Approach Resources Inc. (NASDAQ: AREX) today reported results for
second quarter 2014. Highlights for second quarter 2014 include:
-
Production was 1,286 MBoe, or 14.1 MBoe/d, a 58% increase over the
prior-year quarter and a 19% increase over first quarter 2014
-
Revenues were $73.4 million, a 74% increase over the prior-year quarter
-
Net income was $3.8 million, or $0.10 per diluted share
-
Adjusted net income was $8.7 million, or $0.22 per diluted share
-
EBITDAX was a quarterly record of $50.6 million, or $1.29 per diluted
share, and up 65% over the prior-year quarter
-
Production outlook for 2014 increased to 4,950 MBoe
Adjusted net income and EBITDAX are non-GAAP measures. See
“Supplemental Non-GAAP Financial and Other Measures” below for our
definitions and reconciliations of adjusted net income and EBITDAX to
net income.
Management Comment
J. Ross Craft, Approach’s President and Chief Executive Officer,
commented, “In the second quarter of 2014, Approach reported record
production, revenue and our sixth consecutive quarter of record EBITDAX.
Notably, since the first quarter of 2014, our average daily oil volumes
grew by 15%, in line with our expectations, while our average daily gas
and NGL volumes grew by 20% and 24%, respectively, exceeding our
expectations. As a result, we have increased our production guidance for
2014. In addition, our cash expense metrics declined on a
quarter-over-quarter basis. With a strong focus on execution, we are
achieving lower costs, improved margins and sharply higher production.”
Second Quarter 2014 Results
Production for second quarter 2014 totaled 1,286 MBoe (14.1 MBoe/d),
compared to production of 817 MBoe (9 MBoe/d) in second quarter 2013, a
58% increase. Second quarter 2014 production increased 19%, compared to
first quarter 2014 production of 1,067 MBoe (11.9 MBoe/d). Oil
production for second quarter 2014 totaled 525 MBbls (5.8 MBbls/d), up
52% from the prior-year period and 15% from first quarter 2014.
Production for second quarter 2014 was 70% liquids and 30% natural gas.
Net income for second quarter 2014 was $3.8 million, or $0.10 per
diluted share, on revenues of $73.4 million. This compares to a net
income for second quarter 2013 of $7.8 million, or $0.20 per diluted
share, on revenues of $42.3 million. Second quarter 2014 revenues
increased $31.1 million due to an increase in production ($26 million)
and an increase in average realized price ($5.1 million). Net income for
second quarter 2014 included an unrealized loss on commodity derivatives
of $7.7 million and a realized loss on commodity derivatives of $3.3
million.
Excluding the unrealized loss on commodity derivatives and related
income taxes, adjusted net income (non-GAAP) for second quarter 2014 was
$8.7 million, or $0.22 per diluted share, compared to $5 million, or
$0.13 per diluted share, for second quarter 2013. EBITDAX (non-GAAP) for
second quarter 2014 was $50.6 million, or $1.29 per diluted share,
compared to $30.7 million, or $0.79 per diluted share, for second
quarter 2013. See “Supplemental Non-GAAP Financial and Other Measures”
below for our definitions and reconciliations of adjusted net income and
EBITDAX to net income.
Our average realized commodity price for second quarter 2014, before the
effect of commodity derivatives, was $57.06 per Boe. Our average
realized price, including the effect of commodity derivatives, was
$54.48 per Boe for second quarter 2014.
Lease operating expense (“LOE”) averaged $6.18 per Boe for second
quarter 2014, down 16% from first quarter 2014. Production and ad
valorem taxes averaged $3.83 per Boe, or 6.7% of oil, NGL and gas sales.
Exploration costs were $1.53 per Boe. Cash general and administrative
expense averaged $4.89 per Boe. Depletion, depreciation and amortization
expense averaged $22.21 per Boe. Interest expense totaled $5.4 million.
