Close

Form 8-K Midstates Petroleum Comp For: May 06

May 11, 2015 4:36 PM EDT

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported):  May 6, 2015

 

Midstates Petroleum Company, Inc.
(Exact name of registrant as specified in its charter)

 

Delaware

 

001-35512

 

45-3691816

(State or other jurisdiction of

incorporation or organization)

 

(Commission File Number)

 

(I.R.S. Employer

Identification No.)

 

321 South Boston Avenue, Suite 600

Tulsa, Oklahoma

 

74103

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (918) 947-8550

 

Not Applicable.

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02 Results of Operations and Financial Condition.

 

On May 6, 2015, Midstates Petroleum Company, Inc. (the “Company”) issued a press release reporting results for the quarter ended March 31, 2015. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information furnished pursuant to this Item 2.02 and Exhibit 99.1 shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and will not be incorporated by reference into any registration statement filed under the Securities Act of 1933, as amended, unless specifically identified therein as being incorporated therein by reference.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description of Exhibit

99.1

 

Press Release, dated May 6, 2015.

 

2



 

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.

 

 

Midstates Petroleum Company, Inc.

 

(Registrant)

 

 

Date: May 11, 2015

 

 

By:

/s/ Nelson M. Haight

 

 

Nelson M. Haight

 

 

Senior Vice President and Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description of Exhibit

99.1

 

Press Release, dated May 6, 2015.

 

4


Exhibit 99.1

 

 

321 SOUTH BOSTON, SUITE 1000; TULSA OKLAHOMA 74103

 

PRESS RELEASE FOR IMMEDIATE ISSUANCE

 

MIDSTATES PETROLEUM ANNOUNCES FIRST QUARTER 2015 RESULTS

 

TULSA — May 6, 2015 — Midstates Petroleum Company, Inc. (“Midstates” or the “Company”) (NYSE: MPO) today announced its financial and operating results for the three months ended March 31, 2015.

 

First Quarter and Other Highlights:

 

·                  Achieved Adjusted EBITDA before acquisition and transaction costs and advisory fees of $101.3 million for the first quarter of 2015.

 

·                  Generated Adjusted Net Income of $4.9 million, or $0.07 per common share, compared with Adjusted Net Income of $8.3 million, or $0.13 per common share in the first quarter of 2014.

 

·                  Increased average production in the Mississippian Lime to a record high of 26,531 barrels of oil equivalent (Boe) per day in the first quarter, up 62% from 16,381 Boe per day in first quarter of 2014 and up 6% from 25,039 Boe per day in the fourth quarter of 2014.

 

·                  Grew total Company production to 34,164 Boe per day in the first quarter, up 18% from 29,004 Boe per day in the first quarter of 2014 and up 1% from 33,764 Boe per day in the fourth quarter of 2014, despite a decrease in active rig count.

 

·                  Announced the sale of its remaining Louisiana producing properties in the Dequincy area on March 10 and closed the transaction on April 21 for $42 million, net of customary closing adjustments.

 

·                  Reaffirmed borrowing base of $525 million on March 25, 2015.

 

·                  Reported liquidity on March 31, 2015 of $100 million comprised of $12 million in cash and $88 million of availability on its revolving credit facility.

 

·                  Reaffirmed full year 2015 guidance for production, operating capital, and Adjusted EBITDA, despite the impact of the Dequincy area assets sale.

 

Jake Brace, President and Chief Executive Officer commented, “Our strong first quarter results, anchored by our outstanding operational performance and record production from our premier Mississippian Lime assets, provide a solid foundation for the rest of the year, as we continue to focus on aggressively managing our costs and increasing returns.  While maintaining our focus on operations and returns, we will continue to work on improving our liquidity so we can fully unlock the value of our premium asset position.”

 

The Company stated that an updated investor handout, including 2015 guidance, has been posted to its web site, www.midstatespetroleum.com.  Midstates will not host a conference call in conjunction with today’s earnings release.

 

1



 

 (Adjusted EBITDA, Adjusted Net Income and Cash Operating Expenses are non-GAAP financial measures. Each measure is defined and reconciled to the most directly comparable GAAP measure under “Non-GAAP Financial Measures” in the tables below.)

 

Operational Discussion

 

In the first quarter of 2015, Midstates invested $93.0 million of operating capital, spud 18 wells, and brought 29 wells on line.

