Upgrade to SI Premium - Free Trial

Form 8-K Approach Resources Inc For: Nov 08

November 8, 2018 5:10 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)

November 8, 2018

 

APPROACH RESOURCES INC.

(Exact name of registrant as specified in its charter)

 

Delaware 

001-33801

51-0424817

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

 

 

One Ridgmar Centre

6500 West Freeway, Suite 800

Fort Worth, Texas 

 

 

 

76116

(Address of principal executive offices)

 

(Zip Code)

 

(817) 989-9000

(Registrant’s telephone number, including area code)

 

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):

 

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

 

 

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

 

 

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

 

 

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 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 

 

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. 



 

Item 2.02  Results of Operations and Financial Condition.

 

On November 8, 2018, Approach Resources Inc. (the “Company”) issued a press release announcing financial and operational results for the three and nine months ended September 30, 2018 (the “Press Release”). A copy of the Press Release is furnished herewith as Exhibit 99.1.

 

Item 7.01  Regulation FD Disclosure.

 

On November 8, 2018, the Company issued the Press Release discussed above in Item 2.02 of this current report on Form 8-K.  A copy of the Press Release is furnished herewith as Exhibit 99.1.

 

On November 8, 2018, the Company posted a presentation titled “Approach Resources Inc. – Third Quarter 2018 Results” under the “Investors – Events and Presentations” section of the Company’s website, www.approachresources.com.

 

Item 9.01  Financial Statements and Exhibits.

 

(d)  Exhibits.

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated November 8, 2018.

 

In accordance with General Instruction B.2 of Form 8-K, the information in sections 2.02 and 7.01 of this current report on Form 8-K, including the attached, referenced exhibits, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any registration statement or other filing under the Securities Act of 1933, as amended, except as otherwise expressly stated in such filing.

 


2


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.

 

 

Approach Resources Inc.

 

 

 

By:

 

/s/ Josh E. Dazey

 

 

Josh E. Dazey

 

 

Vice President – General Counsel

 

Date:  November 8, 2018

 

 

 

3

Exhibit 99.1

News Release

 

For Immediate Release

November 8, 2018

 

Disciplined Execution Drives Approach Resources Third Quarter 2018 Results

 

Fort Worth, Texas, November 8, 2018 – Approach Resources Inc. (NASDAQ: AREX) today reported third quarter 2018 financial and operational results.

 

Financial and operational highlights for third quarter 2018

 

 

Drilled six wells and completed two horizontal Wolfcamp wells

 

Production of 1,043 MBoe or 11.3 MBoe/day

 

Revenues of $32.6 million, a 27% increase over prior year quarter

 

Generated $4.5 million of operating income

 

Net loss was $4.3 million or $0.05 per diluted share, and adjusted net loss (non-GAAP) was $4.2 million or $0.04 per diluted share

 

Generated $16.5 million of EBITDAX (non-GAAP), a 19% increase over prior year quarter

 

Improved unhedged cash margin per Boe (non-GAAP) to $18.88 per Boe, 40% over the prior year quarter

 

Adjusted net loss, EBITDAX and unhedged cash margin are non-GAAP measures. See “Supplemental Non-GAAP Financial and Other Measures” below for our definitions and reconciliations of adjusted net loss, EBITDAX to net loss and unhedged cash margin.

 

 

Management Comment

 

Ross Craft, Approach’s Chairman and CEO, commented, “I am pleased with our execution during the first nine months of the year relative to commodity prices and basin dynamics. This quarter we delivered revenue, earnings and EBITDAX growth.  The strengthened price in oil and NGLs and expiration of legacy hedges, combined with a disciplined focus on controlling costs, drove $4.5 million of operating income.  We drilled six horizontal wells, fulfilling our 2018 drilling program ahead of schedule. In addition, we completed two wells in the second half of the quarter and maintained our industry leading drilling and completion cost average of $4.6 million per well.

 

“Despite improved oil and NGL prices, the extreme WAHA natural gas price discount in the Permian Basin has persisted.  In light of this, we elected to defer several third quarter completions and reschedule planned fourth quarter completions.  We understand that the market often demands production growth under any circumstances, but we believe growth for the sake of growth is shortsighted.  We have a healthy inventory of drilled but uncompleted wells, positioning us to accelerate activity in 2019, when we expect the basin gas differentials to improve.  In the meantime, we will stay focused on delivering a strengthened balance sheet and on disciplined and profitable execution.”

