93     $ 9.74     $ (5.81 )     -60 %
     Oil revenues decreased 52 percent from $776.0 million in the first nine months of 2008 to $374.9 million in the first nine months of 2009 as a result of a $53.89 per Bbl decrease in our average realized oil price. Our lower average oil wellhead price decreased oil revenues by approximately $404.2 million, or $54.27 per Bbl, and was primarily due to a lower average NYMEX price, which decreased from $113.59 per Bbl in the first nine months of 2008 to $57.22 Bbl in the first nine months of 2009. Oil revenues in the first nine months of 2008 were also reduced by approximately $2.9 million, or $0.38 per Bbl, for oil derivative contracts previously designated as hedges.
     In the first nine months of 2009 and 2008, our average daily production volumes were decreased by 1,710 BOE/D and 1,766 BOE/D, respectively, for net profits interests related to our CCA properties, which reduced our oil wellhead revenues by approximately $21.1 million and $49.7 million, respectively.
     Natural gas revenues decreased 53 percent from $183.0 million in the first nine months of 2008 to $86.9 million in the first nine months of 2009 as a result of a $6.11 per Mcf decrease in our average realized natural gas price, partially offset by a 5,493 MMcf increase in our natural gas production volumes. Our lower average realized natural gas price decreased natural gas revenues by approximately $149.2 million and was primarily due to a lower average NYMEX price, which decreased from $9.74 per Mcf in the

49


Table of Contents

ENCORE ACQUISITION COMPANY
first nine months of 2008 to $3.93 per Mcf in the first nine months of 2009. Our higher natural gas production increased natural gas revenues by approximately $53.1 million and was primarily due to successful development programs in our Permian Basin and Mid-Continent areas and our acquisitions of properties from EXCO in August 2009.
     The following table shows the relationship between our oil and natural gas wellhead prices as a percentage of average NYMEX prices for the periods indicated:
                 
    Nine months ended September 30,
    2009   2008
Average oil wellhead ($/Bbl)
  $ 50.34     $ 104.61  
Average NYMEX ($/Bbl)
  $ 57.22     $ 113.59  
Differential to NYMEX
  $ (6.88 )   $ (8.98 )
Average oil wellhead to NYMEX percentage
    88 %     92 %
 
               
Average natural gas wellhead ($/Mcf)
  $ 3.56     $ 9.67  
Average NYMEX ($/Mcf)
  $ 3.93     $ 9.74  
Differential to NYMEX
  $ (0.37 )   $ (0.07 )
Average natural gas wellhead to NYMEX percentage
    91 %     99 %
     Our average oil wellhead price as a percentage of the average NYMEX price was 88 percent in the first nine months of 2009 as compared to 92 percent in the first nine months of 2008. The percentage differential widened as a result of a 50 percent decrease in NYMEX as compared to the first nine months of 2008. However, the per Bbl differential improved from $8.98 per Bbl in the first nine months of 2008 to $6.88 per Bbl in the first nine months of 2009.
     Our average natural gas wellhead price as a percentage of the average NYMEX price was 91 percent in the first nine months of 2009 as compared to 99 percent in the first nine months of 2008. Certain of our natural gas marketing contracts determine the price that we are paid based on the value of the dry gas sold plus a portion of the value of liquids extracted. Since title of the natural gas sold under these contracts passes at the inlet of the processing plant, we report inlet volumes of natural gas in Mcf as production. During the first nine months of 2008, the price of NGLs increased at a much faster pace than did the price of natural gas resulting in a price we were paid per Mcf under certain contracts to be higher than the average NYMEX price. However, in the first nine months of 2009, the total average natural gas index prices related to our West Texas, East Texas, and Rocky Mountains natural gas contracts all deteriorated in their relationship to NYMEX widening the year-to-date average differential.
     Marketing revenues decreased 77 percent from $8.7 million in the first nine months of 2008 to $2.0 million in the first nine months of 2009 primarily as a result of a reduction in natural gas throughput in our Wildhorse pipeline and the decrease in natural gas prices. Natural gas volumes are purchased from numerous gas producers at the inlet of the pipeline and resold downstream to various local and off-system markets.

50


Table of Contents

ENCORE ACQUISITION COMPANY
     Expenses. The following table provides the components of our expenses for the periods indicated:
                                 
    Nine months ended September 30,     Increase / (Decrease)  
    2009     2008     $     %  
Expenses (in thousands):
                               
Production:
                               
Lease operating
  $ 122,817     $ 130,013     $ (7,196 )        
Production, ad valorem, and severance taxes
    48,074       95,845       (47,771 )        
 
                         
Total production expenses
    170,891       225,858       (54,967 )     -24 %
Other:
                               
Depletion, depreciation, and amortization
    217,361       159,114       58,247          
Impairment of long-lived assets
          26,292       (26,292 )        
Exploration
    43,801       30,462       13,339          
General and administrative
    40,743       36,549       4,194          
Marketing
    1,612       9,362       (7,750 )        
Derivative fair value loss (gain)
    (741 )     82,093       (82,834 )        
Other operating
    29,419       9,805       19,614          
 
                         
Total operating expenses
    503,086       579,535       (76,449 )     -13 %
Interest
    57,009       54,669       2,340          
Income tax provision (benefit)
    (25,254 )     118,595       (143,849 )        
 
                         
Total expenses
  $ 534,841     $ 752,799     $ (217,958 )     -29 %
 
                         
 
                               
Expenses (per BOE):
                               
Production:
                               
Lease operating
  $ 10.67     $ 12.27     $ (1.60 )        
Production, ad valorem, and severance taxes
    4.17       9.04       (4.87 )        
 
                         
Total production expenses
    14.84       21.31       (6.47 )     -30 %
Other:
                               
Depletion, depreciation, and amortization
    18.88       15.01       3.87          
Impairment of long-lived assets
          2.48       (2.48 )        
Exploration
    3.80       2.87       0.93          
General and administrative
    3.54       3.45       0.09          
Marketing
    0.14       0.88       (0.74 )        
Derivative fair value loss (gain)
    (0.06 )     7.75       (7.81 )        
Other operating
    2.55       0.93       1.62          
 
                         
Total operating expenses
    43.69       54.68       (10.99 )     -20 %
Interest
    4.95       5.16       (0.21 )        
Income tax provision (benefit)
    (2.19 )     11.19       (13.38 )        
 
