Upgrade to SI Premium - Free Trial

Form 8-K WildHorse Resource Devel For: Aug 07

August 7, 2018 4:16 PM

 

 

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): August 7, 2018

 

WildHorse Resource Development Corporation

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-37964

 

81-3470246

(State or other jurisdiction of
incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

9805 Katy Freeway, Suite 400

Houston, TX 77024

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (713) 568-4910

 

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:

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x

 

 

 



 

Item 2.02.                Results of Operations and Financial Condition.

 

A press release issued by WildHorse Resource Development Corporation (the “Company”) on August 7, 2018 regarding the Company’s financial and operational results for the quarter ended June 30, 2018 is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

Item 7.01.                Regulation FD Disclosure.

 

The information under Item 2.02 of this Current Report on Form 8-K, including the attached Exhibit 99.1, is being “furnished” pursuant to General Instruction B.2 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any Company filing, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

Item 9.01                   Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit
Number

 

Description

99.1

 

Press release dated August 7, 2018

 

1



 

SIGNATURES

 

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 hereunto duly authorized.

 

 

WILDHORSE RESOURCE DEVELOPMENT CORPORATION

 

 

 

 

 

 

By:

/s/ Kyle N. Roane

 

Name:

Kyle N. Roane

 

Title:

Executive Vice President, General Counsel and Corporate Secretary

 

Dated: August 7, 2018

 

2


Exhibit 99.1

 

News

For Immediate Release

 

WildHorse Resource Development Corporation Announces Second Quarter Results

 

HOUSTON, August 7, 2018 — WildHorse Resource Development Corporation (NYSE: WRD) announced today its operating and financial results for the three months ended June 30, 2018. Operational highlights from second quarter 2018 include:

 

·                  Increased average daily production by 107% to 46.7 Mboe/d for the second quarter 2018 compared to 22.6 Mboe/d for the second quarter 2017

·                  Brought online 28 gross (26.2 net) Eagle Ford wells in the second quarter of 2018

·                  Crude oil realizations in the second quarter of 2018 were 100% of WTI as a result of low differentials and favorable Louisiana Light Sweet (“LLS”) pricing

·                  The Irene/Inez/Lero Eagle Ford wells, located in Brazos County and previously announced in first quarter 2018, reached their average final peak IP-30(1) of 788 Boe/d (89% oil) on an average 6,404’ lateral

·                  The JRG C 1H, an Austin Chalk well in southern Burleson County brought online at the end of the first quarter, reached a peak IP-30(1) of 747 Boe/d (43% natural gas, 45% NGLs and 12% oil) on a 5,843’ lateral

 

Financial highlights from second quarter 2018 and other recent highlights include:

 

·                  Reported a Net Loss of $14.1 million for the second quarter 2018

·                  Reported a Net Loss available to common stockholders of $22.1 million or $0.22 per share for the second quarter 2018

 

·                  Reported Adjusted Net Income available to common stockholders(2) of $39.1 million or $0.39 per share for the second quarter 2018

·                  Reported Adjusted EBITDAX(2) of $161.5 million for the second quarter 2018

 

·                  Issued an additional $200 million of 6.875% Senior Notes due 2025 in April 2018

 

“In the second quarter, WRD delivered excellent results which were amplified by the strength of our takeaway capabilities and LLS pricing. We are currently on track to meet or exceed the midpoint of our annual guidance,” said Jay Graham, Chairman and Chief Executive Officer of WRD. “In addition, WRD is on schedule to start our in-field sand mine by the first quarter of 2019. We have received all of the necessary permits for the mine and are in the process of installing the plants and facilities. WRD is in an enviable position with our Gulf Coast location, access to premium markets,

 

1



 

and reduced well costs with the completion of our sand mine. We look forward to leveraging this unique position to drive full cycle returns and create value for our shareholders.”

 

Second Quarter 2018 Results

 

Net production was 46.7 Mboe/d for the second quarter 2018 compared to 22.6 Mboe/d for the second quarter 2017. Second quarter 2018 net production consisted of approximately 33.4 Mbbls/d oil, 6.0 Mboe/d NGLs, and 43.5 MMcf/d natural gas.

 

WRD reported a Net Loss of $14.1 million for the second quarter 2018. The Net Loss available to common stockholders was $22.1 million or $0.22 per share for the second quarter 2018. Earnings in the second quarter were impacted by a $13.8 million non-cash contribution to shareholder’s equity related to Natural Gas Partner’s distribution of WRD shares in May 2018, which is also recognized on the incentive unit compensation expense line of the income statement.

 

Adjusted Net Income available to common stockholders(2) for the second quarter 2018 was $39.1 million or $0.39 per share. WRD reported Adjusted EBITDAX(2) for the second quarter 2018 of $161.5 million compared to Adjusted EBITDAX(2) for the second quarter 2017 of $52.4 million.