Operations Update
During second quarter 2014, we drilled and completed 16 horizontal
wells, including one well targeting the Wolfcamp A, seven wells
targeting the Wolfcamp B and eight wells targeting the Wolfcamp C. The
average initial 24-hour rate for wells completed since first quarter
2014 was 556 Boe/d (65% oil), excluding one short-lateral well and two
wells in the early stages of flowback.
Capital expenditures incurred during second quarter 2014 totaled $92.3
million, and included $85.8 million for drilling and completion
activities, $3.8 million for infrastructure projects and equipment and
$2.7 million for acreage acquisitions and extensions.
2014 Outlook
We have increased our estimated 2014 production from 4,790 MBoe to 4,950
MBoe. This updated estimate is 70% liquids and includes oil production
of 2,050 MBbls to 2,200 MBbls. The guidance is forward-looking
information that is subject to a number of risks and uncertainties, many
of which are beyond the Company’s control.
Liquidity Update
At June 30, 2014, we had a $1 billion revolving credit facility with a
$450 million borrowing base and $46 million of outstanding borrowings.
At June 30, 2014, our liquidity and long-term debt-to-capital ratio were
approximately $404 million and 29.1%, respectively.
We enter into commodity derivatives positions to manage our exposure to
commodity price fluctuations. Please refer to the “Unaudited Commodity
Derivatives Information” table below for a detailed summary of our
derivatives positions at June 30, 2014.
Conference Call Information and Summary Presentation
The Company will host a conference call on Tuesday, August 5, 2014, at
9:00 a.m. Central Time (10:00 a.m. Eastern Time) to discuss financial
and operational results for second quarter 2014. The conference call may
be accessed via the Company’s website at www.approachresources.com
or by phone:
Dial in:
|
|
(877) 201-0168
|
Intl. dial in:
|
|
(647) 788-4901
|
Passcode:
|
|
Approach / 71190396
|
|
|
|
A replay of the call will be available on the Company’s website or by
dialing (855) 859-2056 (passcode: 71190396).
In addition, a second quarter 2014 summary presentation is available on
the Company’s website.
Participation in Upcoming Conference
The Company will participate in EnerCom’s The Oil & Gas Conference® 19.
The Company is scheduled to present on Tuesday, August 19, 2014, at
10:55 AM MT. The live presentation will be webcast and will be
accessible through the Investor Relations section of the Company’s
website at www.approachresources.com.
The slide presentation for this event will also be available through the
website.
About Approach Resources
Approach Resources Inc. is an independent energy company focused
on the exploration, development, production and acquisition of
unconventional oil and 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.
Forward-Looking and Cautionary 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, 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 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.
|