                         
Total expenses
  $ 46.45     $ 71.03     $ (24.58 )     -35 %
 
                         
     Production expenses. Total production expenses decreased 24 percent from $225.9 million in the first nine months of 2008 to $170.9 million in the first nine months of 2009. Our production margin decreased 60 percent from $736.0 million in the first nine months of 2008 to $290.9 million in the first nine months of 2009. Total oil and natural gas wellhead revenues per BOE decreased by 56 percent and total production expenses per BOE decreased by 30 percent. On a per BOE basis, our production margin decreased 64 percent to $25.26 per BOE in the first nine months of 2009 as compared to $69.45 per BOE in the first nine months of 2008.
     Production expense attributable to LOE decreased $7.2 million from $130.0 million in the first nine months of 2008 to $122.8 million in the first nine months of 2009 as a result of a $1.60 decrease in the per BOE rate, partially offset by higher production volumes. Our lower average LOE per BOE rate decreased LOE by approximately $18.5 million and was primarily due to decreases in natural gas prices resulting in lower electricity costs and gas plant fuel costs and lower prices paid to oilfield service companies and suppliers. Our higher production volumes increased LOE by approximately $11.3 million.
     Production expense attributable to production taxes decreased $47.8 million from $95.8 million in the first nine months of 2008 to $48.1 million in the first nine months of 2009 primarily due to lower wellhead revenues, which exclude the effects of commodity derivative contracts. As a percentage of wellhead revenues, production taxes increased to 10.4 percent in the first nine months of 2009 as compared to 10.0 percent in the first nine months of 2008 primarily due to higher ad valorem taxes, which are based on production volumes as opposed to a percentage of wellhead revenues.

51


Table of Contents

ENCORE ACQUISITION COMPANY
     DD&A expense. DD&A expense increased $58.2 million from $159.1 million in the first nine months of 2008 to $217.4 million in the first nine months of 2009 as a result of a $3.87 increase in the per BOE rate and higher production volumes. Our higher average DD&A per BOE rate increased DD&A expense by approximately $44.5 million and was primarily due to the decrease in our proved reserves as a result of lower average commodity prices, partially offset by reserves added through our EXCO asset acquisition. Our higher production volumes increased DD&A expense by approximately $13.8 million.
     Impairment of long-lived assets. During the third quarter of 2008, circumstances indicated that the carrying value of the two wells we drilled in the Tuscaloosa Marine Shale may not be recoverable. We compared the assets’ carrying value to the undiscounted expected future net cash flows, which indicated a need for an impairment charge. We then compared the net book value of the impaired assets to their estimated discounted value, which resulted in a write-down of the value of proved oil and natural gas properties of $26.3 million. Fair value was determined using estimates of future production volumes and estimates of future prices we might receive for these volumes, discounted to a present value.
     Exploration expense. Exploration expense increased $13.3 million from $30.5 million in the first nine months of 2008 to $43.8 million in the first nine months of 2009. During the first nine months of 2009, we expensed 5.6 net exploratory dry holes totaling $24.3 million. During the first nine months of 2008, we expensed 3.8 net exploratory dry holes totaling $14.4 million. Impairment of unproved acreage increased $4.8 million from $13.3 million in the first nine months of 2008 to $18.1 million in the first nine months of 2009, primarily due to our larger unproved property base, as well as the impairment of certain acreage through the normal course of evaluation. The following table provides the components of exploration expense for the periods indicated:
                         
    Nine months ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
Dry holes
  $ 24,272     $ 14,395     $ 9,877  
Geological and seismic
    921       1,903       (982 )
Delay rentals
    506       860       (354 )
Impairment of unproved acreage
    18,102       13,304       4,798  
 
                 
Total
  $ 43,801     $ 30,462     $ 13,339  
 
                 
     G&A expense. G&A expense increased $4.2 million from $36.5 million in the first nine months of 2008 to $40.7 million in the first nine months of 2009 primarily due to retention bonuses paid in August 2009 related to our 2008 strategic alternatives process and the expensing of transaction costs related to our EXCO asset acquisition.
     Marketing expenses. Marketing expenses decreased $7.8 million from $9.4 million in the first nine months of 2008 to $1.6 million in the first nine months of 2009 primarily due to a reduction in natural gas throughput in our Wildhorse pipeline and the decrease in natural gas prices. Natural gas volumes are purchased from numerous gas producers at the inlet of the pipeline and resold downstream to various local and off-system markets.
     Derivative fair value loss (gain). During the first nine months of 2009, we recorded a $0.7 million derivative fair value gain as compared to an $82.1 million derivative fair value loss in the first nine months of 2008, the components of which were as follows:
                         
    Nine Months Ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
Ineffectiveness
  $ (16 )   $ (349 )   $ 333  
Mark-to-market loss (gain)
    281,569       (11,884 )     293,453  
Premium amortization
    91,557       47,579       43,978  
Settlements
    (373,851 )     46,747       (420,598 )
 
                 
Total derivative fair value loss (gain)
  $ (741 )   $ 82,093     $ (82,834 )
 
                 
     Other operating expense. Other operating expense increased $19.6 million from $9.8 million in the first nine months of 2008 to $29.4 million in the first nine months of 2009 primarily due to a $6.5 million adjustment to the carrying value of pipe and other tubular inventory whose market value had declined below cost, a $7.1 million adjustment to the carrying value of certain receivables, primarily from ExxonMobil related to our West Texas joint venture, and higher gathering and transportation fees.

52


Table of Contents

ENCORE ACQUISITION COMPANY
     Interest expense. Interest expense increased $2.3 million from $54.7 million in the first nine months of 2008 to $57.0 million in the first nine months of 2009 primarily due to the issuance of our 9.5% Notes. Our weighted average interest rate was 5.5 percent for the first nine months of 2009 as compared to 5.8 percent for the first nine months of 2008.
     The following table provides the components of interest expense for the periods indicated:
                         
    Nine months ended September 30,     Increase /  
    2009     2008     (Decrease)  
    (in thousands)  
6.25% Senior Subordinated Notes
  $ 7,312     $ 7,294     $ 18  
6.0% Senior Subordinated Notes
    13,936       13,910       26  
9.5% Senior Subordinated Notes
    10,073             10,073  
7.25% Senior Subordinated Notes
    8,253       8,247       6  
Revolving credit facilities
    13,472       23,082       (9,610 )
Other
    3,963       2,136       1,827  
 
                 
Total
  $ 57,009     $ 54,669     $ 2,340  
 
                 
     Income taxes. In the first nine months of 2009, we recorded an income tax benefit of $25.3 million as compared to an income tax provision of $118.6 million in the first nine months of 2008. In the first nine months of 2009, we had a loss before income taxes and noncontrolling interest of $94.5 million as compared to income before income taxes and noncontrolling interest of $336.6 million in the first nine months of 2008. Our effective tax rate decreased to 26.7 percent in the first nine months of 2009 as compared to 35.2 percent in the first nine months of 2008 primarily due to the 2008 provision to return difference in the production activities deduction estimated at the end of 2008 due to a change in tax planning as a result of the hedges monetization in the first quarter of 2009 and an increase in the effective state income tax rate due to changes in apportionment associated with our 2009 acquisitions.
Capital Commitments, Capital Resources, and Liquidity
     Capital commitments
     Our primary uses of cash are:
    Development, exploitation, and exploration of oil and natural gas properties;
 