 

The breakdown in operational capital spending by area (excluding capitalized interest and G&A, asset retirement obligations, office and other expenditures) was:

 

 

 

For the Three

 

 

 

Months Ended

 

 

 

March 31, 2015

 

Mississippian Lime

 

88,889

 

Anadarko Basin

 

3,164

 

Gulf Coast

 

922

 

Total operational capital expenditures incurred

 

$

92,975

 

 

The breakdown of all capital spending was:

 

 

 

For the Three

 

 

 

Months Ended

 

 

 

March 31, 2015

 

Drilling and completion activities

 

$

91,051

 

Acquisition of acreage and seismic data

 

1,924

 

Operational capital expenditures incurred

 

$

92,975

 

Capitalized G&A, office, ARO & other

 

1,760

 

Capitalized interest

 

984

 

Total capital expenditures incurred

 

$

95,719

 

 

Mississippian Lime Update

 

Production from the Company’s Mississippian Lime properties averaged 26,531 Boe per day for the first quarter of 2015, an increase of approximately 6% over the fourth quarter of 2014.  Since acquiring these properties in October 2012, Midstates has grown production in the Mississippian Lime from approximately 7,000 Boe per day to over 26,500 Boe per day.  Through April 12, 2015, the Company had 238 wells on production for more than 30 days with an average peak 30-day production rate of 569 Boe per day.

 

The Company had four rigs drilling in its Mississippian Lime horizontal well program in Woods and Alfalfa Counties, Oklahoma for most of the quarter.  Midstates spud a total of 18 wells, of which six were producing, eight were awaiting completion and four were drilling at March 31, 2015.  The Company brought 26 fracture stimulated horizontal wells online during the first quarter.

 

2



 

The Company plans to operate four drilling rigs in the area in the second quarter of 2015 and drill 14 to 18 wells.  Midstates is generating rates of return greater than 30% in the current price environment and will continue to work with its service providers on cost reductions to maximize well level returns as the year progresses.   The Company’s current average well cost is $3.6 million, with a goal of reaching $3.3 million by year end 2015.

 

Anadarko Basin Update

 

Due to the current commodity price environment, the Company does not currently plan to operate any rigs in the area during 2015.  Midstates’ focus in the Anadarko Basin for the remainder of 2015 will continue to be on its high-return capital and expense workover program designed to offset some natural production decline and to reduce lease operating costs.

 

Midstates did not spud any new wells during the first quarter and had no wells awaiting completion on March 31, 2015. The Company brought three horizontal wells on line during the quarter.  Production for the first quarter in the area averaged 6,390 Boe per day.

 

Sale of Remaining Louisiana Producing Properties

 

On April 21, 2015 the Company closed the sale of ownership interest in developed and undeveloped acreage in the Dequincy area located in Beauregard and Calcasieu Parishes, Louisiana to Pintail Oil and Gas LLC, for net proceeds of approximately $42 million, which was net of customary closing adjustments.  The proceeds from the sale will be used for general corporate purposes.

 

Financial Discussion

 

Adjusted EBITDA, which excludes transaction costs and advisory fees, totaled $101.3 million in the first quarter of 2015, compared with $111.8 million in the first quarter of 2014 and $112.1 million in the fourth quarter of 2014. The Company incurred $1.7 million of transaction costs and advisory fees in the first quarter of 2015, $0.1 million in the first quarter of 2014 and $0.2 million in the fourth quarter of 2014.  Lower average realized prices were the main drivers in the decline in Adjusted EBITDA since the fourth quarter of 2014.

 

Adjusted Net Income, which excludes transaction costs and advisory fees, impairment of oil and gas properties, and unrealized gains and losses on derivatives and the related tax impact, totaled $4.9 million for the first quarter of 2015, or $0.07 per share.   The Company reported a GAAP net loss of $193.6 million (before preferred dividends) for the first quarter of 2015 which includes a full cost ceiling impairment of $174.7 million (before taxes), compared to a net loss of $83.6 million for the first quarter of 2014 and net income of $128.1 million in the fourth quarter of 2014.