 


 

INVESTOR CONTACT

Suzanne Ogle

Vice President – Investor Relations & Corporate Communications

[email protected]

817.989.9000

 

APPROACH RESOURCES INC.

One Ridgmar Centre

6500 West Freeway, Suite 800

Fort Worth, Texas 76116

www.approachresources.com

 


 

Third Quarter 2018 Results

 

Production for third quarter 2018 totaled 1,043 Mboe, or 11.3 MBoe/d, made up of 26% oil, 36% NGLs and 38% natural gas.  Average realized commodity prices for third quarter 2018, before the effect of commodity derivatives, were $67.28 per Bbl of oil, $28.38 per Bbl of NGLs and $1.59 per Mcf of natural gas.  Our average realized price, including the effect of commodity derivatives, was $28.17 per Boe for third quarter 2018.

 

Net loss for third quarter 2018 was $4.3 million, or $0.05 per diluted share, on revenues of $32.6 million.  Excluding the decrease in the fair value of our commodity derivatives of $0.1 million, adjusted net loss (non-GAAP) for third quarter 2018 was $4.2 million, or $0.04 per diluted share.  EBITDAX (non-GAAP) for third quarter 2018 was $16.5 million.  See “Supplemental Non-GAAP Financial and Other Measures” below for our reconciliation of adjusted net loss and EBITDAX to net loss.

 

Lease operating expense ("LOE") averaged $5.57 per Boe.  LOE in the third quarter included strategic spending on certain workovers and maintenance and we expect LOE to decrease in the fourth quarter.  Production and ad valorem taxes averaged $2.03 per Boe, or 6.5% of oil, NGL and gas sales.  Total general and administrative (“G&A”) costs averaged $5.35 per Boe, including cash G&A costs of $4.73 per Boe.  Depletion, depreciation and amortization expense averaged $13.90 per Boe.  Interest expense totaled $6.5 million.

 

Operations Update

 

In the third quarter we drilled six horizontal Wolfcamp wells: four in the A bench, one in the B bench and one in the C bench.  During the second half of the third quarter we completed two horizontal Wolfcamp wells, both in Project Pangea. Of the completed wells, one well was in the B bench and one well was in the C bench.  At September 30, 2018, we had seven horizontal wells waiting on completion.

 

As noted above, in light of the extreme WAHA gas discount in the basin, we deferred third quarter completions and rescheduled fourth quarter completions to preserve capital until basin gas differentials show signs of improvement.  We now expect full year capital expenses to be $47 million, or 21% below the mid-point of prior guidance, and full year production to be approximately 4,100 MBoe, or 6% below the mid-point of prior guidance.

 

Capital expenditures incurred during third quarter 2018 totaled $19.3 million, consisting of $17 million for drilling and completion activities, $2.2 million for infrastructure projects and equipment and $0.1 million for lease acquisitions and extensions.  For the nine months ended September 30, 2018, our capital expenditures totaled $46.5 million, consisting of $40.6 million for drilling and completion activities, $5.5 million for infrastructure projects and equipment and $0.4 million for lease acquisitions.  

 

 

Liquidity Update

 

At September 30, 2018, we had a $1 billion revolving credit facility in place, with a borrowing base and lender commitment amount of $325 million, and liquidity of $29.2 million.  See “Supplemental Non-GAAP Financial and Other Measures” below for our definition and calculation of liquidity.


 

 

2

 

 

 


Commodity Derivatives Update

 

We enter into commodity derivatives positions to reduce the risk of commodity price fluctuations.  The table below is a summary of our current derivatives positions.

 

Commodity and Period

 

Contract

Type

 

Volume Transacted

 

Contract Price

Crude Oil

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

300 Bbls/day

 

$50.00/Bbl

October 2018 – December 2019

 

Collar

 

500 Bbls/day

 

$65.00/Bbl - $71.00/Bbl

 

 

 

 

 

 

 

CMA Roll

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

2,000 Bbls/day

 

$0.66/Bbl

 

 

 

 

 

 

 

Natural Gas

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

200,000 MMBtu/month

 

$3.085/MMBtu

October 2018 – December 2018

 

Swap

 

250,000 MMBtu/month

 

$3.084/MMBtu

 

 

 

 

 

 

 

NGLs (C2 - Ethane)