    Acquisitions of oil and natural gas properties;
 
    Funding of working capital; and
 
    Contractual obligations.
     Development, exploitation, and exploration of oil and natural gas properties. The following table summarizes our costs incurred (excluding asset retirement obligations) related to development, exploitation, and exploration activities for the periods indicated:
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2009     2008     2009     2008  
    (in thousands)  
Development and exploitation
  $ 22,670     $ 116,376     $ 94,934     $ 250,624  
Exploration
    20,046       69,960       140,138       179,217  
 
                       
Total
  $ 42,716     $ 186,336     $ 235,072     $ 429,841  
 
                       
     Our development and exploitation expenditures primarily relate to drilling development and infill wells, workovers of existing wells, and field related facilities. Our development and exploitation capital for the third quarter of 2009 yielded 6 gross (2.0 net) successful wells and no dry holes. Our development and exploitation capital for the first nine months of 2009 yielded 54 gross (24.7 net) successful wells and no dry holes.
     Our exploration expenditures primarily relate to drilling exploratory wells, seismic costs, delay rentals, and geological and geophysical costs. Our exploration capital for the third quarter of 2009 yielded 16 gross (5.7 net) successful wells and 3 gross (1.6 net) dry holes. Our exploration capital for the first nine months of 2009 yielded 48 gross (15.5 net) successful wells and 7 gross (5.6 net) dry holes.

53


Table of Contents

ENCORE ACQUISITION COMPANY
     Acquisitions of oil and natural gas properties and leasehold acreage. The following table summarizes our costs incurred (excluding asset retirement obligations) related to oil and natural gas property acquisitions for the periods indicated:
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2009     2008     2009     2008  
    (in thousands)  
Acquisitions of proved property
  $ 366,930     $ 8,725     $ 394,482     $ 29,193  
Acquisitions of leasehold acreage
    1,828       61,275       6,004       95,916  
 
                       
Total
  $ 368,758     $ 70,000     $ 400,486     $ 125,109  
 
                       
     In August 2009, we acquired certain oil and natural gas properties from EXCO for approximately $357.0 million in cash (including a deposit of $37.5 million made in June 2009). In May 2009, ENP acquired the Vinegarone Assets for approximately $27.5 million in cash.
     During the three and nine months ended September 30, 2009, our capital expenditures for leasehold acreage related to the acquisition of unproved acreage in various areas. During the three and nine months ended September 30, 2008, $44.0 million of our capital expenditures for leasehold acreage related to the exercise of preferential rights in the Haynesville area and the remainder related to the acquisition of unproved acreage in various areas.
     Funding of working capital. As of September 30, 2009 and December 31, 2008, our working capital (defined as total current assets less total current liabilities) was a negative $61.9 million and a positive $188.7 million, respectively. The decrease was primarily due to the monetization of certain of our 2009 oil derivative contracts in March 2009 and higher oil prices at September 30, 2009 as compared to December 31, 2008, which negatively impacted the fair value of our outstanding oil derivative contracts.
     For the remainder of 2009, we expect working capital to remain negative primarily due to higher oil prices as compared to December 31, 2008. We anticipate cash reserves to be close to zero because we intend to use any excess cash to fund capital obligations and reduce outstanding borrowings and related interest expense under our revolving credit facility. However, we have availability under our revolving credit facility to fund our obligations as they become due. We do not plan to pay cash dividends in the foreseeable future. Our production volumes, commodity prices, and differentials for oil and natural gas will be the largest variables affecting working capital. Our operating cash flow is determined in large part by production volumes and commodity prices. Given our current commodity derivative contracts, assuming relatively stable commodity prices and constant or increasing production volumes, our operating cash flow should remain positive for the remainder of 2009.
     The Board approved a capital budget of $340 million for 2009, excluding proved property acquisitions. The level of these and other future expenditures are largely discretionary, and the amount of funds devoted to any particular activity may increase or decrease significantly, depending on available opportunities, timing of projects, and market conditions. We plan to finance our ongoing expenditures using internally generated cash flow and availability under our revolving credit facility.
     Off-balance sheet arrangements. We have no investments in unconsolidated entities or persons that could materially affect our liquidity or availability of capital resources. We have no off-balance sheet arrangements that are material to our financial position or results of operations.

54


Table of Contents

ENCORE ACQUISITION COMPANY
     Contractual obligations. The following table provides the components of our contractual obligations and commitments at September 30, 2009:
                                             
        Payments Due by Period  
                Three Months Ending     Years Ending     Years Ending        
Contractual Obligations   Maturity           December 31,     December 31,     December 31,        
and Commitments   Date   Total     2009     2010 - 2011     2012 - 2013     Thereafter  
        (in thousands)  
6.25% Senior Subordinated Notes (a)
  4/15/2014   $ 196,875     $ 4,687     $ 18,750     $ 18,750     $ 154,688  
6.0% Senior Subordinated Notes (a)
  7/15/2015     408,000             36,000       36,000       336,000  
9.5% Senior Subordinated Notes (a)
  5/1/2016     374,625       10,687       42,750       42,750       278,438  
7.25% Senior Subordinated Notes (a)
  12/1/2017     242,438       5,438       21,750       21,750       193,500  
Revolving credit facilities (a)
  3/7/2012     467,527       5,005       20,020       442,502        
Commodity derivative contracts (b)
        44,652             38,810       5,842        
Interest rate swaps (c)
        4,239       942       3,297              
Capital lease obligations
        1,398       117       932       349        
Development commitments (d)
        47,704       12,044       35,660              
Operating leases and commitments (e)
        14,556       988       7,603       5,965        
Asset retirement obligations (f)
        192,735       511       4,093       4,093       184,038  
 
                                 
Total
      $ 1,994,749     $ 40,419     $ 229,665     $ 578,001     $ 1,146,664  
 
                                 
 
(a)   Includes principal and projected interest payments. Please read Note 8 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our long-term debt.
 
(b)   Represents net liabilities for commodity derivative contracts. With the exception of $43.2 million of deferred premiums on commodity derivative contracts, the ultimate settlement amounts of our commodity derivative contracts are unknown because they are subject to continuing market risk. Please read “Item 3. Quantitative and Qualitative Disclosures about Market Risk” and Note 6 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our commodity derivative contracts.
 
(c)   Represents net liabilities for interest rate swaps, the ultimate settlement of which are unknown because they are subject to continuing market risk. Please read “Item 3. Quantitative and Qualitative Disclosures about Market Risk” and Note 6 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our interest rate swaps.
 
(d)   Includes authorized purchases for work in process of $47.5 million and future minimum payments for drilling rig operations of $0.2 million. Also at September 30, 2009, we had approximately $155.1 million of authorized purchases not placed with vendors (authorized AFEs), which were not accrued and are excluded from the above table but are budgeted for and expected to be made unless circumstances change.
 