 

3



 

Production and Pricing

 

Production during the first quarter of 2015 totaled 34,164 Boe per day, up 18% from 29,004 Boe per day in the first quarter of 2014 and up 1% compared to 33,764 Boe per day during the fourth quarter of 2014.  First quarter 2015 production from the Company’s Mississippian Lime properties contributed roughly 78%, or 26,531 Boe per day, and the Anadarko Basin properties contributed roughly 19%, or 6,390 Boe per day, while Gulf Coast properties contributed the balance of 1,243 Boe per day.  Production in both the Anadarko Basin and Gulf Coast declined from prior periods due to limited capital activity.  For the total Company, oil volumes comprised 43% of total production, natural gas liquids (“NGLs”) 20%, and natural gas 37% during the first quarter.

 

In the first quarter of 2015, Midstates’ average realized price per barrel of oil, before realized commodity derivatives, was $45.22 ($79.45 with realized derivatives) while its average realized price for NGL sales was $17.78 per barrel (there were no NGL hedges in place during the first quarter).  Natural gas averaged $2.79 per thousand cubic feet (Mcf), before realized derivatives ($3.92 with realized derivatives).  Detailed comparisons of commodity prices by period and region are included in the tables below.

 

Oil, NGL and natural gas sales revenues, before the impact of derivatives, decreased by $77.7 million, or 46%, to $89.4 million during the first quarter of 2015, as compared to $167.1 million for the first quarter of 2014, and by $44.8 million, or 33%, as compared to $134.2 million in the fourth quarter of 2014.  The decline in revenues for the first quarter of 2015 versus the fourth quarter of 2014 was entirely attributable to lower average realized prices.  The realized gain on derivatives for the first quarter of 2015 was $52.6 million, compared to a realized loss of $14.8 million for the first quarter of 2014 and a realized gain of $20.9 million for the fourth quarter of 2014.

 

Midstates did not add any new hedges on its production during the first quarter of 2015. The Company currently has hedges in place on approximately 1.1 million barrels of oil, or 12,000 barrels of oil per day, for the second quarter of 2015, at an average price of approximately $90.58 per barrel. The Company also has hedges in place on approximately 550,000 barrels of oil per quarter, or 6,000 barrels of oil per day, in the third and fourth quarters of 2015 at an average price of approximately $85.50 per barrel. These hedges provide added security on Midstates’ oil revenue, which accounts for approximately 70% of total revenue for 2015. A detailed summary of the Company’s hedging position as of May 6, 2015 is included in the tables below.

 

Costs and Expenses

 

Total Cash Operating Expenses for the first quarter of 2015 were $13.37 per Boe, compared with $15.62 per Boe in the first quarter of 2014 and $13.91 per Boe in the fourth quarter of 2014; these costs exclude the impact of acquisition and transaction costs and advisory fees. The decrease in per Boe cash costs in the first quarter of 2015 compared with the fourth quarter of 2014 was attributable to lower severance and other taxes due to the decline in commodity prices and lower general and administrative expenses.

 

Lease operating and workover expenses (LOE) totaled $23.2 million, or $7.56 per Boe, in the first quarter of 2015, compared with $20.1 million, or $7.71 per Boe, in the first quarter of 2014 and $22.8 million, or $7.34 per Boe, in

 

4



 

the fourth quarter of 2014.  First quarter 2015 LOE and workover expenses were higher, as compared to fourth quarter of 2014, due to seasonal winterization costs and infrastructure maintenance.

 

Severance and other taxes were $3.6 million (4.0% of total revenue) as compared to $7.6 million (4.6% of total revenue) in the same period in 2014 and $5.2 million (3.9% of total revenue) in the fourth quarter of 2014.

 

General and administrative expenses totaled $11.7 million, or $3.79 per Boe, compared with $11.7 million, or $4.48 per Boe, in the first quarter of 2014, and $13.7 million, or $4.42 per Boe, in the fourth quarter of 2014.  First quarter 2015, first quarter 2014 and fourth quarter 2014 general and administrative expenses included non-cash share-based compensation expense of $0.8 million ($0.26 per Boe), $1.5 million ($0.59 per Boe) and $3.3 million ($1.05 per Boe), respectively.  General and administrative expenses in the first quarter of 2015 included approximately $1.7 million, or $0.55 per Boe, related to employee and other costs associated with the previously announced closing of the Houston office and the relocation of the Company’s corporate headquarters to Tulsa.

 

Interest expense totaled $36.5 million (net of amounts capitalized) for the first quarter of 2015 as compared to $33.9 million in the first quarter of 2014 and $35.5 million in the fourth quarter of 2014.  The Company capitalized $1.0 million in interest to unproved properties during the first quarter of 2015 as compared to $4.6 million in the first quarter of 2014 and $1.9 million in the fourth quarter of 2014.