UNAUDITED RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
|
$
|
51,570
|
|
|
|
|
$
|
30,381
|
|
|
|
$
|
93,315
|
|
|
|
|
$
|
55,842
|
|
NGLs
|
|
|
|
|
11,560
|
|
|
|
|
|
6,214
|
|
|
|
|
21,858
|
|
|
|
|
|
12,451
|
|
Gas
|
|
|
|
|
10,278
|
|
|
|
|
|
5,677
|
|
|
|
|
20,162
|
|
|
|
|
|
10,248
|
|
Total oil, NGL and gas sales
|
|
|
|
|
73,408
|
|
|
|
|
|
42,272
|
|
|
|
|
135,335
|
|
|
|
|
|
78,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized loss on commodity derivatives
|
|
|
|
|
(3,320
|
)
|
|
|
|
|
(714
|
)
|
|
|
|
(4,659
|
)
|
|
|
|
|
(407
|
)
|
Total oil, NGL and gas sales including derivative impact
|
|
|
|
$
|
70,088
|
|
|
|
|
$
|
41,558
|
|
|
|
$
|
130,676
|
|
|
|
|
$
|
78,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
|
|
525
|
|
|
|
|
|
344
|
|
|
|
|
975
|
|
|
|
|
|
655
|
|
NGLs (MBbls)
|
|
|
|
|
370
|
|
|
|
|
|
227
|
|
|
|
|
665
|
|
|
|
|
|
440
|
|
Gas (MMcf)
|
|
|
|
|
2,348
|
|
|
|
|
|
1,477
|
|
|
|
|
4,282
|
|
|
|
|
|
2,855
|
|
Total (MBoe)
|
|
|
|
|
1,286
|
|
|
|
|
|
817
|
|
|
|
|
2,353
|
|
|
|
|
|
1,571
|
|
Total (MBoe/d)
|
|
|
|
|
14.1
|
|
|
|
|
|
9.0
|
|
|
|
|
13.0
|
|
|
|
|
|
8.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
|
|
$
|
98.28
|
|
|
|
|
$
|
88.25
|
|
|
|
$
|
95.73
|
|
|
|
|
$
|
85.29
|
|
NGLs (per Bbl)
|
|
|
|
|
31.21
|
|
|
|
|
|
27.43
|
|
|
|
|
32.87
|
|
|
|
|
|
28.27
|
|
Gas (per Mcf)
|
|
|
|
|
4.38
|
|
|
|
|
|
3.84
|
|
|
|
|
4.71
|
|
|
|
|
|
3.59
|
|
Total (per Boe)
|
|
|
|
$
|
57.06
|
|
|
|
|
$
|
51.74
|
|
|
|
$
|
57.51
|
|
|
|
|
$
|
49.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized loss on commodity derivatives (per Boe)
|
|
|
|
|
(2.58
|
)
|
|
|
|
|
(0.87
|
)
|
|
|
|
(1.99
|
)
|
|
|
|
|
(0.26
|
)
|
Total including derivative impact (per Boe)
|
|
|
|
$
|
54.48
|
|
|
|
|
$
|
50.87
|
|
|
|
$
|
55.52
|
|
|
|
|
$
|
49.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses (per Boe):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
|
$
|
6.18
|
|
|
|
|
$
|
4.89
|
|
|
|
$
|
6.71
|
|
|
|
|
$
|
5.97
|
|
Production and ad valorem taxes
|
|
|
|
|
3.83
|
|
|
|
|
|
3.76
|
|
|
|
|
3.86
|
|
|
|
|
|
3.58
|
|
Exploration
|
|
|
|
|
1.53
|
|
|
|
|
|
0.68
|
|
|
|
|
1.15
|
|
|
|
|
|
0.52
|
|
General and administrative(1)
|
|
|
|
|
5.75
|
|
|
|
|
|
6.40
|
|
|
|
|
6.77
|
|
|
|
|
|
7.41
|
|
Depletion, depreciation and amortization
|
|
|
|
|
22.21
|
|
|
|
|
|
22.62
|
|
|
|
|
22.17
|
|
|
|
|
|
22.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Below is a summary of general and administrative expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative – cash component
|
|
|
|
$
|
4.89
|
|
|
|
|
$
|
4.52
|
|
|
|
$
|
5.17
|
|
|
|
|
$
|
5.00
|
|
General and administrative – noncash component
|
|
|
|
|
0.86
|
|
|
|
|
|
1.88
|
|
|
|
|
1.60
|
|
|
|
|
|
2.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
APPROACH RESOURCES INC. AND SUBSIDIARIES
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands, except shares and per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, NGL and gas sales
|
|
|
|
$
|
73,408
|
|
|
|
$
|
42,272
|
|
|
|
$
|
135,335
|
|
|
|
$
|
78,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