(e)   Includes office space and equipment obligations that have non-cancelable initial lease terms in excess of one year of $14.1 million and future minimum payments for other operating commitments of $0.5 million.
 
(f)   Represents the undiscounted future plugging and abandonment expenses on oil and natural gas properties and related facilities disposal at the end of field life. Please read Note 7 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our asset retirement obligations.
     Other contingencies and commitments. In order to facilitate ongoing sales of our oil production in the CCA, we ship a portion of our production in pipelines downstream and sell to purchasers at major market hubs. From time to time, shipping delays, purchaser stipulations, or other conditions may require that we sell our oil production in periods subsequent to the period in which it is produced. In such case, the deferred sale would have an adverse effect in the period of production on reported production volumes, oil and natural gas revenues, and costs as measured on a unit-of-production basis.
     The marketing of our CCA oil production is mainly dependent on transportation through the Bridger, Poplar, and Butte pipelines to markets in the Guernsey, Wyoming area. Alternative transportation routes and markets have been developed by moving a portion of the crude oil production through the Enbridge Pipeline to the Clearbrook, Minnesota hub. To a lesser extent, our production also depends on transportation through the Platte Pipeline to Wood River, Illinois as well as other pipelines connected to the Guernsey, Wyoming area. While shipments on the Platte Pipeline are oversubscribed and subject to apportionment, we have been allocated sufficient pipeline capacity to move our crude oil production. An expansion of the Enbridge Pipeline was completed in early 2008, which moved the total Rockies area pipeline takeaway closer to a balancing point with increasing production volumes and thereby provided greater stability to oil differentials in the area. In spite of the increase in capacity, the Enbridge Pipeline continues to run at full capacity and is scheduled to complete an additional expansion by the beginning of 2010. However, further restrictions on available capacity to transport oil through any of the above-mentioned pipelines, any other pipelines, or any refinery upsets could have a material adverse effect on our production volumes and the prices we receive for our production.
     The difference between NYMEX market prices and the price received at the wellhead for oil and natural gas production is commonly referred to as a differential. In recent years, production increases from competing Canadian and Rocky Mountain producers, in conjunction with limited refining and pipeline capacity from the Rocky Mountain area, have affected this differential. We cannot accurately predict future oil and natural gas differentials. Increases in the percentage differential between the NYMEX

55


Table of Contents

ENCORE ACQUISITION COMPANY
price for oil and natural gas and the wellhead price we receive could have a material adverse effect on our results of operations, financial position, and cash flows.
     Capital resources
     Cash flows from operating activities. Cash provided by operating activities increased $104.2 million from $529.0 million for the first nine months of 2008 to $633.2 million for the first nine months of 2009, primarily due to the monetization of certain of our 2009 oil derivative contracts in March 2009 and decreased settlements paid under our oil derivative contracts as a result of lower average oil prices in the first nine months of 2009 as compared to the first nine months of 2008, partially offset by a decrease in our production margin.
     Cash flows from investing activities. Cash used in investing activities increased $174.2 million from $536.1 million in the first nine months of 2008 to $710.3 million in the first nine months of 2009, primarily due to a $307.2 million increase in amounts paid to acquire oil and natural gas properties, namely our EXCO asset acquisition, partially offset by a $91.4 million decrease in amounts paid to develop oil and natural gas properties and a $38.7 million decrease in net advancements to working interest partners. During the first nine months of 2009, we collected $5.5 million (net of advancements) from ExxonMobil for their portion of costs incurred drilling wells under the joint development agreement. During the first nine months of 2008, we advanced $33.3 million (net of collections) to ExxonMobil for their portion of costs incurred drilling wells under the joint development agreement.
     Cash flows from financing activities. Our cash flows from financing activities consist primarily of proceeds from and payments on long-term debt and issuances of EAC shares of common stock and ENP common units. We periodically draw on our revolving credit facility to fund acquisitions and other capital commitments.
     During the first nine months of 2009, we received net cash of $81.8 million in financing activities, including $202.5 million of net proceeds from the issuance of the 9.5% Notes, $100.7 million of net proceeds from EAC’s issuance of common stock, and $170.1 million of net proceeds from ENP’s issuance of common units, partially offset by net repayments on revolving credit facilities of $285 million, payments for deferred commodity derivative contract premiums of $70.5 million, and ENP distributions to noncontrolling interests of $24.6 million. Net repayments decreased the outstanding borrowings under revolving credit facilities from $725 million at December 31, 2008 to $440 million at September 30, 2009.
     In October 2008, we announced that the Board approved a share repurchase program authorizing us to repurchase up to $40 million of our common stock. The shares may be repurchased from time to time in the open market or through privately negotiated transactions. The repurchase program is subject to business and market conditions, and may be suspended or discontinued at any time. The share repurchase program will be funded using our available cash. As of September 30, 2009, we had repurchased and retired 620,265 shares of our outstanding common stock for approximately $17.2 million, or an average price of $27.68 per share, under the share repurchase program. During the first nine months of 2009, we did not repurchase any shares of our outstanding common stock under the share repurchase program. As of September 30, 2009, approximately $22.8 million of our common stock remained authorized for repurchase.
     During the first nine months of 2008, we received net cash of $9.2 million from financing activities, including net borrowings on revolving credit facilities of $96.9 million, partially offset by $50 million of share repurchases, payments for deferred commodity derivative contract premiums of $30.8 million, and ENP distributions to noncontrolling interests of $19.5 million.
     Liquidity
     Our primary sources of liquidity are internally generated cash flows and the borrowing capacity under our revolving credit facility. We also have the ability to adjust the level of our capital expenditures. We may use other sources of capital, including the issuance of debt or equity securities, to fund acquisitions or maintain our financial flexibility. We believe that our internally generated cash flows and availability under our revolving credit facility will be sufficient to fund our planned capital expenditures for the foreseeable future. However, should commodity prices decline or the capital markets remain tight, the borrowing capacity under our revolving credit facilities could be adversely affected. In the event of a reduction in the borrowing base under our revolving credit facilities, we do not believe it will result in any required prepayments of indebtedness.
     We plan to make substantial capital expenditures in the future for the acquisition, exploitation, and development of oil and natural gas properties. We intend to finance these capital expenditures with cash flows from operations. We intend to finance our acquisition