 

Total revenues and other income for the second quarter 2018, excluding the impact of realized hedges, were $225.4 million compared to $70.2 million for the second quarter 2017. Total revenues were primarily higher as a result of increased production and higher commodity prices. Crude oil price realizations were 100% of WTI as a result of low transportation differential and favorable LLS pricing. Natural gas realizations were lower than previous quarters at 73% of Henry Hub as a result of the North Louisiana asset divestiture which had higher gas realizations. Also, in comparison to North Louisiana, the structure of WRD’s gas contracts in the Eagle Ford allocates a greater portion of gathering costs to revenue deductions rather than GP&T expenses following the new FASB revenue recognition standard (ASC 606, Revenue from Contracts with Customers).

 

Average realized prices for the quarter ending June 30, 2018 and 2017, before the effect of commodity derivatives, are presented below:

 

 

 

 

 

 

 

Percent

 

 

 

Q2’18

 

Q2’17

 

Change

 

Oil (per Bbl)

 

$

68.21

 

$

46.77

 

46

%

Natural Gas (per Mcf)

 

$

2.05

 

$

3.09

 

-34

%

NGL (per BbL)

 

$

17.59

 

$

16.59

 

6

%

Total (per Boe)

 

$

52.99

 

$

33.90

 

56

%

 

2



 

Average realized prices for the quarter ending June 30, 2018 and 2017, after the effect of commodity derivatives, are presented below:

 

 

 

 

 

 

 

Percent

 

 

 

Q2’18

 

Q2’17

 

Change

 

Oil (per Bbl)

 

$

57.49

 

$

49.80

 

15

%

Natural Gas (per Mcf)

 

$

2.02

 

$

3.07

 

-34

%

NGL (per BbL)

 

$

17.59

 

$

16.59

 

6

%

Total (per Boe)

 

$

45.30

 

$

35.54

 

27

%

 

Lease operating expense (“LOE”) for the second quarter 2018 was $12.1 million, or $2.84 per Boe, compared to $6.8 million, or $3.33 per Boe, for the second quarter 2017. The decline in LOE was the result of optimized chemicals usage and more favorable procurement and labor contracts.

 

Depletion, depreciation, and amortization (“DD&A”) for the second quarter 2018 was higher at $70.7 million or $16.64 per boe in comparison to $59.9 million or $12.70 per boe during the first quarter 2018. In the first quarter, DD&A for North Louisiana was accounted for until the execution of the definitive North Louisiana purchase and sale agreement on February 12, 2018. Due to this effect, DD&A on a boe basis was lower in the first quarter of 2018. In addition, the DD&A rate in the Eagle Ford was higher in the second quarter of 2018. As a result, higher second quarter DD&A negatively impacted our net income relative to expectations based on the first quarter DD&A rate.

 

Gathering, processing and transportation expense (“GP&T”) for the second quarter 2018 was $0.5 million, or $0.11 per Boe, compared to $1.9 million, or $0.95 per Boe, in the second quarter 2017. GP&T was significantly lower on a Boe basis due to the implementation of the new FASB revenue recognition standard ASC 606, effective as of January 1, 2018, and the sale of our North Louisiana assets. In addition, natural gas and NGL revenue realizations were also impacted under the new standard. For additional information, please see the appendix of this press release and the Management’s Discussion & Analysis section of WRD’s second quarter 2018 Form 10-Q for a reconciliation of GP&T and pricing realizations to the previous accounting convention.

 

Taxes other than income were $12.8 million for the second quarter 2018, or $3.01 per Boe, compared to $4.5 million, or $2.20 per Boe, for the second quarter 2017. Taxes other than income in the second quarter 2018 increased primarily due to higher price realizations and changes in the commodity mix.

 

General and administrative (“G&A”) expense for the second quarter 2018 was $12.9 million, or $3.04 per Boe, compared to $10.0 million, or $4.89 per Boe, for the second quarter 2017.

 

3



 

Reported G&A expense is net of $1.0 million due from Tanos Exploration for transitional services in connection with the purchase of the North Louisiana assets. During the second quarter 2018, G&A expense included $3.8 million, or $0.90 per Boe, of stock-based compensation expense and $0.1 million, or $0.03 per Boe, of acquisition related costs. Excluding acquisition related costs, cash G&A expense(2), which does not include stock-based compensation, was $9.0 million or $2.11 per Boe for the second quarter 2018.

 

Exploration expense was $4.4 million for the second quarter 2018 compared to $11.5 million for the second quarter 2017. Exploration expense in the second quarter reflects a decrease in seismic acquisition costs and abandonment costs.