 

During the first quarter, the Company recorded an income tax benefit of $9.0 million, with an effective tax rate of approximately 4.5%.

 

Liquidity

 

On March 31, 2015, Midstates’ liquidity was approximately $100 million, consisting of $88 million of available borrowing capacity under the Company’s revolving credit facility and $12 million of cash and cash equivalents.  As a result of its lenders’ semiannual review, the borrowing base under its revolving credit facility was reaffirmed at $525 million on March 25, 2015.

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements that are not statements of historical fact, including statements regarding the Company’s strategy, future operations, financial position, estimated revenues and losses, projected costs, resource potential, drilling locations, prospects and plans and objectives of management. Without limiting the generality of the foregoing, these statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Although the Company believes that its plans, intentions and expectations reflected in or suggested by the forward-looking statements made in this press release are reasonable, the Company gives no assurance that these plans, intentions or expectations will be achieved when anticipated or at all. Moreover, such statements are subject to a number of factors, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These factors include, but are not limited to variations in the market

 

5



 

demand for, and prices of, oil and natural gas; uncertainties about the Company’s estimated quantities of oil and natural gas reserves, resource potential and drilling locations; the adequacy of the Company’s capital resources and liquidity including, but not limited to, access to additional borrowing capacity under its revolving credit facility; costs and difficulties related to the integration of acquired businesses and operations with Midstates’ business and operations; general economic and business conditions; weather-related downtime; failure to realize expected value creation from property acquisitions; uncertainties about the Company’s ability to replace reserves and economically develop its current reserves; risks related to the concentration of the Company’s operations; drilling results; and potential financial losses or earnings reductions from the Company’s commodity derivative positions.

 

Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

 

*********

 

Contact:

Midstates Petroleum Company, Inc.

Jason McGlynn, Investor Relations, (918) 947-4614

[email protected]

 

Al Petrie, Investor Relations, (713) 595-9427

[email protected]

 

Chris Delange, Investor Relations, (713) 595-9411

[email protected]

 

6



 

Midstates Petroleum Company, Inc.

Consolidated Balance Sheets

(In thousands, except share amounts)

(Unaudited)

 

 

 

March 31, 2015

 

December 31, 2014

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

11,941

 

$

11,557

 

Accounts receivable:

 

 

 

 

 

Oil and gas sales

 

56,843

 

69,161

 

Joint interest billing

 

28,550

 

42,407

 

Other

 

20,157

 

22,193

 

Commodity derivative contracts

 

95,473

 

126,709

 

Other current assets

 

2,119

 

1,098

 

Total current assets

 

215,083

 

273,125

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT:

 

 

 

 

 

Oil and gas properties, on the basis of full-cost accounting

 

3,532,976

 

3,442,681

 

Other property and equipment

 

13,845

 

13,454

 

Less accumulated depreciation, depletion, amortization and impairment

 

(1,566,043

)

(1,333,019

)

Net property and equipment

 

1,980,778

 

2,123,116

 

 

 

 

 

 

 

OTHER ASSETS:

 

 

 

 

 

Deferred income taxes

 

33,119

 

35,821

 

Other noncurrent assets

 

42,619

 

43,731

 

Total other assets

 

75,738

 

79,552

 

 

 

 

 

 

 

TOTAL

 

$

2,271,599

 

$

2,475,793

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable

 

$

24,006

 

$

22,783

 

Accrued liabilities

 

182,488

 

183,831

 

Deferred income taxes

 

33,119

 

44,862

 

Total current liabilities

 

239,613

 

251,476

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

Asset retirement obligations

 

22,044

 

21,599

 

Long-term debt

 

1,735,150

 

1,735,150

 

Other long-term liabilities

 

1,486

 

1,706

 

Total long-term liabilities

 

1,758,680

 

1,758,455

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

Preferred stock, $0.01 par value, 49,675,000 shares authorized; no shares issued or outstanding

 

 

 

Series A mandatorily convertible preferred stock, $0.01 par value, $395,412 and $387,808 liquidation value at March 31, 2015 and December 31, 2014, respectively; 8% cumulative dividends; 325,000 shares issued and outstanding

 

3

 

3

 

Common stock, $0.01 par value, 300,000,000 shares authorized; 72,440,407 shares issued and 71,650,849 shares outstanding at March 31, 2015 and 70,491,732 shares issued and 69,957,055 shares outstanding at December 31, 2014

 

724

 

704

 

Treasury stock

 

(2,897

)

(2,592

)

Additional paid-in-capital

 

883,177

 

881,894

 

Retained deficit

 

(607,701

)

(414,147

)

Total stockholders’ equity

 

273,306

 

465,862

 

 

 

 

 

 

 

TOTAL

 

$

2,271,599

 

$

2,475,793

 

 

7



 

Midstates Petroleum Company, Inc.

Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

 

 

For the Three Months
Ended March 31, 2015

 

 

 

2015

 

2014

 

REVENUES:

 

 

 

 

 

Oil sales

 

$

59,257

 

$

116,222

 

Natural gas liquid sales

 

11,010

 

25,519

 

Natural gas sales

 

19,172

 

25,385

 

Gains (losses) on commodity derivative contracts - net (1)

 

21,372

 

(22,673

)

Other

 

387

 

209

 

 

 

 

 

 

 

Total revenues

 

111,198

 

144,662

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

Lease operating and workover

 

23,262

 

20,127

 

Gathering and transportation

 

3,438

 

2,855

 

Severance and other taxes

 

3,565

 

7,647

 

Asset retirement accretion

 

445

 

497

 

Depreciation, depletion, and amortization

 

58,428

 

66,901

 

Impairment in carrying value of oil and gas properties

 

174,667

 

86,471

 

General and administrative (2)

 

11,654

 

11,684

 

Acquisition and transaction costs

 

 

128

 

Advisory fees

 

1,743

 

 

Other

 

97

 

330

 

 

 

 

 

 

 

Total expenses

 

277,299

 

196,640

 

 

 

 

 

 

 

OPERATING LOSS

 

(166,101

)

(51,978

)

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

Interest income

 

9

 

10

 

Interest expense — net of amounts capitalized

 

(36,503

)

(33,947

)

 

 

 

 

 

 

Total other income (expense)

 

(36,494

)

(33,937

)

 

 

 

 

 

 

LOSS BEFORE TAXES

 

(202,595

)

(85,915

)

 

 

 

 

 

 

Income tax benefit

 

9,041

 

2,270

 

 

 

 

 

 

 

NET LOSS

 

$

(193,554

)

$

(83,645

)

 

 

 

 

 

 

Preferred stock dividend

 

(131

)

(2,620

)

Participating securities - Series A Preferred Stock

 

 

 

Participating securities - Non-vested Restricted Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS

 

$

(193,685

)

$

(86,265

)

 

 

 

 

 

 

Basic and diluted net loss per share attributable to common shareholders

 

$

(2.88

)

$

(1.31

)

Basic and diluted weighted average number of common shares outstanding

 

67,261

 

65,987

 

 


(1)         Includes $52.6 million of realized gains and $14.8 million of realized losses on commodity derivatives for the three months ended March 31, 2015 and 2014, respectively.

(2)         Includes $0.8 million, or $0.26 per Boe, and $1.5 million, or $0.59 per Boe, of non-cash expenses related to share-based compensation, respectively, for the three months ended March 31, 2015 and 2014.

 

8



 

Midstates Petroleum Company, Inc.

Statement of Stockholders’ Equity

(In thousands, except share amounts)

(Unaudited)

 

 

 

Series A
Preferred
Stock

 

Common Stock

 

Treasury Stock

 

Additional
Paid-in-
Capital

 

Retained
Deficit/
Accumulated
Loss

 

Total
Stockholders’
Equity

 

Balance as of December 31, 2014

 

$

3

 

$

704

 

$

(2,592

)

$

881,894

 

$

(414,147

)

$

465,862

 

Share-based compensation

 

 

20

 

 

1,283

 

 

1,303

 

Acquisition of treasury stock

 

 

 

(305

)

 

 

(305

)

Net loss

 

 

 

 

 

(193,554

)

(193,554

)

Balance as of March 31, 2015

 

$

3

 

$

724

 

$

(2,897

)

$

883,177

 

$

(607,701

)

$

273,306

 

 

9



 

Midstates Petroleum Company, Inc.