56


Table of Contents

ENCORE ACQUISITION COMPANY
and future development and exploitation activities with a combination of cash flows from operations and issuances of debt, equity, or a combination thereof.
     Issuance of 9.5% Senior Subordinated Notes Due 2016. On April 27, 2009, we issued $225 million of our 9.5% Notes at 92.228 percent of par value. We used the net proceeds of approximately $202.5 million to reduce outstanding borrowings under our revolving credit facility. Interest on the 9.5% Notes is due semi-annually on May 1 and November 1, beginning November 1, 2009. The 9.5% Notes mature on May 1, 2016.
     Internally generated cash flows. Our internally generated cash flows, results of operations, and financing for our operations are largely dependent on oil and natural gas prices. During the first nine months of 2009, our average realized oil and natural gas prices decreased by 52 percent and 63 percent, respectively, as compared to the first nine months of 2008. Realized oil and natural gas prices fluctuate widely in response to changing market forces. If oil and natural gas prices decline or we experience a significant widening of our differentials, then our earnings, cash flows from operations, and borrowing base under our revolving credit facilities may be adversely impacted. Prolonged periods of lower oil and natural gas prices or sustained wider differentials could cause us to not be in compliance with financial covenants under our revolving credit facilities and thereby affect our liquidity. However, we have protected a portion of our forecasted production through 2012 against declining commodity prices. Please read “Item 3. Quantitative and Qualitative Disclosures about Market Risk” and Note 6 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our commodity derivative contracts.
     Revolving credit facilities. The syndicate of lenders underwriting our revolving credit facility includes 29 banking and other financial institutions, and the syndicate of lenders underwriting ENP’s revolving credit facility includes 15 banking and other financial institutions. None of the lenders are underwriting more than ten percent of the respective total commitment. We believe the number of lenders, the small percentage participation of each, and the level of availability under each facility provides adequate diversity and flexibility should further consolidation occur within the financial services industry.
     Encore Acquisition Company Credit Agreement
     In March 2007, we entered into a five-year amended and restated credit agreement (as amended, the “EAC Credit Agreement”) with a bank syndicate including Bank of America, N.A. and other lenders. The EAC Credit Agreement matures on March 7, 2012. Effective March 10, 2009, we amended the EAC Credit Agreement to, among other things, increase the interest rate margins and commitment fees applicable to loans made under the EAC Credit Agreement. The EAC Credit Agreement provides for revolving credit loans to be made to us from time to time and letters of credit to be issued from time to time for the account of us or any of our restricted subsidiaries.
     The aggregate amount of the commitments of the lenders under the EAC Credit Agreement is $1.25 billion. Availability under the EAC Credit Agreement is subject to a borrowing base, which is redetermined semi-annually and upon requested special redeterminations. In March 2009, the borrowing base of our revolving credit facility was reaffirmed at $1.1 billion before a reduction of $200 million solely as a result of the monetization of certain of our 2009 oil derivative contracts during the first quarter of 2009. In addition, the provisions of the EAC Credit Agreement require the borrowing base to be reduced by 33 1/3 percent of the principal amount of the 9.5% Notes. As a result, the borrowing base on the EAC Credit Agreement was reduced by $75 million in April 2009. The reductions in the borrowing base under the EAC Credit Agreement did not result in any required prepayments of indebtedness. As of September 30, 2009, the borrowing base was $825 million.
     We incur a commitment fee on the unused portion of the EAC Credit Agreement determined based on the ratio of outstanding borrowings under the EAC Credit Agreement to the borrowing base in effect on such date. The following table summarizes the commitment fee percentage under the EAC Credit Agreement:
         
    Commitment
Ratio of Outstanding Borrowings to Borrowing Base   Fee Percentage
Less than .90 to 1
    0.375 %
Greater than or equal to .90 to 1
    0.500 %
     Obligations under the EAC Credit Agreement are secured by a first-priority security interest in substantially all of our restricted subsidiaries’ proved oil and natural gas reserves and in our equity interests in our restricted subsidiaries. In addition, obligations under the EAC Credit Agreement are guaranteed by our restricted subsidiaries.

57


Table of Contents

ENCORE ACQUISITION COMPANY
     Loans under the EAC Credit Agreement are subject to varying rates of interest based on (1) outstanding borrowings in relation to the borrowing base and (2) whether the loan is a Eurodollar loan or a base rate loan. Eurodollar loans bear interest at the Eurodollar rate plus the applicable margin indicated in the following table, and base rate loans bear interest at the base rate plus the applicable margin indicated in the following table:
                 
    Applicable Margin for   Applicable Margin for
Ratio of Outstanding Borrowings to Borrowing Base   Eurodollar Loans   Base Rate Loans
Less than .50 to 1
    1.750 %     0.500 %
Greater than or equal to .50 to 1 but less than .75 to 1
    2.000 %     0.750 %
Greater than or equal to .75 to 1 but less than .90 to 1
    2.250 %     1.000 %
Greater than or equal to .90 to 1
    2.500 %     1.250 %
     The “Eurodollar rate” for any interest period (either one, two, three, or six months, as selected by us) is the rate equal to the British Bankers Association LIBOR for deposits in dollars for a similar interest period. The “Base Rate” is calculated as the highest of: (1) the annual rate of interest announced by Bank of America, N.A. as its “prime rate”; (2) the federal funds effective rate plus 0.5 percent; or (3) except during a “LIBOR Unavailability Period,” the Eurodollar rate (for dollar deposits for a one-month term) for such day plus 1.0 percent.
     Any outstanding letters of credit reduce the availability under the EAC Credit Agreement. Borrowings under the EAC Credit Agreement may be repaid from time to time without penalty.
     The EAC Credit Agreement contains covenants including, among others, the following:
    a prohibition against incurring debt, subject to permitted exceptions;
 
    a prohibition against paying dividends or making distributions, purchasing or redeeming capital stock, or prepaying indebtedness, subject to permitted exceptions;
 
    a restriction on creating liens on our and our restricted subsidiaries’ assets, subject to permitted exceptions;
 
    restrictions on merging and selling assets outside the ordinary course of business;
 
    restrictions on use of proceeds, investments, transactions with affiliates, or change of principal business;
 
    a provision limiting oil and natural gas hedging transactions (other than puts) to a volume not exceeding 75 percent of anticipated production from proved producing reserves;
 
    a requirement that we maintain a ratio of consolidated current assets to consolidated current liabilities of not less than 1.0 to 1.0 (the “EAC Current Ratio”); and
 
    a requirement that we maintain a ratio of consolidated EBITDA to the sum of consolidated net interest expense plus letter of credit fees of not less than 2.5 to 1.0 (the “EAC Interest Coverage Ratio”).
     In order to show EAC’s compliance with the covenants of the EAC Credit Agreement, the use of non-GAAP financial measures is required. The presentation of these non-GAAP financial measures provides useful information to investors as they allow readers to understand how much cushion there is between the required ratios and the actual ratios. These non-GAAP financial measures should not be considered an alternative to any measure of financial performance presented in accordance with GAAP.
     As of September 30, 2009, EAC was in compliance with all covenants in the EAC Credit Agreement, including the following financial covenants:
         