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

1,000 Bbls/day

 

$11.424/Bbl

October 2018 – December 2018

 

Swap

 

400 Bbls/day

 

$14.70/Bbl

January 2019 – March 2019

 

Swap

 

900 Bbls/day

 

$14.123/Bbl

NGLs (C3 - Propane)

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

600 Bbls/day

 

$32.991/Bbl

October 2018 – December 2018

 

Swap

 

400 Bbls/day

 

$40.74/Bbl

October 2018 – June 2019

 

Swap

 

75 Bbls/day

 

$42.00/Bbl

January 2019 – March 2019

 

Swap

 

600 Bbls/day

 

$35.165/Bbl

NGLs (IC4 - Isobutane)

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

50 Bbls/day

 

$38.262/Bbl

NGLs (NC4 - Butane)

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

200 Bbls/day

 

$38.22/Bbl

January 2019 – March 2019

 

Swap

 

200 Bbls/day

 

$38.63/Bbl

NGLs (C5 - Pentane)

 

 

 

 

 

 

October 2018 – December 2018

 

Swap

 

200 Bbls/day

 

$56.364/Bbl

January 2019 – December 2019

 

Swap

 

100 Bbls/day

 

$65.10/Bbl

January 2019 – December 2019

 

Swap

 

100 Bbls/day

 

$65.31/Bbl

 


 

 

3

 

 

 


Conference Call Information and Summary Presentation

 

The Company will host a conference call on November 9, 2018, at 10:00 AM CT (11:00 AM ET) to discuss third quarter 2018 financial and operating results.

 

Those wishing to listen to the conference call, may do so by visiting the Events and Presentations page under the Investor Relations section of the Company’s website, www.approachresources.com, or by phone:

 

Conference ID  

3063487

Participant Toll-Free Dial-In Number:

(844) 884-9950

Participant International Dial-In Number:

(661) 378-9660

 

A replay of the call will be available on the Company’s website or by dialing:

 

Replay Toll-Free:

(855) 859-2056

Replay International:

(404) 537-3406

Conference ID:  

3063487

 

 

 

 

In addition, a third quarter 2018 summary presentation, including updated guidance, will be available on the Company’s website.

 

 

About Approach Resources

 

Approach Resources Inc. is an independent energy company focused on the exploration, development, production and acquisition of unconventional oil and natural gas reserves in the Midland Basin of the greater Permian Basin in West Texas.  For more information about the Company, please visit www.approachresources.com.  Please note that the Company routinely posts important information about the Company under the Investor Relations section of its website.

 

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, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include expectations of anticipated financial and operating results.  These statements are based on certain assumptions made by the Company based on management’s experience, perception of historical trends and technical analyses, current conditions, anticipated future developments and other factors believed to be appropriate and reasonable by management. When used in this press release, the words “will,” “potential,” “believe,” “estimate,” “intend,” “expect,” “may,” “should,” “anticipate,” “could,” “plan,” “predict,” “project,” “profile,” “model” or their negatives, other similar expressions or the statements that include those words, are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Such statements are subject to a number of assumptions, risks and uncertainties, 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. Further information on such assumptions, risks and uncertainties is available in the Company’s

 

 

4

 

 

 


Securities and Exchange Commission (“SEC”) filings.  The Company’s SEC filings are available on the Company’s website at www.approachresources.com.  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.

 

 

5

 

 

 


UNAUDITED RESULTS OF OPERATIONS

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

18,075

 

 

$

12,464

 

 

$

52,524

 

 

$

38,666

 

NGLs

 

 

10,690

 

 

 

7,093

 

 

 

26,874

 

 

 

19,172

 

Gas

 

 

3,797

 

 

 

6,051

 

 

 

12,262

 

 

 

19,094

 

Total oil, NGLs and gas sales

 

 

32,562

 

 

 

25,608

 

 

 

91,660

 

 

 

76,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (payment) receipt on derivative settlements

 

 

(3,172

)

 

 

(523

)

 

 

(6,685

)

 

 

(1,481

)

Total oil, NGLs and gas sales including derivative impact

 

$

29,390

 

 

$

25,085

 

 

$

84,975

 

 

$

75,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

 

269

 

 

 

278

 

 

 

819

 

 

 

837

 

NGLs (MBbls)

 

 

377

 

 

 

374

 

 

 

1,105

 

 

 

1,109

 

Gas (MMcf)

