<PAGE>
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1997
OR
[ ] 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 33-11773-03
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
(Exact name of registrant as specified in its charter)
<TABLE>
<S> <C>
Texas 76-0238818
(State or other jurisdiction of organization) (I.R.S. Employer Identification No.)
</TABLE>
16825 Northchase Drive, Suite 400
Houston, Texas 77060
(Address of principal executive offices)
(Zip Code)
(281)874-2700
(Registrant's telephone number, including area code)
None
(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 X No
---- ----
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
INDEX
<TABLE>
<CAPTION>
PART I. FINANCIAL INFORMATION PAGE
<S> <C>
ITEM 1. Financial Statements
Balance Sheets
- June 30, 1997 and December 31, 1996 3
Statements of Operations
- Three month and six month periods ended June 30, 1997 and 1996 4
Statements of Cash Flows
- Six month periods ended June 30, 1997 and 1996 5
Notes to Financial Statements 6
ITEM 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 7
PART II. OTHER INFORMATION 9
SIGNATURES 10
</TABLE>
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
BALANCE SHEETS
<TABLE>
<CAPTION>
June 30, December 31,
1997 1996
-------------- --------------
(Unaudited)
<S> <C> <C>
ASSETS:
Current Assets:
Cash and cash equivalents $ 344,977 $ 1,895
Oil and gas sales receivable 168,959 242,365
-------------- --------------
Total Current Assets 513,936 244,260
-------------- --------------
Gas Imbalance Receivable 4,214 4,682
-------------- --------------
Oil and Gas Properties, using full cost
accounting 10,452,345 10,876,589
Less-Accumulated depreciation, depletion
and amortization (8,879,423) (8,733,373)
-------------- --------------
1,572,922 2,143,216
-------------- --------------
$ 2,091,072 $ 2,392,158
============== ==============
LIABILITIES AND PARTNERS' CAPITAL:
Current Liabilities:
Accounts payable and accrued liabilities $ 86,295 $ 288,503
-------------- --------------
Deferred Revenues 18,326 17,908
Partners' Capital 1,986,451 2,085,747
-------------- --------------
$ 2,091,072 $ 2,392,158
============== ==============
</TABLE>
See accompanying notes to financial statements.
3
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
STATEMENTS OF OPERATIONS
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30,
--------------------------------- ---------------------------------
1997 1996 1997 1996
--------------- --------------- -------------- ---------------
<S> <C> <C> <C> <C>
REVENUES:
Oil and gas sales $ 142,281 $ 250,945 $ 425,285 $ 535,345
Interest income 1,944 43 1,952 51
Other 1,372 4,599 3,206 7,698
--------------- --------------- --------------- ---------------
145,597 255,587 430,443 543,094
--------------- --------------- --------------- ---------------
COSTS AND EXPENSES:
Lease operating 59,874 85,482 137,199 173,145
Production taxes 5,252 11,477 18,014 23,832
Depreciation, depletion
and amortization 65,743 84,009 146,050 161,015
General and administrative 28,132 32,406 58,835 63,891
Interest expense -- 4,179 658 10,269
--------------- --------------- --------------- ---------------
159,001 217,553 360,756 432,152
--------------- --------------- --------------- ---------------
NET INCOME (LOSS) $ (13,404) $ 38,034 $ 69,687 $ 110,942
=============== =============== =============== ===============
Limited Partners' net income (loss)
per unit $ (.12) $ .33 $ .61 $ .97
=============== =============== =============== ===============
</TABLE>
See accompanying note to financial statements.
4
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE>
<CAPTION>
Six Months Ended
June 30,
---------------------------------------
1997 1996
-------------- ---------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Income (loss) $ 69,687 $ 110,942
Adjustments to reconcile income (loss) to
net cash provided by operations:
Depreciation, depletion and amortization 146,050 161,015
Change in gas imbalance receivable
and deferred revenues 886 5,014
Change in assets and liabilities:
(Increase) decrease in oil and gas sales receivable 73,406 (29,184)
Increase (decrease) in accounts payable
and accrued liabilities (202,208) (100,423)
-------------- ---------------
Net cash provided by (used in) operating activities 87,821 147,364
-------------- ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to oil and gas properties (23,525) (49,907)
Proceeds from sales of oil and gas properties 447,769 48,465
-------------- ---------------
Net cash provided by (used in) investing activities 424,244 (1,442)
-------------- ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions to partners (168,983) (124,411)
Payments on note payable -- (21,423)
-------------- ---------------
Net cash provided by (used in) financing activities (168,983) (145,834)
-------------- ---------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 343,082 88
-------------- ---------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 1,895 1,746
-------------- ---------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 344,977 $ 1,834
============== ================
Supplemental disclosure of cash flow information:
Cash paid during the period for interest $ 658 $ 10,807
============== ===============
</TABLE>
See accompanying notes to financial statements.
5
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
(1) General Information -
The financial statements included herein have been prepared by
the Partnership and are unaudited except for the balance sheet at
December 31, 1996 which has been taken from the audited financial
statements at that date. The financial statements reflect adjustments,
all of which were of a normal recurring nature, which are, in the
opinion of the managing general partner necessary for a fair
presentation. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally
accepted accounting principles have been omitted pursuant to the rules
and regulations of the Securities and Exchange Commission ("SEC"). The
Partnership believes adequate disclosure is provided by the information
presented. The financial statements should be read in conjunction with
the audited financial statements and the notes included in the latest
Form 10-K.