        Actual Ratio as of
Financial Covenant   Required Ratio   September 30, 2009
EAC Current Ratio
  Minimum 1.0 to 1.0   3.3 to 1.0
EAC Interest Coverage Ratio
  Minimum 2.5 to 1.0   9.4 to 1.0
     The following table shows the calculation of the EAC Current Ratio as of September 30, 2009 ($ in thousands):
         
EAC current assets
  $ 161,219  
Availability under the EAC Credit Agreement
    644,700  
 
     
EAC consolidated current assets
  $ 805,919  
 
     
Divided by: EAC consolidated current liabilities
  $ 244,299  
EAC Current Ratio
    3.3  

58


Table of Contents

ENCORE ACQUISITION COMPANY
     The following table shows the calculation of the EAC Interest Coverage Ratio for the twelve months ended September 30, 2009 ($ in thousands):
         
EAC Consolidated EBITDA (a)
  $ 599,808  
Divided by: EAC consolidated net interest expense and letter of credit fees
  $ 63,726  
EAC Interest Coverage Ratio
    9.4  
 
(a)   EAC Consolidated EBITDA is defined in the EAC Credit Agreement and generally means earnings before interest, income taxes, depletion, depreciation, and amortization, and exploration expense. EAC Consolidated EBITDA is a non-GAAP financial measure, which is reconciled to its most directly comparable GAAP measure below.
     The following table presents a calculation of EAC Consolidated EBITDA for the twelve months ended September 30, 2009 (in thousands) as required under the EAC Credit Agreement, together with a reconciliation of such amount to its most directly comparable financial measures calculated and presented in accordance with GAAP. This EBITDA measure should not be considered an alternative to consolidated net income (loss), operating income (loss), cash flow from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. This EBITDA measure may not be comparable to similarly titled measures of another company because all companies may not calculate this measure in the same manner.
         
EAC consolidated net income
  $ 108,314  
EAC unrealized non-cash hedge gain
    (21,456 )
EAC consolidated net interest expense
    63,726  
EAC income and franchise taxes
    97,025  
EAC depletion, depreciation, and amortization expense
    242,358  
EAC non-cash equity-based compensation
    11,805  
EAC exploration expense
    82,638  
EAC other non-cash
    15,398  
 
     
EAC Consolidated EBITDA
  $ 599,808  
 
     
     The EAC Credit Agreement contains customary events of default, which would permit the lenders to accelerate the debt if not cured within applicable grace periods. If an event of default occurs and is continuing, lenders with a majority of the aggregate commitments may require Bank of America, N.A. to declare all amounts outstanding under the EAC Credit Agreement to be immediately due and payable.
     On September 30, 2009, there were $180 million of outstanding borrowings, $0.3 million of outstanding letters of credit, and $644.7 million of borrowing capacity under the EAC Credit Agreement. On October 27, 2009, there were $200 million of outstanding borrowings, $0.3 million of outstanding letters of credit, and $624.7 million of borrowing capacity under the EAC Credit Agreement.
     Encore Energy Partners Operating LLC Credit Agreement
     In March 2007, OLLC entered into a five-year credit agreement (as amended, the “OLLC Credit Agreement”) with a bank syndicate including Bank of America, N.A. and other lenders. The OLLC Credit Agreement matures on March 7, 2012. Effective March 10, 2009, OLLC amended the OLLC Credit Agreement to, among other things, increase the interest rate margins and commitment fees applicable to loans made under the OLLC Credit Agreement. Effective August 11, 2009, OLLC amended the OLLC Credit Agreement to, among other things, (1) increase the borrowing base from $240 million to $375 million, (2) increase the aggregate commitments of the lenders from $300 million to $475 million, and (3) increase the interest rate margins and commitment fees applicable to loans made under the OLLC Credit Agreement. The OLLC Credit Agreement provides for revolving credit loans to be made to OLLC from time to time and letters of credit to be issued from time to time for the account of OLLC or any of its restricted subsidiaries.
     The aggregate amount of the commitments of the lenders under the OLLC Credit Agreement is $475 million. Availability under the OLLC Credit Agreement is subject to a borrowing base, which is redetermined semi-annually and upon requested special redeterminations. As of September 30, 2009, the borrowing base was $375 million.
     OLLC incurs a commitment fee of 0.5 percent on the unused portion of the OLLC Credit Agreement.

59


Table of Contents

ENCORE ACQUISITION COMPANY
     Obligations under the OLLC Credit Agreement are secured by a first-priority security interest in substantially all of OLLC’s proved oil and natural gas reserves and in the equity interests of OLLC and its restricted subsidiaries. In addition, obligations under the OLLC Credit Agreement are guaranteed by ENP and OLLC’s restricted subsidiaries. We consolidate the debt of ENP with that of our own; however, obligations under the OLLC Credit Agreement are non-recourse to us and our restricted subsidiaries.
     Loans under the OLLC Credit Agreement are subject to varying rates of interest based on (1) outstanding borrowings in relation to the borrowing base and (2) whether the loan is a Eurodollar loan or a base rate loan. Eurodollar loans bear interest at the Eurodollar rate plus the applicable margin indicated in the following table, and base rate loans bear interest at the base rate plus the applicable margin indicated in the following table:
                 
    Applicable Margin for   Applicable Margin for
Ratio of Outstanding Borrowings to Borrowing Base   Eurodollar Loans (a)   Base Rate Loans (a)
Less than .50 to 1
    2.250 %     1.250 %
Greater than or equal to .50 to 1 but less than .75 to 1
    2.500 %     1.500 %
Greater than or equal to .75 to 1 but less than .90 to 1
    2.750 %     1.750 %
Greater than or equal to .90 to 1
    3.000 %     2.000 %
     The “Eurodollar rate” for any interest period (either one, two, three, or six months, as selected by ENP) is the rate equal to the British Bankers Association LIBOR for deposits in dollars for a similar interest period. The “Base Rate” is calculated as the highest of: (1) the annual rate of interest announced by Bank of America, N.A. as its “prime rate”; (2) the federal funds effective rate plus 0.5 percent; or (3) except during a “LIBOR Unavailability Period,” the Eurodollar rate (for dollar deposits for a one-month term) for such day plus 1.0 percent.
     Any outstanding letters of credit reduce the availability under the OLLC Credit Agreement. Borrowings under the OLLC Credit Agreement may be repaid from time to time without penalty.
     The OLLC Credit Agreement contains covenants including, among others, the following:
    a prohibition against incurring debt, subject to permitted exceptions;
 
    a prohibition against purchasing or redeeming capital stock, or prepaying indebtedness, subject to permitted exceptions;
 
    a restriction on creating liens on the assets of ENP, OLLC, and OLLC’s restricted subsidiaries, subject to permitted exceptions;
 
    restrictions on merging and selling assets outside the ordinary course of business;
 
    restrictions on use of proceeds, investments, transactions with affiliates, or change of principal business;
 