 

Net interest expense during the second quarter 2018 was $14.0 million, including amortization of deferred financing fees of approximately $0.8 million. This compares to net interest expense during the second quarter 2017 of $6.6 million, including amortization of deferred financing fees of approximately $0.4 million. The increase in net interest expense is primarily the result of higher levels of indebtedness due to the issuance of additional senior notes in 2017 and April 2018.

 

Drilling and completion (“D&C”) capital expenditures totaled $233.3 million in the second quarter 2018 and $450.0 million for the first half of 2018 which is in line with WRD’s front-weighted capital budget program. Sand mine expenditures totaled $15.8 million in the second quarter 2018 and $25.1 million for the first half of 2018.

 


(1)         The initial production rates represent the peak average of the initial production rates for the applicable consecutive days of production.

(2)         Adjusted EBITDAX, Adjusted Net Income (Loss) available to common stockholders, Cash G&A, and net debt are financial measures not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Please see the reconciliation to the most comparable measures calculated in accordance with GAAP in the “Use of Non-GAAP Financial Measures” section of this press release.

 

4



 

Operational Update

 

WRD reported second quarter 2018 average daily production of 46.7 Mboe/d consisting of 72% oil, 15% natural gas, and 13% NGLs. WRD brought online a total of 28 gross (26.2 net) Eagle Ford wells and 5 Eagle Ford refracs in the second quarter 2018.

 

In the Eagle Ford, the Irene, Inez, and Lero wells, brought online late in the first quarter in Brazos County have reached their average final IP-30 rate(1) of 788 Boe/d (89% oil) on an average 6,404’ lateral.

 

In the Austin Chalk, the JRG C 1H, a well located in southern Burleson County brought online at the end of the first quarter, reached a peak IP-30(1) of 747 Boe/d (43% natural gas, 45% NGLs and 12% oil) on a 5,843’ lateral. WRD brought online no new Austin Chalk wells in the second quarter but expects to bring online four Austin Chalk wells in the third quarter or early fourth quarter of 2018 depending on timing.

 

Financial Update

 

In April 2018, WRD issued an additional $200 million of 6.875% Senior Notes due 2025. In addition, Moody’s increased WRD’s Long Term Corporate Family Rating to B2 with a positive outlook from B3 with a stable outlook during the second quarter of 2018. Total net debt(2) outstanding as of June 30, 2018 was $930 million, including $249 million of debt outstanding under WRD’s revolving credit facility, $700 million of Senior Notes due 2025, and $19 million in cash and cash equivalents. As of June 30, 2018, WRD’s liquidity was $820 million consisting of $19 million of cash and cash equivalents and $801 million of availability under its revolving credit facility. The next redetermination of the borrowing base utilizing mid-year 2018 reserves is scheduled for October 2018.

 

WRD’s net debt(2) to annualized second quarter 2018 Adjusted EBITDAX(2) ratio was 1.4 times. WRD continues to target a net debt(2) to quarterly annualized Adjusted EBITDAX(2) ratio below 2.0 times based on the mid-point of guidance. WRD expects the available borrowings under its revolving credit facility to provide sufficient liquidity to finance anticipated working capital and capital expenditure requirements.

 

5



 

Hedging Update

 

WRD utilizes its hedging program to mitigate financial risks and the effects of commodity price volatility. Total hedged production in the second quarter of 2018 was approximately 2.6 MMboe, or 62% of second quarter production of 4.2 MMboe. As of August 7, 2018, WRD had hedged approximately 65% of its remaining 2018 production on a barrel of oil equivalent basis (using the mid-point of WRD’s annual guidance range).

 

In the second quarter, WRD entered into additional natural gas contracts extending to 2020. Specifically, WRD hedged approximately 22.4 billion cubic feet of natural gas distributed across 2018 to 2020 at approximately $2.79 per Mcfe. In addition, during the second quarter, WRD added 3.4 MMbls of oil swaps out to 2020 and also added 1.9 MMbls of oil basis hedges on average locking in a LLS premium to WTI of approximately $3.01 per Bbl for the remainder of 2018. With a combination of puts and unhedged production, WRD maintains upside on approximately 52% of its remaining 2018 oil production.

 

The following table reflects WRD’s hedged volumes and corresponding weighted-average price, as of August 7, 2018.

 

 

 

Q3 - Q4 ‘18

 

2019

 

2020

 

 

 

 

 

 

 

 

 

Crude Oil Hedge Contracts:

 

 

 

 

 

 

 

Total crude oil volumes hedged (Bbl)

 

4,614,905

 

8,402,126

 

4,511,681

 

Volumes hedged (Bbl/d)

 

25,081

 

23,020

 

12,327

 

Total weighted-average price

 

$

51.53

 

$

54.32

 

$

53.49

 

Expected crude production hedged (3)

 

75

%

 

 

 

 

 

 

 

 

 

 

Natural Gas Hedge Contracts:

 

 

 

 

 

 

 

Total natural gas volumes hedged (MMbtu)

 

4,723,634

 

6,425,146

 

4,846,020

 

Volumes hedged (MMbtu/d)

 

25,672

 

17,603

 

13,240

 

Total weighted-average price

 

$

2.79

 

$

2.79

 

$

2.76

 

Expected gas production hedged (3)

 

86

%

 

 

 

 

 

 

 

 

 

 

Total Hedge Contracts:

 

 

 

 

 

 

 

Total hedged production (boe)

 

5,402,177

 

9,472,984

 

5,319,351

 

Volumes hedged (Boe/d)

 

29,360

 

25,953

 

14,534

 

Total weighted-average price ($/boe)

 

$

44.43

 

$

48.49

 

$

45.79

 

Expected total production hedged (3)

 

65

%

 

 

 

 

 

 

 

 

 

 

LLS Basis Swaps

 

 

 

 

 

 

 

Total crude oil volumes hedged (Bbl)

 

3,339,230

 

 

 

Volumes hedged (Bbl/d)

 

18,148

 

 

 

Total weighted-average price - WTI to LLS

 

$

3.02

 

 

 

Expected crude production hedged (3)

 

54

%

 

 

 


(3)         Using the mid-point of WRD’s 2018 guidance ranges.

 

6



 

Upcoming Conferences

 

Members of WRD’s management team intend to participate in the following upcoming investment conferences:

 

·                  EnerCom Oil & Gas Conference on August 20 – 21, 2018 (Denver, CO)

·                  Simmons European Energy Conference on August 28 – 29, 2018 (Gleneagles, Scotland)

·                  Seaport Global Chicago Energy Conference on August 28 – 29, 2018 (Chicago, IL)

·                  Barclays CEO Energy-Power Conference on September 4 – 5, 2018 (New York, NY)

·                  Johnson Rice 2018 Energy Conference on September 24 – 26, 2018 (New Orleans, LA)

 

Presentation materials for all conferences mentioned above will be available on WRD’s website at www.wildhorserd.com on or prior to the day of the respective presentation.

 

Quarterly Report on Form 10-Q

 

WRD’s financial statements and related footnotes will be available in its Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, which will be filed with the U.S. Securities and Exchange Commission (“SEC”) on or before August 9, 2018.

 

Conference Call and Webcast

 

WRD will host an investor conference call tomorrow morning, August 8, 2018 at 8 a.m. Central (9 a.m. Eastern) to discuss the second quarter 2018 operating and financial results. Interested parties are invited to participate on the call by dialing (877) 883-0383 (Conference ID: 9209183), or (412) 902-6506 for international calls, (Conference ID: 9209183) at least 15 minutes prior to the start of the call or via the internet at www.wildhorserd.com. A replay of the call will be available on WRD’s website or by phone at (877) 344-7529 (Conference ID: 10121205) for a seven-day period following the call.

 

About WildHorse Resource Development Corporation

 

WildHorse Resource Development Corporation is an independent oil and natural gas company focused on the acquisition, exploration, development and production of oil, natural gas and NGL properties primarily in the Eagle Ford Shale and Austin Chalk in East Texas. For more information, please visit our website at www.wildhorserd.com.

 

7



 

Cautionary Statements and Additional Disclosures

 

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as “anticipates,” “intends,” “will,” “plans,” “seeks,” “believes,” “estimates,” “could,” “expects” and similar references to future periods.  Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond WRD’s control. All statements, other than historical facts included in this press release, that address activities, events or developments that WRD expects or anticipates will or may occur in the future, including such things as WRD’s future capital expenditures (including the amount and nature thereof), business strategy and measures to implement strategy, future drilling locations and inventory, competitive strengths, goals, expansion and growth of WRD’s business and operations, plans, successful consummation and integration of acquisitions and other transactions, market conditions, references to future success, references to intentions as to future matters and other such matters are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Although WRD believes that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

 

WRD cautions you that these forward-looking statements are subject to risks and uncertainties, most of which are difficult to predict and many of which are beyond WRD’s control, incident to the exploration for and development, production, gathering and sale of natural gas and oil. These risks include, but are not limited to: commodity price volatility; inflation; lack of availability of drilling and production equipment and services; environmental risks; drilling and other operating risks; regulatory changes; the uncertainty inherent in estimating natural gas and oil reserves and in projecting future rates of production, cash flow and access to capital; and the timing of development expenditures. Information concerning these and other factors can be found in WRD’s filings with the SEC, including its Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this press release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by WRD will be realized, or even if realized, that they will have the expected consequences to or effects on WRD, its business or operations. WRD has no intention, and disclaims any obligation,

 

8



 

to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

 

Initial production rates are subject to decline over time and should not be regarded as reflective of sustained production levels.