Consolidated Statement of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Three Months
Ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net loss

 

$

(193,554

)

$

(83,645

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

(Gains) losses on commodity derivative contracts — net

 

(21,372

)

22,673

 

Net cash received (paid) for commodity derivative contracts

 

52,608

 

(14,810

)

Asset retirement accretion

 

445

 

497

 

Depreciation, depletion, and amortization

 

58,428

 

66,901

 

Impairment in carrying value of oil and gas properties

 

174,667

 

86,471

 

Share-based compensation, net of amounts capitalized to oil and gas properties

 

801

 

1,541

 

Deferred income taxes

 

(9,041

)

(2,270

)

Amortization of deferred financing costs

 

1,869

 

2,386

 

Change in operating assets and liabilities:

 

 

 

 

 

Accounts receivable — oil and gas sales

 

27,572

 

(2,767

)

Accounts receivable — JIB and other

 

13,475

 

(16,093

)

Other current and noncurrent assets

 

(1,089

)

(3,972

)

Accounts payable

 

322

 

2,813

 

Accrued liabilities

 

8,106

 

37,170

 

Other

 

(220

)

537

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

113,017

 

$

97,432

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Investment in property and equipment

 

(111,167

)

(114,803

)

 

 

 

 

 

 

Net cash used in investing activities

 

$

(111,167

)

$

(114,803

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Deferred financing costs

 

(1,161

)

(495

)

Acquisition of treasury stock

 

(305

)

(649

)

 

 

 

 

 

 

Net cash used in financing activities

 

$

(1,466

)

$

(1,144

)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

384

 

(18,515

)

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

11,557

 

33,163

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

11,941

 

$

14,648

 

 

10



 

Midstates Petroleum Company, Inc.

Selected Financial and Operating Statistics and Capital Expenditure Data

(Unaudited)

 

 

 

For the Three Months Ended
March 31,

 

For the Three
Months
Ended December 31

 

 

 

2015

 

2014

 

2014

 

PRODUCTION DATA - Mississippian:

 

 

 

 

 

 

 

Oil (Boe/day)

 

10,675

 

6,081

 

10,060

 

Natural gas liquids (Boe/day)

 

5,367

 

3,497

 

4,809

 

Natural gas (Mcf/day)

 

62,933

 

40,816

 

61,025

 

Oil equivalents (MBoe)

 

2,388

 

1,474

 

2,304

 

Average daily production (Boe/day)

 

26,531

 

16,381

 

25,039

 

 

 

 

 

 

 

 

 

PRODUCTION DATA - Anadarko:

 

 

 

 

 

 

 

Oil (Boe/day)

 

3,028

 

4,343

 

3,343

 

Natural gas liquids (Boe/day)

 

1,240

 

1,693

 

1,703

 

Natural gas (Mcf/day)

 

12,734

 

14,040

 

13,749

 

Oil equivalents (MBoe)

 

575

 

754

 

675

 

Average daily production (Boe/day)

 

6,390

 

8,376

 

7,337

 

 

 

 

 

 

 

 

 

PRODUCTION DATA - Gulf Coast: (1)

 

 

 

 

 

 

 

Oil (Boe/day)

 

858

 

2,993

 

959

 

Natural gas liquids (Boe/day)

 

275

 

722

 

278

 

Natural gas (Mcf/day)

 

664

 

3,192

 

911

 

Oil equivalents (MBoe)

 

112

 

382

 

128

 

Average daily production (Boe/day)

 

1,243

 

4,247

 

1,388

 

 

 

 

 

 

 

 

 

PRODUCTION DATA - Combined:

 

 

 

 

 

 

 

Oil (Boe/day)

 

14,561

 

13,417

 

14,362

 

Natural gas liquids (Boe/day)

 

6,882

 

5,912

 

6,790

 

Natural gas (Mcf/day)

 

76,331

 

58,048

 

75,685

 

Oil equivalents (MBoe)

 

3,075

 

2,610

 

3,107

 

Average daily production (Boe/day)

 

34,164

 

29,004

 

33,764

 

 

 

 

 

 

 

 

 

AVERAGE SALES PRICES:

 

 

 

 

 

 

 

Oil, without realized derivatives (per Bbl)

 

$

45.22

 

$

96.25

 

$

70.94

 

Oil, with realized derivatives (per Bbl)

 

79.45

 

87.06

 

84.72

 

Natural gas liquids, without realized derivatives (per Bbl)

 

17.78

 

47.96

 

26.01

 

Natural gas liquids, with realized derivatives (per Bbl)

 

17.78

 

47.79

 

26.01

 