|
|
7,946
|
|
|
|
|
3,993
|
|
|
|
|
15,797
|
|
|
|
|
9,376
|
|
Production and ad valorem taxes
|
|
|
|
|
4,925
|
|
|
|
|
3,068
|
|
|
|
|
9,094
|
|
|
|
|
5,624
|
|
Exploration
|
|
|
|
|
1,966
|
|
|
|
|
557
|
|
|
|
|
2,704
|
|
|
|
|
817
|
|
General and administrative
|
|
|
|
|
7,402
|
|
|
|
|
5,229
|
|
|
|
|
15,937
|
|
|
|
|
11,639
|
|
Depletion, depreciation and amortization
|
|
|
|
|
28,573
|
|
|
|
|
18,482
|
|
|
|
|
52,179
|
|
|
|
|
35,538
|
|
Total expenses
|
|
|
|
|
50,812
|
|
|
|
|
31,329
|
|
|
|
|
95,711
|
|
|
|
|
62,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
|
|
|
22,596
|
|
|
|
|
10,943
|
|
|
|
|
39,624
|
|
|
|
|
15,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
(5,357
|
)
|
|
|
|
(2,451
|
)
|
|
|
|
(10,494
|
)
|
|
|
|
(3,680
|
)
|
Equity in losses of investee
|
|
|
|
|
(186
|
)
|
|
|
|
(64
|
)
|
|
|
|
(186
|
)
|
|
|
|
(180
|
)
|
Realized loss on commodity derivatives
|
|
|
|
|
(3,320
|
)
|
|
|
|
(714
|
)
|
|
|
|
(4,659
|
)
|
|
|
|
(407
|
)
|
Unrealized (loss) gain on commodity derivatives
|
|
|
|
|
(7,678
|
)
|
|
|
|
4,290
|
|
|
|
|
(13,604
|
)
|
|
|
|
190
|
|
Other expense
|
|
|
|
|
(109
|
)
|
|
|
|
—
|
|
|
|
|
(109
|
)
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAX PROVISION
|
|
|
|
|
5,946
|
|
|
|
|
12,004
|
|
|
|
|
10,572
|
|
|
|
|
11,470
|
|
INCOME TAX PROVISION
|
|
|
|
|
2,153
|
|
|
|
|
4,217
|
|
|
|
|
3,834
|
|
|
|
|
4,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
|
$
|
3,793
|
|
|
|
$
|
7,787
|
|
|
|
$
|
6,738
|
|
|
|
$
|
7,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.10
|
|
|
|
$
|
0.20
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.19
|
|
Diluted
|
|
|
|
$
|
0.10
|
|
|
|
$
|
0.20
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
39,368,606
|
|
|
|
|
39,007,361
|
|
|
|
|
39,306,296
|
|
|
|
|
38,965,811
|
|
Diluted
|
|
|
|
|
39,384,613
|
|
|
|
|
39,029,203
|
|
|
|
|
39,322,392
|
|
|
|
|
38,976,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED SELECTED FINANCIAL DATA
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Balance Sheet Data
|
|
|
|
June 30,
|
|
|
December 31,
|
(in thousands)
|
|
|
|
2014
|
|
|
2013
|
Cash and cash equivalents
|
|
|
|
$
|
444
|
|
|
$
|
58,761
|
Restricted cash
|
|
|
|
|
—
|
|
|
|
7,350
|
Other current assets
|
|
|
|
|
30,283
|
|
|
|
24,302
|
Property and equipment, net, successful efforts method
|
|
|
|
|
1,187,529
|
|
|
|
1,047,030
|
Other assets
|
|
|
|
|
9,579
|
|
|
|
8,041
|
Total assets
|
|
|
|
$
|
1,227,835
|
|
|
$
|
1,145,484
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
$
|
99,683
|
|
|
$
|
84,441
|
Long-term debt(1)
|
|
|
|
|
296,000
|
|
|
|
250,000
|
Other long-term liabilities
|
|
|
|
|
111,401
|
|
|
|
100,548
|
Stockholders’ equity
|
|
|
|
|
720,751
|
|
|
|
710,495
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
1,227,835
|
|
|
$
|
1,145,484
|
|
|
(1)
|
|
Long-term debt at June 30, 2014, and December 31, 2013, includes
$250 million in 7% senior notes. In addition, we had $46 million in
outstanding borrowings under our revolving credit facility as of
June 30, 2014.