    a provision limiting oil and natural gas hedging transactions (other than puts) to a volume not exceeding 75 percent of anticipated production from proved producing reserves;
 
    a requirement that ENP and OLLC maintain a ratio of consolidated current assets to consolidated current liabilities of not less than 1.0 to 1.0 (the “ENP Current Ratio”);
 
    a requirement that ENP and OLLC maintain a ratio of consolidated EBITDA to the sum of consolidated net interest expense plus letter of credit fees of not less than 2.5 to 1.0 (the “ENP Interest Coverage Ratio”); and
 
    a requirement that ENP and OLLC maintain a ratio of consolidated funded debt to consolidated adjusted EBITDA of not more than 3.5 to 1.0 (the “ENP Leverage Ratio”).
     In order to show ENP’s and OLLC’s compliance with the covenants of the OLLC Credit Agreement, the use of non-GAAP financial measures is required. The presentation of these non-GAAP financial measures provides useful information to investors as they allow readers to understand how much cushion there is between the required ratios and the actual ratios. These non-GAAP financial measures should not be considered an alternative to any measure of financial performance presented in accordance with GAAP.

60


Table of Contents

ENCORE ACQUISITION COMPANY
     As of September 30, 2009, ENP and OLLC were in compliance with all covenants in the OLLC Credit Agreement, including the following financial covenants:
         
        Actual Ratio as of
Financial Covenant   Required Ratio   September 30, 2009
ENP Current Ratio
  Minimum 1.0 to 1.0   5.1 to 1.0
ENP Interest Coverage Ratio
  Minimum 2.5 to 1.0   10.8 to 1.0
ENP Leverage Ratio
  Maximum 3.5 to 1.0   2.2 to 1.0
     The following table shows the calculation of the ENP Current Ratio as of September 30, 2009 ($ in thousands):
         
ENP current assets
  $ 54,806  
Availability under the OLLC Credit Agreement
    115,000  
 
     
ENP consolidated current assets
  $ 169,806  
 
     
Divided by: ENP consolidated current liabilities
  $ 33,567  
ENP Current Ratio
    5.1  
     The following table shows the calculation of the ENP Interest Coverage Ratio for the twelve months ended September 30, 2009 ($ in thousands):
         
ENP Consolidated EBITDA (a)
  $ 98,721  
 
     
Divided by:
       
ENP consolidated interest expense and letter of credit fees
  $ 9,204  
ENP consolidated interest income
    (36 )
 
     
ENP consolidated net interest expense and letter of credit fees
  $ 9,168  
 
     
ENP Interest Coverage Ratio
    10.8  
 
(a)   ENP Consolidated EBITDA is defined in the OLLC Credit Agreement and generally means earnings before interest, income taxes, depletion, depreciation, and amortization, and exploration expense. ENP Consolidated EBITDA is a non-GAAP financial measure, which is reconciled to its most directly comparable GAAP measure below.
     The following table shows the calculation of the ENP Leverage Ratio for the twelve months ended September 30, 2009 ($ in thousands):
         
ENP consolidated funded debt
  $ 260,000  
Divided by: ENP Consolidated Adjusted EBITDA (a)
  $ 116,179  
ENP Leverage Ratio
    2.2  
 
(a)   ENP Consolidated Adjusted EBITDA is defined in the OLLC Credit Agreement and generally means earnings before interest, income taxes, depletion, depreciation, and amortization, and exploration expense, after giving pro forma effect to one or more acquisitions or dispositions in excess of $20 million in the aggregate. ENP Consolidated Adjusted EBITDA is a non-GAAP financial measure, which is reconciled to its most directly comparable GAAP measure below.
     The following table presents a calculation of ENP Consolidated EBITDA and ENP Consolidated Adjusted EBITDA for the twelve months ended September 30, 2009 (in thousands) as required under the OLLC Credit Agreement, together with a reconciliation of such amounts to their most directly comparable financial measures calculated and presented in accordance with GAAP. These EBITDA measures should not be considered an alternative to net income (loss), operating income (loss), cash flow from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. These EBITDA measures may not be comparable to similarly titled measures of another company because all companies may not calculate these measures in the same manner.

61


Table of Contents

ENCORE ACQUISITION COMPANY
         
ENP consolidated net income
  $ 90,122  
ENP unrealized non-cash hedge gain
    (51,881 )
ENP consolidated net interest expense
    9,168  
ENP income and franchise taxes
    638  
ENP depletion, depreciation, amortization, and exploration expense
    47,282  
ENP non-cash unit-based compensation
    2,108  
ENP other non-cash
    1,284  
 
     
ENP Consolidated EBITDA
    98,721  
Pro forma effect of acquisitions
    17,458  
 
     
ENP Consolidated Adjusted EBITDA
  $ 116,179  
 
     
     The OLLC Credit Agreement contains customary events of default, which would permit the lenders to accelerate the debt if not cured within applicable grace periods. If an event of default occurs and is continuing, lenders with a majority of the aggregate commitments may require Bank of America, N.A. to declare all amounts outstanding under the OLLC Credit Agreement to be immediately due and payable.
     On September 30, 2009 and October 27, 2009, there were $260 million of outstanding borrowings and $115 million of borrowing capacity under the OLLC Credit Agreement.
     Please read Note 8 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our long-term debt.
     Capitalization. At September 30, 2009, we had total assets of $3.7 billion and total capitalization of $2.9 billion, of which 57 percent was represented by equity and 43 percent by long-term debt. At December 31, 2008, we had total assets of $3.6 billion and total capitalization of $2.8 billion, of which 53 percent was represented by equity and 47 percent by long-term debt. The percentages of our capitalization represented by equity and long-term debt could vary in the future if debt or equity is used to finance capital projects or acquisitions.
Critical Accounting Policies and Estimates
     Please read “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations — Critical Accounting Policies and Estimates” in our 2008 Annual Report on Form 10-K for information regarding our critical accounting policies and estimates.
New Accounting Pronouncements
     The effects of new accounting pronouncements are discussed in Note 2 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements.”
Item 3. Quantitative and Qualitative Disclosures About Market Risk
     The primary objective of the following information is to provide quantitative and qualitative information about our potential exposure to market risks. The term “market risk” refers to the risk of loss arising from adverse changes in oil and natural gas prices and interest rates. The disclosures are not meant to be precise indicators of exposure, but rather indicators of potential exposure. This information provides indicators of how we view and manage our ongoing market risk exposures. We do not enter into market risk sensitive instruments for speculative trading purposes.
     The information included in “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” in our 2008 Annual Report on Form 10-K is incorporated herein by reference. Such information includes a description of our potential exposure to market risks, including commodity price risk and interest rate risk.
Commodity Price Sensitivity
     Our commodity derivative contracts are discussed in Note 6 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements.” The counterparties to our commodity derivative contracts are a diverse group of seven institutions, all of