 

Some of the above results are preliminary. Such preliminary results are based on the most current information available to management. As a result, WRD’s final results may vary from these preliminary estimates. Such variances may be material; accordingly, you should not place undue reliance on these preliminary estimates.

 

Cash General and Administrative Expenses per Boe

 

Our presentation of cash G&A expenses is a non-GAAP measure. We define cash G&A as total G&A determined in accordance with GAAP less non-cash equity compensation expenses, and we may express it on a per Boe basis. We report and provide guidance on cash G&A because we believe this measure is commonly used by management, analysts and investors as an indicator of cost management and operating efficiency on a comparable basis from period to period. In addition, management believes cash G&A is used by analysts and others in valuation, comparison and investment recommendations of companies in the oil and natural gas industry to allow for analysis of G&A spend without regard to stock-based compensation programs which can vary substantially from company to company. Cash G&A should not be considered as an alternative to, or more meaningful than, total G&A as determined in accordance with GAAP and may not be comparable to other similarly titled measures of other companies.

 

Management Locations

 

WRD has a total of 3,207 net horizontal drilling locations in the proved, probable, and possible categories as audited by CG&A, WRD’s third party engineers, which also includes 446 net locations that have been identified by WRD’s management. WRD identified those additional locations using the same methodology as those locations to which probable and possible reserves are attributed—by using existing geologic and engineering data from vertical production and seismic data. Of WRD’s total 3,207 net horizontal drilling locations, 2,761 lie within the geographic areas to which proved, probable and possible reserves are attributed by CG&A. The remaining 446 management identified net horizontal drilling locations are within geographic areas to which proved, probable or possible reserves are not attributed, but nonetheless are locations that WRD

 

9



 

has specifically identified based on its evaluation of applicable geologic and engineering data accrued over our multi-year historical drilling activities in the surrounding area. The management location count includes 110 net locations from the Lee County, TX acquisition which closed on March 1, 2018. The locations have been identified by WRD’s management based on its evaluation of applicable geologic and engineering data from historical drilling activities in the surrounding area. The locations on which WRD actually drills wells will ultimately depend upon the availability of capital, regulatory approvals, seasonal restrictions, oil and natural gas prices, costs, actual drilling results and other factors, and may differ from the locations currently identified.

 

Net Locations

 

CG&A

 

Management

 

Total

 

Dec. 31, 2017

 

Locations

 

Locations(4)

 

WRD Locations

 

Eagle Ford

 

2,708

 

445

 

3,154

 

Austin Chalk

 

53

 

0

 

53

 

Total Locations

 

2,761

 

446

 

3,207

 

 


(4)         Includes 110 net locations from the Lee County, TX acquisition which closed on March 1, 2018.

 

Use of Non-GAAP Financial Measures

 

This press release and accompanying schedules include the non-GAAP financial measures of Adjusted EBITDAX, Adjusted Net Income (Loss) available to common stockholders, Cash G&A, and Net Debt. The accompanying appendix and schedules provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. WRD’s non-GAAP financial measures should not be considered as alternatives to GAAP measures such as Net Income, operating income, net cash flows provided by operating activities or any other measure of financial performance calculated and presented in accordance with GAAP. WRD’s non-GAAP financial measures may not be comparable to similarly-titled measures of other companies because they may not calculate such measures in the same manner as WRD does.

 

10



 

WildHorse Resource Development Corporation

Statements of Condensed Consolidated Operations

 

 

 

For the Three Months

 

 

 

Ended June 30,

 

(Amounts in $000s except per share data)

 

2018

 

2017

 

Revenues and other income:

 

 

 

 

 

Oil sales

 

$

207,392

 

$

52,963

 

Natural gas sales

 

8,106

 

13,277

 

NGL sales

 

9,668

 

3,404

 

Other income

 

247

 

529

 

Total operating revenues and other income

 

225,413

 

70,173

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Lease operating expenses

 

12,088

 

6,837

 

Gathering, processing and transportation

 

476

 

1,942

 

Taxes other than income

 

12,779

 

4,509

 

Depreciation, depletion and amortization

 

70,694

 

33,229

 

General and administrative expenses

 

12,917

 

10,049

 

Exploration expense

 

4,369

 

11,504

 

Incentive unit compensation expense

 

13,776

 

 

(Gain) loss on sale of properties

 

(3,167

)

 

Other operating (income) expense

 

111

 

25

 

Total expenses

 

124,043

 

68,095

 

 

 

 

 

 

 

Income (loss) from operations

 

101,370

 

2,078

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

Interest expense

 