 

 

2,388

 

 

 

2,455

 

 

 

7,168

 

 

 

7,331

 

Total (MBoe)

 

 

1,043

 

 

 

1,061

 

 

 

3,119

 

 

 

3,168

 

Total (MBoe/d)

 

 

11.3

 

 

 

11.5

 

 

 

11.4

 

 

 

11.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

 

$

67.28

 

 

$

44.91

 

 

$

64.13

 

 

$

46.19

 

NGLs (per Bbl)

 

 

28.38

 

 

 

18.96

 

 

 

24.31

 

 

 

17.28

 

Gas (per Mcf)

 

 

1.59

 

 

 

2.46

 

 

 

1.71

 

 

 

2.60

 

Total (per Boe)

 

 

31.21

 

 

 

24.14

 

 

 

29.39

 

 

 

24.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (payment) receipt on derivative settlements (per Boe)

 

 

(3.04

)

 

 

(0.49

)

 

 

(2.14

)

 

 

(0.47

)

Total including derivative impact (per Boe)

 

$

28.17

 

 

$

23.65

 

 

$

27.25

 

 

$

23.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses (per Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

5.57

 

 

$

4.16

 

 

$

5.17

 

 

$

4.05

 

Production and ad valorem taxes

 

 

2.03

 

 

 

1.71

 

 

 

2.30

 

 

 

2.03

 

Exploration

 

 

 

 

 

0.09

 

 

 

 

 

 

1.03

 

General and administrative (1)

 

 

5.35

 

 

 

6.00

 

 

 

5.84

 

 

 

5.95

 

Depletion, depreciation and amortization

 

 

13.90

 

 

 

15.88

 

 

 

15.08

 

 

 

17.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Below is a summary of general and administrative expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative - cash component

 

$

4.73

 

 

$

4.75

 

 

$

5.16

 

 

$

4.84

 

General and administrative - noncash component (share-based compensation)

 

 

0.62

 

 

 

1.25

 

 

 

0.68

 

 

$

1.11

 

 


 

 

6

 

 

 


APPROACH RESOURCES INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except shares and per-share amounts)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, NGLs and gas sales

 

$

32,562

 

 

$

25,608

 

 

$

91,660

 

 

$

76,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

 

5,816

 

 

 

4,418

 

 

 

16,116

 

 

 

12,826

 

Production and ad valorem taxes

 

 

2,120

 

 

 

1,816

 

 

 

7,189

 

 

 

6,425

 

Exploration

 

 

6

 

 

 

100

 

 

 

9

 

 

 

3,251

 

General and administrative (1)

 

 

5,576

 

 

 

6,366

 

 

 

18,229

 

 

 

18,842

 

Depletion, depreciation and amortization

 

 

14,500

 

 

 

16,843

 

 

 

47,029

 

 

 

54,348

 

Total expenses

 

 

28,018

 

 

 

29,543

 

 

 

88,572

 

 

 

95,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

4,544

 

 

 

(3,935

)

 

 

3,088

 

 

 

(18,760

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(6,452

)

 

 

(5,304

)

 

 

(18,522

)

 

 

(15,683

)

Gain on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

5,053

 

Commodity derivative (loss) gain

 

 

(3,256

)

 

 

(3,560

)

 

 

(10,068

)

 

 

1,115

 

Other (expense) income

 

 

(18

)

 

 

29

 

 

 

(30

)

 

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAX (BENEFIT) PROVISION

 

 

(5,182

)

 

 

(12,770

)

 

 

(25,532

)

 

 

(28,243

)

INCOME TAX (BENEFIT) PROVISION

 

 

(921

)

 

 

(4,258

)

 

 

(4,753

)

 

 

129,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(4,261

)

 

$

(8,512

)

 

$

(20,779

)

 

$

(158,176

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05

)

 

$

(0.10

)

 

$

(0.22

)

 

$

(1.95

)

Diluted

 

$

(0.05

)

 

$

(0.10

)

 

$

(0.22

)

 

$

(1.95

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

94,486,395

 

 

 

86,501,242

 

 

 

94,527,831

 

 

 

81,142,672

 

Diluted

 

 

94,486,395

 

 

 

86,501,242

 

 

 

94,527,831

 

 

 

81,142,672

 

(1)  Includes non-cash share-based compensation expense as follows:

 

 

640

 

 

 

1,330

 