Natural gas, without realized derivatives (per Mcf)

 

2.79

 

4.86

 

3.48

 

Natural gas, with realized derivatives (per Mcf)

 

3.92

 

4.16

 

3.86

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES (PER BOE OF PRODUCTION)

 

 

 

 

 

 

 

Lease operating and workover

 

$

7.56

 

$

7.71

 

$

7.34

 

Gathering and transportation

 

1.12

 

1.09

 

1.19

 

Severance and other taxes

 

1.16

 

2.93

 

1.68

 

Asset retirement accretion

 

0.14

 

0.19

 

0.12

 

Depreciation, depletion, and amortization

 

19.00

 

25.63

 

18.95

 

Impairment of oil and gas properties

 

56.80

 

33.13

 

 

General and administrative (2)

 

3.79

 

4.48

 

4.42

 

Acquisition and transaction costs

 

 

0.05

 

0.08

 

Advisory fees

 

0.57

 

 

 

Other

 

0.03

 

0.13

 

0.59

 

 


(1)         Includes $0.8 million, or $0.26 per Boe, $1.5 million, or $0.59 per Boe, and $3.3 million, or $1.05 per Boe, of non-cash expenses related to share-based compensation, respectively, for the three months ended March 31, 2015 and 2014 and December 31, 2014, respectively.

 

11



 

Midstates Petroleum Company, Inc.

Summary of Commodity Derivative Contracts as of March 31, 2015

(including any new hedges entered into through May 5, 2015)

(Unaudited)

 

 

 

 

 

2015

 

 

 

 

 

Q2

 

Q3

 

Q4

 

Total

 

Oil

 

 

 

 

 

 

 

 

 

 

 

WTI Swaps

 

Volume (Bbls)

 

1,092,000

 

552,000

 

552,000

 

2,196,000

 

 

 

Volume (Bbl/d)

 

12,000

 

6,000

 

6,000

 

7,985

 

 

 

Price ($/Bbl)

 

$

90.58

 

$

85.51

 

$

85.53

 

$

88.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

Volume (Mmbtu)

 

4,550,000

 

4,600,000

 

4,600,000

 

13,750,000

 

 

 

Volume (Mmbtu/d)

 

50,000

 

50,000

 

50,000

 

50,000

 

 

 

Price ($/Mmbtu)

 

$

4.13

 

$

4.13

 

$

4.13

 

$

4.13

 

 

12



 

NON-GAAP FINANCIAL MEASURES

 

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as earnings before interest income, interest expense, income taxes, depreciation, depletion and amortization, property impairments, unrealized commodity derivative gains and losses and non-cash stock-based compensation expense. Adjusted EBITDA is not a measure of net income or cash flows as determined by United States generally accepted accounting principles, or GAAP.

 

The following tables present a reconciliation of the non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measures of net income (loss) and net cash provided by operating activities, respectively.

 

Midstates Petroleum Company, Inc.

Adjusted EBITDA

(In thousands)

(Unaudited)

 

 

 

For the Three Months
Ended March 31,

 

For the Three
Months
Ended December 31

 

 

 

2015

 

2014

 

2014

 

Adjusted EBITDA reconciliation to net loss:

 

 

 

 

 

 

 

Net income (loss)

 

$

(193,554

)

$

(83,645

)

$

128,075

 

Depreciation, depletion and amortization

 

58,428

 

66,901

 

58,851

 

Impairment of oil and gas properties

 

174,667

 

86,471

 

 

Loss on sale/impairment of inventory

 

97

 

330

 

771

 

(Gains) losses on commodity derivative contracts — net

 

(21,372

)

22,673

 

(142,351

)

Net cash (paid) received for commodity derivative contracts not designated as hedging instruments

 

52,608

 

(14,810

)

20,881

 

Income tax expense (benefit)

 

(9,041

)

(2,270

)

6,490

 

Interest income

 

(9

)

(10

)

(10

)

Interest expense, net of amounts capitalized

 

36,503

 

33,947

 

35,500

 

Asset retirement obligation accretion

 

445

 

497

 

371

 

Share-based compensation, net of amounts capitalized

 

801

 

1,541

 

3,260

 

Adjusted EBITDA

 

$

99,573

 

$

111,625

 

$

111,838

 

 

 

 

 

 

 

 

 

Adjusted EBITDA reconciliation to net cash provided by operating activities:

 

 

 