(14,002

)

(6,633

)

Debt extinguishment costs

 

 

 

Gain (loss) on derivative instruments

 

(110,805

)

46,116

 

Other income (expense)

 

(13

)

(2

)

Total other income (expense)

 

(124,820

)

39,481

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(23,450

)

41,559

 

Income tax benefit (expense)

 

9,356

 

(15,193

)

Net Income (loss)

 

(14,094

)

26,366

 

Preferred stock dividends

 

7,961

 

73

 

Undistributed earnings allocated to participating securities

 

 

387

 

Net income (loss) available to common stockholders

 

$

(22,055

)

$

25,906

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

Basic

 

$

(0.22

)

0.28

 

Diluted

 

$

(0.22

)

0.28

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

Basic

 

99,411

 

93,685

 

Diluted

 

99,411

 

93,685

 

 

11



 

WildHorse Resource Development Corporation

Statements of Condensed Consolidated Cash Flows

 

 

 

For the Three Months

 

 

 

Ended June 30,

 

(Amounts in $000s)

 

2018

 

2017

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net Income (Loss)

 

$

(14,094

)

$

26,366

 

Adjustments to reconcile net income (loss) to cash flows provided by operating activities

 

 

 

 

 

Depreciation, depletion and amortization

 

70,579

 

33,074

 

Accretion of asset retirement obligations

 

115

 

155

 

Impairments of unproved properties

 

4,359

 

9,980

 

Amortization of debt issuance costs

 

768

 

439

 

Accretion of senior note discount premium

 

(35

)

63

 

(Gain) loss on derivative instruments

 

110,805

 

(46,116

)

Cash settlements on derivative instruments

 

(29,508

)

2,076

 

Consideration paid to customers, net of amortization

 

(904

)

 

Deferred income tax expense (benefit)

 

(12,800

)

15,193

 

Non-cash incentive unit compensation expense

 

13,776

 

 

Amortization of equity awards

 

3,835

 

1,308

 

(Gain) loss on sale of properties

 

(3,167

)

 

Changes in operating assets and liabilities

 

29,809

 

1,677

 

Net cash provided by operating activities

 

173,538

 

44,215

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Net cash used in investing activities

 

(292,252

)

(699,543

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net cash provided by financing activities

 

130,836

 

576,619

 

 

 

 

 

 

 

Net change in cash, cash equivalents, and restricted cash

 

$

12,122

 

$

(78,709

)

Cash, cash equivalents and restricted cash, beginning of period

 

7,017

 

94,094

 

Cash, cash equivalents and restricted cash, end of period

 

$

19,139

 

$

15,385

 

 

WildHorse Resource Development Corporation

Operating Data

 

 

 

For the Three Months

 

 

 

Ended June 30,

 

 

 

2018

 

2017

 

Production volumes

 

 

 

 

 

Oil Sales (MBbls)

 

3,041

 

1,133

 

Natural Gas Sales (MMcf)

 

3,954

 

4,299

 

NGL Sales (MBbls)

 

550

 

205

 

Total (Mboe)

 

4,249

 

2,054

 

Total (Mboe/d)

 

46.7

 

22.6

 

 

 

 

 

 

 

Average unit costs per boe

 

 

 

 

 

Lease operating expense

 

$

2.84

 

$

3.33

 

Gathering, processing and transportation

 

$

0.11

 

$

0.95

 

Taxes other than income

 

$

3.01

 

$

2.20

 

General and administrative expenses

 

$

3.04

 

$

4.89

 

Cash General and administrative expenses

 

$

2.14

 

$

4.26

 

Acquisition-related expenses

 

$

0.03

 

$

1.07

 

 

12



 

WildHorse Resource Development Corporation

Condensed Consolidated Balance Sheets

 

 

 

June 30,

 

December 31,

 

(Amounts in $000s)

 

2018

 

2017

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

19,139

 

$

226

 

Accounts receivable, net

 

109,017

 

84,103

 

Derivative instruments

 

 

2,336

 

Prepaid expenses and other current assets

 

4,669

 

3,290

 

Total Current Assets

 

132,825

 

89,955

 

 

 

 

 

 

 

Property & equipment:

 

 

 

 

 

Oil and natural gas properties

 

3,007,462

 

2,999,728

 

Other property and equipment

 

53,124

 

53,003

 

Accumulated depreciation, depletion and impairment

 

(351,248

)

(368,245

)

Total property and equipment, net

 

2,709,338

 

2,684,486

 

 

 

 

 

 

 

Other noncurrent assets

 

 

 

 

 

Derivative instruments

 

491

 

86

 

Debt issuance costs

 

3,618

 

3,573

 

Other

 

13,256

 

 

Total Assets

 

$

2,859,528

 