 

 

2,124

 

 

 

3,518

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 


Unaudited Consolidated Balance Sheet Data

(in thousands)

 

September 30, 2018

 

 

December 31, 2017

 

Cash and cash equivalents

 

$

22

 

 

$

21

 

Other current assets

 

 

14,474

 

 

 

16,679

 

Property and equipment, net, successful efforts method

 

 

1,082,845

 

 

 

1,082,876

 

Total assets

 

$

1,097,341

 

 

$

1,099,576

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

41,252

 

 

$

25,067

 

Long-term debt (1)

 

 

378,732

 

 

 

373,460

 

Deferred income taxes

 

 

77,361

 

 

 

82,102

 

Other long-term liabilities

 

 

12,201

 

 

 

11,531

 

Stockholders' equity

 

 

587,795

 

 

 

607,416

 

Total liabilities and stockholders' equity

 

$

1,097,341

 

 

$

1,099,576

 

 

 

 

 

 

 

 

 

 

(1) Long-term debt at September 30, 2018, is comprised of $85.2 million in 7% senior notes due 2021 and $295.5 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $0.8 million and $1.2 million, respectively. Long-term debt at December 31, 2017, is comprised of $85.2 million in 7% senior notes due 2021 and $291 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $1.1 million and $1.7 million, respectively.

 

 

Supplemental Non-GAAP Financial and Other Measures

 

This release contains certain financial measures that are non-GAAP measures.  We have provided reconciliations below of the non-GAAP financial measures to the most directly comparable GAAP financial measures and on the Non-GAAP Financial Information page in the Investor Relations section of our website at www.approachresources.com.  

 

Adjusted Net Loss

 

This release contains the non-GAAP financial measures adjusted net loss and adjusted net loss per diluted share, which exclude (1) non-cash fair value loss (gain) on derivatives, (2) gain on debt extinguishment, (3) write-off of deferred tax assets, (4) tax effect and other discrete tax items. The amounts included in the calculation of adjusted net loss and adjusted net loss per diluted share below were computed in accordance with GAAP. We believe adjusted net loss and adjusted net loss per diluted share are useful to investors because they provide readers with a meaningful measure of our profitability before recording certain items whose timing or amount cannot be reasonably determined. However, these measures are provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.

 

The table below provides a reconciliation of adjusted net loss to net loss for the three and nine months ended September 30, 2018 and 2017 (in thousands, except per-share amounts).

 

 

 

8

 

 

 


 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net Loss

 

$

(4,261

)

 

$

(8,512

)

 

$

(20,779

)

 

$

(158,176

)

Adjustments for certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash fair value loss (gain) on derivatives

 

 

84

 

 

 

3,037

 

 

 

3,383

 

 

 

(2,596

)

Gain on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(5,053

)

Write-off of deferred tax assets

 

 

 

 

 

 

 

 

 

 

 

139,090

 

Tax effect and other discrete tax items (1)

 

 

(17

)

 

 

(1,055

)

 

 

(640

)

 

 

2,997

 

Adjusted net loss

 

$

(4,194

)

 

$

(6,530

)

 

$

(18,036

)

 

$

(23,738

)

Adjusted net loss per diluted share

 

$

(0.04

)

 

$

(0.08

)

 

$

(0.19

)

 

$

(0.29

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The estimated income tax impacts on adjustments to net loss are computed based upon a statutory rate of 21% and 35%, for the three and nine months ended September 30, 2018, and three and nine months ended September 30, 2017, respectively. Additionally, this includes the tax impact of a tax shortfall related to share-based compensation of $8,000, $0.3 million, and $70,000, for the three months ended September 30, 2017, nine months ended September 30, 2017, and nine months ended September 30, 2018, respectively.

 

 

 

EBITDAX

 

We define EBITDAX as net loss, plus (1) exploration expense, (2) depletion, depreciation and amortization expense, (3) share-based compensation expense, (4) non-cash fair value loss (gain) on derivatives, (5) gain on debt extinguishment, (6) interest expense, net, and (7) income tax (benefit) provision. EBITDAX is not a measure of net income or cash flow as determined by GAAP. The amounts included in the calculation of EBITDAX were computed in accordance with GAAP. EBITDAX is presented herein and reconciled to the GAAP measure of net loss because of its wide acceptance by the investment community as a financial indicator of a company's ability to internally fund development and exploration activities. This measure is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

The table below provides a reconciliation of EBITDAX to net loss for the three and nine months ended September 30, 2018 and 2017 (in thousands).