(2) Gas Imbalances -
The gas imbalance receivable and deferred revenues are
accounted for on the entitlements method, whereby the Partnership
records its share of revenue, based on its entitled amount. Any amounts
over or under the entitled amount are recorded as an increase or
decrease to the gas imbalance receivable or deferred revenues as
applicable.
(3) Vulnerability Due to Certain Concentrations -
The Company's revenues are primarily the result of sales of
its oil and natural gas production. Market prices of oil and natural
gas may fluctuate and adversely affect operating results.
The Partnership extends credit to various companies in the oil
and gas industry which results in a concentration of credit risk. This
concentration of credit risk may be affected by changes in economic or
other conditions and may accordingly impact the Partnership's overall
credit risk. However, the Managing General Partner believes that the
risk is mitigated by the size, reputation, and nature of the companies
to which the Partnership extends credit. In addition, the Partnership
generally does not require collateral or other security to support
customer receivables.
(4) Fair Value of Financial Instruments -
The Partnership's financial instruments consist of cash and
cash equivalents and short-term receivables and payables. The carrying
amounts approximate fair value due to the highly liquid nature of the
short-term instruments.
6
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
GENERAL
The Partnership was formed for the purpose of investing in producing oil
and gas properties located within the continental United States. In order to
accomplish this, the Partnership goes through two distinct yet overlapping
phases with respect to its liquidity and result of operations. When the
Partnership is formed, it commences its "acquisition" phase, with all funds
placed in short-term investments until required for such property acquisitions.
The interest earned on these pre-acquisition investments becomes the primary
cash flow source for initial partner distributions. As the Partnership acquires
producing properties, net cash from operations becomes available for
distribution, along with the investment income. After partnership funds have
been expended on producing oil and gas properties, the Partnership enters its
"operations" phase. During this phase, oil and gas sales generate substantially
all revenues, and distributions to partners reflect those revenues less all
associated partnership expenses. The Partnership may also derive proceeds from
the sale of acquired oil and gas properties, when the sale of such properties is
economically appropriate or preferable to continued operation.
LIQUIDITY AND CAPITAL RESOURCES
The Partnership has completed acquisition of producing oil and gas
properties, expending all of limited partners' commitments available for
property acquisitions.
The Partnership does not allow for additional assessments from the
partners to fund capital requirements. However, funds are available from
partnership revenues, borrowings or proceeds from the sale of partnership
property. The Managing General Partners believes that the funds currently
available to the partnership will be adequate to meet any anticipated capital
requirements.
RESULTS OF OPERATIONS
The following analysis explains changes in the revenue and expense
categories for the quarter ended June 30, 1997 (current quarter) when compared
to the quarter ended June 30, 1996 (corresponding quarter), and for the six
months ended June 30, 1997 (current period), when compared to the six months
ended June 30, 1996 (corresponding period).
Three Months Ended June 30, 1997 and 1996
Oil and gas sales declined $108,664 or 43 percent in the second quarter of
1997 when compared to the corresponding quarter in 1996, primarily due to
decreased gas and oil production. A decline of 36 percent in gas production and
4 percent in oil production had a significant impact on partnership performance.
Also, current quarter gas prices declined 21 percent or $.54/MCF when compared
to second quarter 1996 gas prices, further contributing to decreased revenues.
Associated depreciation expense decreased 22 percent or $18,266.
7
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (CONTINUED)
Six Months Ended June 30, 1997 and 1996
Oil and gas sales decreased $110,060 or 21 percent in the first six months
of 1997 over the corresponding period in 1996. A decline of 29 percent in gas
production and 39 percent in oil production were major contributing factors to
the decreased revenues for the period. Increased gas prices of 17 percent or
$.40/MCF partially offset the production declines.
Associated depreciation expense declined 9 percent or $14,965.
During 1997, partnership revenues and costs will be shared between the
limited partners and general partners in a 90:10 ratio.
8
<PAGE>
SWIFT ENERGY INCOME PARTNERS 1987-D, LTD.
PART II - OTHER INFORMATION
ITEM 5. OTHER INFORMATION
-NONE-
9
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
SWIFT ENERGY INCOME
PARTNERS 1987-D, LTD.
(Registrant)
By: SWIFT ENERGY COMPANY
Managing General Partner
Date: August 4, 1997 By: /s/ John R. Alden
-------------- --------------------------------
John R. Alden
Senior Vice President, Secretary
and Principal Financial Officer
Date: August 4, 1997 By: /s/ Alton D. Heckaman, Jr.
-------------- --------------------------------
Alton D. Heckaman, Jr.
Vice President, Controller
and Principal Accounting Officer
10
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Swift Energy
Income Partners 1987-D, Ltd.'s balance sheet and statement of operations con-
tained in its Form 10-Q for the quarter ended June 30, 1997 and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> JUN-30-1997
<CASH> 344,977
<SECURITIES> 0
<RECEIVABLES> 168,959
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 513,936
<PP&E> 10,452,345
<DEPRECIATION> (8,879,423)
<TOTAL-ASSETS> 2,091,072
<CURRENT-LIABILITIES> 86,295
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 1,986,451
<TOTAL-LIABILITY-AND-EQUITY> 2,091,072
<SALES> 142,281
<TOTAL-REVENUES> 145,597
<CGS> 0
<TOTAL-COSTS> 130,869<F1>
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> (13,404)
<INCOME-TAX> 0
<INCOME-CONTINUING> (13,404)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (13,404)
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
<FN>
<F1>Includes lease operating expenses, production taxes and depreciation,
depletion and amortization expense. Excludes general and administrative and
interest expense.
</FN>
</TABLE>