$

2,778,100

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Accounts payable

 

$

65,710

 

$

53,005

 

Accrued liabilities

 

193,552

 

199,952

 

Short-term derivative instruments

 

107,206

 

58,074

 

Total Current Liabilities

 

366,468

 

311,031

 

 

 

 

 

 

 

Noncurrent Liabilities:

 

 

 

 

 

Long-term debt

 

935,609

 

770,596

 

Asset retirement obligations

 

7,518

 

14,467

 

Deferred tax liabilities

 

20,612

 

71,470

 

Derivative instruments

 

61,866

 

18,676

 

Other noncurrent liabilities

 

874

 

1,085

 

Total liabilities

 

1,392,947

 

1,187,325

 

 

 

 

 

 

 

Series A Perpetual Convertible Preferred Stock

 

447,726

 

445,483

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock

 

1,020

 

1,012

 

Additional paid-in capital

 

1,141,140

 

1,118,507

 

Accumulated earnings (deficit)

 

(123,305

)

25,773

 

Total stockholders’ equity

 

1,018,855

 

1,145,292

 

 

 

 

 

 

 

Total Liabilities & Equity

 

$

2,859,528

 

$

2,778,100

 

 

13



 

WildHorse Resource Development Corporation

Commodity Hedge Positions

 

The following table reflects WRD’s hedged volumes and corresponding weighted-average price, as of August 7, 2018:

 

 

 

Q3 - Q4 ‘18

 

2019

 

2020

 

Crude Oil Derivative Contracts:

 

 

 

 

 

 

 

Swap contracts:

 

 

 

 

 

 

 

Volume (Bbl)

 

2,958,527

 

6,652,369

 

4,511,681

 

Weighted-average fixed price

 

$

52.36

 

$

54.45

 

$

53.49

 

 

 

 

 

 

 

 

 

Deferred put options

 

 

 

 

 

 

 

Volume (Bbl)

 

1,656,378

 

1,749,757

 

 

Weighted-average floor price

 

$

50.04

 

$

53.83

 

 

Weighted-average put premium

 

$

(3.64

)

$

(5.43

)

 

 

 

 

 

 

 

 

 

LLS basis swaps

 

 

 

 

 

 

 

Volume (Bbl)

 

3,339,230

 

 

 

Weighted-average fixed price - WTI to LLS

 

$

3.02

 

 

 

 

 

 

 

 

 

 

 

Natural Gas Derivative Contracts:

 

 

 

 

 

 

 

Swap contracts:

 

 

 

 

 

 

 

Volume (MMBtu)

 

4,723,634

 

6,425,146

 

4,846,020

 

Weighted-average fixed price

 

$

2.79

 

$

2.79

 

$

2.76

 

 

Calculation of Adjusted EBITDAX:

 

We evaluate performance based on Adjusted EBITDAX. Adjusted EBITDAX is defined as Net Income (loss), plus interest expense; debt extinguishment costs; income tax expense; depreciation, depletion and amortization; impairment of goodwill and long-lived properties; accretion of asset retirement obligations; losses on commodity derivative contracts and cash settlements received; losses on sale of properties; stock-based compensation; incentive-based compensation expenses; exploration costs; provision for environmental remediation; transaction related costs; IPO related expenses; the North Louisiana settlement, and other non-routine items, less interest income; income tax; unrealized gains/losses on commodity derivative contracts and cash settlements paid; gains on sale of assets and other non-routine items. The following table presents WRD’s information for the periods indicated:

 

14



 

Adjusted EBITDAX

 

 

 

For the Three Months

 

 

 

Ended June 30,

 

(Amounts in $000s)

 

2018

 

2017

 

Net Income (Loss)

 

$

(14,094

)

$

26,366

 

Add (Deduct):

 

 

 

 

 

Interest expense, net

 

14,002

 

6,633

 

Income tax (benefit) expense

 

(9,356

)

15,193

 

Depreciation, depletion and amortization

 

70,694

 

33,229

 

Exploration expense

 

4,369

 

11,504

 

(Gain) loss on derivative instruments

 

110,805

 

(46,116

)

Cash settlements received / (paid) on commodity derivatives

 

(29,508

)

2,076

 

Stock-based compensation

 

3,835

 

1,308

 

Incentive unit compensation

 

13,776

 

 

Acquisition related costs

 

129

 

2,199

 

Gain on sale of North Louisiana disposal group

 

(3,167

)

 

Debt Extinguishment costs

 

 

 

Adjusted EBITDAX

 

$

161,485

 

$

52,392

 

 

Calculation of Adjusted Net Income (Loss) Available to Common Stockholders:

 