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net Loss

 

$

(4,261

)

 

$

(8,512

)

 

$

(20,779

)

 

$

(158,176

)

Exploration

 

 

6

 

 

 

100

 

 

 

9

 

 

 

3,251

 

Depletion, depreciation and amortization

 

 

14,500

 

 

 

16,843

 

 

 

47,029

 

 

 

54,348

 

Share-based compensation

 

 

640

 

 

 

1,330

 

 

 

2,124

 

 

 

3,518

 

Non-cash fair value loss (gain) on derivatives

 

 

84

 

 

 

3,037

 

 

 

3,383

 

 

 

(2,596

)

Gain on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(5,053

)

Interest expense, net

 

 

6,452

 

 

 

5,304

 

 

 

18,522

 

 

 

15,683

 

Income tax (benefit) provision

 

 

(921

)

 

 

(4,258

)

 

 

(4,753

)

 

 

129,933

 

EBITDAX

 

$

16,500

 

 

$

13,844

 

 

$

45,535

 

 

$

40,908

 

 

 

 


 

 

9

 

 

 


Unhedged Cash Margin and Cash Operating Expenses

 

We define unhedged cash margin as revenue, less cash operating expenses. We define cash operating expenses as operating expenses, excluding (1) exploration expense, (2) depletion, depreciation and amortization expense, and (3) share-based compensation expense. Unhedged cash margin and cash operating expenses are not measures of operating income or cash flows as determined by GAAP.  The amounts included in the calculations of unhedged cash margin and cash operating expenses were computed in accordance with GAAP.  Unhedged cash margin and cash operating expenses are presented herein and reconciled to the GAAP measures of revenue and operating expenses.  We use unhedged cash margin and cash operating expenses as an indicator of the Company’s profitability and ability to manage its operating income and cash flows. This measure is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

The table below provides a reconciliation of unhedged cash margin and cash operating expenses to revenues and operating expenses for the three and nine months ended September 30, 2018 and 2017 (in thousands, except per-Boe amounts).

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

$

32,562

 

 

$

25,608

 

 

$

91,660

 

 

$

76,932

 

Production (Mboe)

 

 

1,043

 

 

 

1,061

 

 

 

3,119

 

 

 

3,168

 

Average realize price per Boe

 

$

31.21

 

 

$

24.14

 

 

$

29.39

 

 

$

24.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

28,018

 

 

$

29,543

 

 

$

88,572

 

 

$

95,692

 

Exploration

 

 

(6

)

 

 

(100

)

 

 

(9

)

 

 

(3,251

)

Depletion, depreciation and amortization

 

 

(14,500

)

 

 

(16,843

)

 

 

(47,029

)

 

 

(54,348

)

Share-based compensation

 

 

(640

)

 

 

(1,330

)

 

 

(2,124

)

 

 

(3,518

)

Cash operating expenses

 

$

12,872

 

 

$

11,270

 

 

$

39,410

 

 

$

34,575

 

Cash operating expenses per Boe

 

$

12.33

 

 

$

10.62

 

 

$

12.63

 

 

$

10.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unhedged cash margin

 

$

19,690

 

 

$

14,338

 

 

$

52,250

 

 

$

42,357

 

Unhedged cash margin per Boe

 

$

18.88

 

 

$

13.52

 

 

$

16.76

 

 

$

13.36

 

 

 

Liquidity

Liquidity is calculated by adding the net funds available under our revolving credit facility and cash and cash equivalents.  We use liquidity as an indicator of the Company’s ability to fund development and exploration activities.  However, this measurement has limitations. This measurement can vary from year-to-year for the Company and can vary among companies based on what is or is not included in the measurement on a company’s financial statements and may further be subject to covenants in a company’s loan agreements. This measurement is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

 

 

10

 

 

 


The table below summarizes our liquidity at September 30, 2018 (in thousands).

 

 

 

Liquidity at

September 30,

 

 

 

2018

 

Borrowing base

 

$

325,000

 

Cash and cash equivalents

 

22

 

Long-term debt – Credit Facility

 

 

(295,500

)

Undrawn letters of credit

 

 

(325

)

Liquidity

 

$

29,197

 

 

 

 

11

 

 

 

Categories

SEC Filings