62


Table of Contents

ENCORE ACQUISITION COMPANY
which are currently rated A- or better by Standard & Poor’s and/or Fitch. As of September 30, 2009, the fair market value of our oil derivative contracts was a net asset of approximately $59.4 million and the fair market value of our natural gas derivative contracts was a net asset of approximately $11.0 million. These amounts exclude deferred premiums of $43.2 million that are not subject to changes in commodity prices. Based on our open commodity derivative positions at September 30, 2009, a 10 percent increase in the respective NYMEX prices for oil and natural gas would decrease our net commodity derivative asset by approximately $50.4 million, while a 10 percent decrease in the respective NYMEX prices for oil and natural gas would increase our net commodity derivative asset by approximately $52.4 million.
Interest Rate Sensitivity
     Our long-term debt is discussed in Note 8 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements.” At September 30, 2009, we had total long-term debt of $1.2 billion, net of discount of $21.5 million. Of this amount, $150 million bears interest at a fixed rate of 6.25 percent, $300 million bears interest at a fixed rate of 6.0 percent, $225 million bears interest at a fixed rate of 9.5 percent, and $150 million bears interest at a fixed rate of 7.25 percent. The remaining long-term debt balance of $440 million as of September 30, 2009 consisted of outstanding borrowings under revolving credit facilities, which are subject to floating market rates of interest that are linked to the Eurodollar rate.
     At this level of floating rate debt, if the Eurodollar rate increased by 10 percent, we would incur an additional $1.0 million of interest expense per year on revolving credit facilities, and if the Eurodollar rate decreased by 10 percent, we would incur $1.0 million less. Additionally, if the discount rates on our senior notes increased by 10 percent, we estimate the fair value of our fixed rate debt at September 30, 2009 would increase from approximately $790.5 million to approximately $794.0 million, and if the discount rates on our senior notes decreased by 10 percent, we estimate the fair value would decrease to approximately $787.1 million.
     ENP’s interest rate swaps are discussed in Note 6 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements.” As of September 30, 2009, the fair market value of ENP’s interest rate swaps was a net liability of approximately $4.1 million. If the Eurodollar rate increased by 10 percent, we estimate the liability would decrease to approximately $3.9 million, and if the Eurodollar rate decreased by 10 percent, we estimate the liability would increase to approximately $4.4 million.
Item 4. Controls and Procedures
     In accordance with the Securities Exchange Act of 1934 (the “Exchange Act”) Rules 13a-15 and 15d-15, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of September 30, 2009 to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms and that information required to be disclosed is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
     There were no changes in our internal control over financial reporting during the third quarter of 2009 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

63


Table of Contents

ENCORE ACQUISITION COMPANY
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
     We are a party to ongoing legal proceedings in the ordinary course of business. Management does not believe the result of these legal proceedings will have a material adverse effect on our business, financial condition, results of operations, or liquidity.
Item 1A. Risk Factors
     In addition to the other information set forth in this Report, you should carefully consider the factors discussed in “Item 1A. Risk Factors” and elsewhere in our 2008 Annual Report on Form 10-K, which could materially affect our business, financial condition, or results of operations. The risks described in our 2008 Annual Report on Form 10-K are not the only risks we face. Unknown risks and uncertainties or risks and uncertainties that we currently believe to be immaterial may also have a material adverse effect on our business, financial condition, or results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
     In October 2008, the Board approved a share repurchase program authorizing us to repurchase up to $40 million of our common stock. As of September 30, 2009, we had repurchased and retired 620,265 shares of our outstanding common stock for approximately $17.2 million, or an average price of $27.68 per share, under the share repurchase program. During the third quarter of 2009, we did not repurchase any shares of our outstanding common stock under the share repurchase program. As of September 30, 2009, approximately $22.8 million of our common stock remained authorized for repurchase.
     The following table summarizes purchases of our common stock during the third quarter of 2009:
                                 
                    Total Number of     Approximate Dollar  
                    Shares Purchased     Value of Shares  
    Total Number             as Part of Publicly     That May Yet Be  
    of Shares     Average Price     Announced Plans     Purchased Under the  
Month   Purchased     Paid per Share     or Programs     Plans or Programs  
July
        $                
August
        $                
September
        $                
 
                           
Total
        $           $ 22,830,139  
 
                         
Item 6. Exhibits
     
Exhibit No.   Description
3.1
  Second Amended and Restated Certificate of Incorporation of Encore Acquisition Company (incorporated by reference from Exhibit 3.1 of EAC’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, filed with the SEC on November 7, 2001).
 
   
3.1.2
  Certificate of Amendment to Second Amended and Restated Certificate of Incorporation of Encore Acquisition Company (incorporated by reference from Exhibit 3.1.2 of EAC’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2005, filed with the SEC on May 5, 2005).
 
   
3.1.3
  Certificate of Designations of Series A Junior Participating Preferred Stock of Encore Acquisition Company (incorporated by reference from Exhibit 3.1 of EAC’s Current Report on Form 8-K, filed with the SEC on October 31, 2008).
 
   
3.2
  Second Amended and Restated Bylaws of Encore Acquisition Company (incorporated by reference from Exhibit 3.2 of EAC’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, filed with the SEC on November 7, 2001).
 
   
10.1*+
  Encore Acquisition Company Employee Severance Protection Plan (As Amended and Restated Effective May 6, 2008).
 
   
10.2*+
  First Amendment to Encore Acquisition Company Employee Severance Protection Plan (As Amended and Restated Effective May 6, 2008), dated as of September 29, 2009.
 
   
31.1*
  Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer).
 
   
31.2*
  Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer).
 
   
32.1*
  Section 1350 Certification (Principal Executive Officer).
 
   

64


Table of Contents

ENCORE ACQUISITION COMPANY
     
Exhibit No.   Description
32.2*
  Section 1350 Certification (Principal Financial Officer).
 
   
99.1*
  Statement showing computation of ratios of earnings (loss) to fixed charges.
 
   
99.2
  Third Amendment to Credit Agreement, dated as of August 11, 2009, by and among Encore Energy Partners Operating LLC, Encore Energy Partners LP, Bank of America, N.A., as the administrative agent and L/C issuer, and the lenders party thereto (incorporated by reference from Exhibit 10.1 of ENP’s Current Report on Form 8-K, filed with the SEC on August 13, 2009).
 
*   Filed herewith.
     
+   Management contract or compensatory plan, contract, or arrangement.

65


Table of Contents

ENCORE ACQUISITION COMPANY
SIGNATURE
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
         
  ENCORE ACQUISITION COMPANY
 
 
Date: November 2, 2009  /s/ Andrea Hunter    
       Andrea Hunter   
       Vice President, Controller,
     and Principal Accounting Officer
     (Duly Authorized Signatory) 
 
 

66