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Cash Flow Data
|
|
|
|
Six Months Ended June 30,
|
(in thousands)
|
|
|
|
2014
|
|
|
2013
|
Net cash provided (used) by:
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
$
|
85,688
|
|
|
|
$
|
44,839
|
|
Investing activities
|
|
|
|
$
|
(187,778
|
)
|
|
|
$
|
(126,183
|
)
|
Financing activities
|
|
|
|
$
|
43,773
|
|
|
|
$
|
135,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED COMMODITY DERIVATIVES INFORMATION
|
AS OF JUNE 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Commodity and Period
|
|
|
Contract Type
|
|
|
Volume Transacted
|
|
|
Contract Price
|
Crude Oil
|
|
|
|
|
|
|
|
|
|
July 2014 – December 2014
|
|
|
Collar
|
|
|
550 Bbls/d
|
|
|
$90.00/Bbl - $105.50/Bbl
|
July 2014 – December 2014
|
|
|
Collar
|
|
|
950 Bbls/d
|
|
|
$85.05/Bbl - $95.05/Bbl
|
July 2014 – December 2014
|
|
|
Collar
|
|
|
2,000 Bbls/d
|
|
|
$89.00/Bbl - $98.85/Bbl
|
July 2014 – March 2015
|
|
|
Collar
|
|
|
1,500 Bbls/d
|
|
|
$85.00/Bbl - $95.30/Bbl
|
January 2015 – December 2015
|
|
|
Collar
|
|
|
2,600 Bbls/d
|
|
|
$84.00/Bbl - $91.00/Bbl
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids
|
|
|
|
|
|
|
|
|
|
Propane
|
|
|
|
|
|
|
|
|
|
July 2014 – December 2014
|
|
|
Swap
|
|
|
500 Bbls/d
|
|
|
$41.16/Bbl
|
Natural Gasoline
|
|
|
|
|
|
|
|
|
|
July 2014 – December 2014
|
|
|
Swap
|
|
|
175 Bbls/d
|
|
|
$83.37/Bbl
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
|
|
|
|
|
|
|
|
July 2014 – December 2014
|
|
|
Swap
|
|
|
360,000 MMBtu/month
|
|
|
$4.18/MMBtu
|
July 2014 – December 2014
|
|
|
Swap
|
|
|
35,000 MMBtu/month
|
|
|
$4.29/MMBtu
|
July 2014 – December 2014
|
|
|
Swap
|
|
|
160,000 MMBtu/month
|
|
|
$4.40/MMBtu
|
September 2014 – June 2015
|
|
|
Collar
|
|
|
80,000 MMBtu/month
|
|
|
$4.00/MMBtu - $4.74/MMBtu
|
January 2015 – December 2015
|
|
|
Swap
|
|
|
200,000 MMBtu/month
|
|
|
$4.10/MMBtu
|
January 2015 – December 2015
|
|
|
Collar
|
|
|
130,000 MMBtu/month
|
|
|
$4.00/MMBtu - $4.25/MMBtu
|
|
|
|
|
|
|
|
|
|
|
Subsequent to June 30, 2014, we entered into two oil collars covering a
total of 1,000 Bbls per day for 2015 at a floor price of $90.00/Bbl and
a ceiling price of $102.50/Bbl.
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 Financials page in the Investor Relations
section of our website at www.approachresources.com.
Adjusted Net Income
This release contains the non-GAAP financial measures adjusted net
income and adjusted net income per diluted share, which excludes an
unrealized loss (gain) on commodity derivatives and related income tax
effect. The amounts included in the calculation of adjusted net income
and adjusted net income per diluted share below were computed in
accordance with GAAP. We believe adjusted net income and adjusted net
income per diluted share are useful to investors because they provide
readers with a more 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 income and
adjusted net income per diluted share to net income for the three and
six months ended June 30, 2014 and 2013 (in thousands, except per-share
amounts).
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Net income
|
|
|
|
$
|
3,793
|
|
|
|
$
|
7,787
|
|
|
|
$
|
6,738
|
|
|
|
$
|
7,440
|
|
Adjustments for certain items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss (gain) on commodity derivatives
|
|
|
|
|
7,678
|
|
|
|
|
(4,290
|
)
|
|
|
|
13,604
|
|
|
|
|
(190
|
)
|
Related income tax effect
|
|
|
|
|
(2,780
|
)
|
|
|
|
1,459
|
|
|
|
|
(4,934
|
)
|
|
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
|
|
$
|
8,691
|
|
|
|
$
|
4,956
|
|
|
|
|
15,408
|
|
|
|
|
7,315
|
|
Adjusted net income per diluted share
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.13
|
|
|
|
$
|
0.39
|
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAX
We define EBITDAX as net income, plus (1) exploration expense, (2)
depletion, depreciation and amortization expense, (3) share-based
compensation expense, (4) unrealized loss (gain) on commodity
derivatives, (5) interest expense, net, and (6) income tax 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 income 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 and EBITDAX per
diluted share to net income for the three and six months ended June 30,
2014 and 2013 (in thousands, except per-share amounts).
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Net income
|
|
|
|
$
|
3,793
|
|
|
$
|
7,787
|
|
|
|
$
|
6,738
|
|
|
$
|
7,440
|
|
Exploration
|
|
|
|
|
1,966
|
|
|
|
557
|
|
|
|
|
2,704
|
|
|
|
817
|
|
Depletion, depreciation and amortization
|
|
|
|
|
28,573
|
|
|
|
18,482
|
|
|
|
|
52,179
|
|
|
|
35,538
|
|
Share-based compensation
|
|
|
|
|
1,107
|
|
|
|
1,533
|
|
|
|
|
3,761
|
|
|
|
3,790
|
|
Unrealized loss (gain) on commodity derivatives
|
|
|
|
|
7,678
|
|
|
|
(4,290
|
)
|
|
|
|
13,604
|
|
|
|
(190
|
)
|
Interest expense, net
|
|
|
|
|
5,357
|
|
|
|
2,451
|
|
|
|
|
10,494
|
|
|
|
3,680
|
|
Income tax provision
|
|
|
|
|
2,153
|
|
|
|
4,217
|
|
|
|
|
3,834
|
|
|
|
4,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAX
|
|
|
|
$
|
50,627
|
|
|
$
|
30,737
|
|
|
|
|
93,314
|
|
|
|
55,105
|
|
EBITDAX per diluted share
|
|
|
|
$
|
1.29
|
|
|
$
|
0.79
|
|
|
|
$
|
2.37
|
|
|
$
|
1.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. 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.
The table below summarizes our liquidity at June 30, 2014 (in thousands).
|
|
|
|
|
|
|
|
|
Liquidity at June 30, 2014
|
Borrowing base
|
|
|
|
$
|
450,000
|
|
Cash and cash equivalents
|
|
|
|
|
444
|
|
Credit facility – outstanding borrowings
|
|
|
|
|
(46,000
|
)
|
Outstanding letters of credit
|
|
|
|
|
(325
|
)
|
|
|
|
|
|
Liquidity
|
|
|
|
$
|
404,119
|
|
|
|
|
|
|
Long-Term Debt-to-Capital
Long-term debt-to-capital ratio is calculated by dividing long-term debt
(GAAP) by the sum of total stockholders’ equity (GAAP) and long-term
debt (GAAP). We use the long-term debt-to-capital ratio as a measurement
of our overall financial leverage. However, this ratio has limitations.
This ratio can vary from year-to-year for the Company and can vary among
companies based on what is or is not included in the ratio on a
company’s financial statements. This ratio 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 summarizes our long-term debt-to-capital ratio at June
30, 2014, and December 31, 2013 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
Long-term debt(1)
|
|
|
|
$
|
296,000
|
|
|
|
$
|
250,000
|
|
Total stockholders’ equity
|
|
|
|
|
720,751
|
|
|
|
|
710,495
|
|
|
|
|
|
$
|
1,016,751
|
|
|
|
$
|
960,495
|
|
|
|
|
|
|
|
|
|
Long-term debt-to-capital
|
|
|
|
|
29.1
|
%
|
|
|
|
26.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Long-term debt at June 30, 2014, and December 31, 2013, includes
$250 million in 7% senior notes. In addition, we had $46 million in
outstanding borrowings under our revolving credit facility as of
June 30, 2014.
|
Copyright Business Wire 2014