Adjusted Net Income (Loss) available to common stockholders is a supplemental non-GAAP financial measure that is used by external users of WRD’s financial statements. We define Adjusted Net Income (Loss) available to common stockholders as Net Income (Loss) available to common stockholders excluding the impact of certain items including gains or losses on commodity derivative instruments not yet settled, gains or losses on sales of properties, debt extinguishment costs, stock-based compensation, incentive-unit compensation expense, impairment-related expenses, the tax benefit related to the Tax Cuts and Jobs Act, the North Louisiana settlement, and the tax effects related to these adjustments. We believe Adjusted Net Income (Loss) available to common stockholders is useful to investors because it provides readers with a more meaningful measure of our profitability before recording certain items for which the timing or amount cannot be reasonably determined. However, this measure is provided in addition to, not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP. The following table provides a reconciliation of Net Income (Loss) available to common stockholders as determined in accordance with GAAP to Adjusted Net Income (Loss) available to common stockholders for the periods indicated:

 

15



 

Adjusted Net Income (Loss) available to common stockholders

 

 

 

For the Three Months

 

 

 

Ended June 30, 2018

 

 

 

(Amounts in $000s)

 

(Basic / Diluted EPS)

 

 

 

 

 

 

 

Net Income (Loss) available to common stockholders

 

$

(22,055

)

$

(0.22

)

 

 

 

 

 

 

Add (Deduct)

 

 

 

 

 

(Gain) loss on derivative instruments

 

110,805

 

1.11

 

Cash settlements received / (paid) on commodity derivatives

 

(29,508

)

(0.30

)

Stock-based compensation

 

3,835

 

0.04

 

Impairment of oil and gas properties

 

 

 

Incentive unit compensation expense

 

13,776

 

0.14

 

Gain on sale of North Louisiana disposal group

 

(3,167

)

(0.03

)

Debt extinguishment costs

 

 

 

Adjusted income (loss) before tax effect

 

73,686

 

0.74

 

Tax effect related to adjustments

 

(20,929

)

(0.21

)

Adjusted income (loss) after tax effect

 

52,757

 

0.53

 

Preferred stock dividend

 

7,961

 

0.08

 

Undistributed earnings allocated to participating securities

 

 

 

Adjusted net income (loss)

 

60,718

 

0.61

 

Preferred stock dividend

 

(7,961

)

(0.08

)

Undistributed adjusted earnings allocated to participating securities

 

(13,615

)

(0.14

)

Adjusted net income (loss) available to common shareholders

 

$

39,142

 

$

0.39

 

 

 

 

 

 

 

Weighted average basic and diluted shares outstanding

 

99,411

 

 

 

 

Calculation of Net Debt:

 

Net Debt is a supplemental non-GAAP financial measure that is used by external users of WRD’s financial statements. We define Net Debt as total debt minus cash and cash equivalents. We believe Net Debt is useful to investors because it provides readers with a more meaningful measure of our outstanding indebtedness. However, this measure is provided in addition to, not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP.

 

GP&T and Revenue Recognition Reconciliation — Second Quarter 2018

 

The table below reconciles revenue and gathering, processing and transportation expense to the reporting convention prior to the implementation of the new FASB revenue recognition standard on January 1, 2018 (ASC 606, Revenue from Contracts with Customers). For additional information on the GP&T reconciliation and the new revenue recognition standard, see the Management’s Discussion & Analysis section of WRD’s second quarter 2018 10-Q to be filed on or before August 9, 2018.

 

16



 

 

 

Prior Reporting

 

Variance

 

New FASB Revenue
Recognition Standard

 

Guidance
(prior reporting}

 

Revenues:

 

 

 

 

 

 

 

 

 

Gas revenue

 

$

9,540

 

$

(1,434

)

$

8,106

 

 

 

NGL revenue

 

$

12,193

 

$

(2,525

)

$

9,668

 

 

 

Other Income

 

$

304

 

$

(57

)

$

247

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas price realization (% of Henry Hub)

 

86

%

-13

%

73

%

90% - 94%

 

NGL price realization (% of WTI)

 

33

%

-7

%

26

%

33% - 37%

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

12,395

 

$

(307

)

$

12,088

 

 

 

GP&T expense

 

$

4,022

 

$

(3,546

)

$

476

 

 

 

Depreciation, depletion, and amortization

 

$

70,849

 

$

(155

)

$

70,694

 

 

 

Other operating (income) expense

 

$

282

 

$

(171

)

$

111

 

 

 

 

 

 

 

 

 

 

 

 

 

GP&T per boe

 

$

0.95

 

$

(0.84

)

$

0.11

 

$1.10 - $1.40

 

 

Contact:

 

WildHorse Resource Development Corporation

Pearce Hammond, CFA (713) 255-7094

Vice President, Investor Relations

[email protected]

 

17


Categories

SEC Filings