 

 

 

 

Net cash provided by operating activities

 

113,017

 

97,432

 

44,771

 

Changes in working capital (1) 

 

(48,069

)

(17,358

)

33,416

 

Interest income

 

(9

)

(10

)

(10

)

Interest expense, net of amounts capitalized and accrued but not paid

 

36,503

 

33,947

 

35,500

 

Amortization of deferred financing costs

 

(1,869

)

(2,386

)

(1,839

)

Adjusted EBITDA

 

$

99,573

 

$

111,625

 

$

111,838

 

 

 

 

 

 

 

 

 

Acquisition and transaction costs

 

 

128

 

235

 

Advisory fees

 

1,743

 

 

 

Adjusted EBITDA, before acquisition and transaction costs and advisory fees

 

$

101,316

 

$

111,753

 

$

112,073

 

 

 

 

 

 

 

 

 

Adjusted EBITDA, before acquisition and transaction costs and advisory fees, per Boe

 

$

32.95

 

$

42.82

 

$

36.07

 

 


(1)         Changes in working capital for all periods have been adjusted for the loss on sale of field equipment inventory and current taxes.

 

13



 

NON-GAAP FINANCIAL MEASURES

 

The following table provides information that the Company believes may be useful to investors who follow the practice of some industry analysts who adjust reported Company earnings to exclude certain non-cash items. Adjusted net income is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

 

The following table provides a reconciliation of net income (GAAP) to adjusted net income (non-GAAP) (unaudited and in thousands).

 

 

 

For the Three Months
Ended March 31,

 

For the Three Months
Ended December 31

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Net income (loss) - GAAP

 

$

(193,554

)

$

(83,645

)

$

128,075

 

Adjustments for certain non-cash items:

 

 

 

 

 

 

 

Unrealized mark-to-market (gains) losses on commodity derivative contracts

 

31,236

 

7,863

 

(121,470

)

Impairment on oil and gas properties

 

174,667

 

86,471

 

 

Acquisition and transaction costs

 

 

128

 

235

 

Advisory fees

 

1,743

 

 

 

 

 

 

 

 

 

 

 

Tax impact (1)

 

(9,189

)

(2,496

)

5,847

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) - non-GAAP

 

$

4,903

 

$

8,321

 

$

12,687

 

 


(1)         The tax impact is computed utilizing the Company’s effective federal and state income tax rates. The income tax rates for the three months ended March 31, 2015 was approximately 4.5%.

 

14



 

NON-GAAP FINANCIAL MEASURES

 

The following table provides information that the Company believes may be useful to investors who follow the practice of some industry analysts who adjust operating expenses to exclude certain non-cash items. Cash Operating Expenses is not a measure of operating expenses as determined by United States generally accepted accounting principles, or GAAP.

 

The following table provides a reconciliation of Operating Expenses (GAAP) to Cash Operating Expenses (non-GAAP) (unaudited and in thousands).

 

 

 

For the Three Months
Ended March 31,

 

For the Three Months
Ended December 31

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Operating Expenses - GAAP

 

$

277,299

 

$

196,640

 

$

106,715

 

Adjustments for certain non-cash items:

 

 

 

 

 

 

 

Asset retirement accretion

 

(445

)

(497

)

(371

)

Share-based compensation, net of amounts capitalized

 

(801

)

(1,541

)

(3,260

)

Depreciation, depletion, and amortization

 

(58,428

)

(66,901

)

(58,851

)

Impairment on oil and gas properties

 

(174,667

)

(86,471

)

 

Other

 

(97

)

(330

)

(771

)

 

 

 

 

 

 

 

 

Cash Operating Expenses - Non-GAAP (1)

 

$

42,861

 

$

40,900

 

$

43,462

 

Cash Operating Expenses - Non-GAAP, per Boe (1)

 

$

13.94

 

$

15.67

 

$

13.99

 

 


(1)         Cash operating expenses include lease operating and workover, gathering and transportation, severance and other taxes, cash portion of general and administrative expenses, and acquisition and transaction costs. During the three months ended March 31, 2015 and 2014, cash operating expenses include acquisition and transaction costs and advisory fees of $1.8 million ($0.57 per Boe) and $0.1 million ($0.05 per Boe), respectively. During the three months ended December 31, 2014, cash operating expenses include acquisition and transaction costs of $0.2 million ($0.08 per Boe).

 

15




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings