Approach Resources Inc. Reports Third Quarter 2016 Results
Approach Resources Inc. (NASDAQ: AREX) today reported results for third quarter 2016. Highlights for third quarter 2016
include:
- Production was 12.1 MBoe/d, exceeding prior guidance for the quarter
- Record low quarterly lease operating expense (LOE) was $3.49 per Boe
- Third quarter well costs were below $3.5 million
- Average initial production (IP) for three wells completed during the quarter was 813 Boe/d (58% oil
and 81% liquids), including one short lateral well normalized to a 7,500’ lateral
- Net loss was $9.1 million, or $0.22 per diluted share, and adjusted net loss (non-GAAP) was $9.6
million, or $0.23 per diluted share
- Revenues totaled $23.7 million and EBITDAX (non-GAAP) was $14.1 million
- Renegotiated long-term crude oil marketing arrangement that will result in lower oil differentials
beginning in fourth quarter 2016
- As separately announced, executed debt-for-equity exchange agreement with largest holder of our
senior notes
Adjusted net loss and EBITDAX are non-GAAP measures. See “Supplemental Non-GAAP Financial and Other Measures” below for our
definitions and reconciliations of adjusted net loss and EBITDAX to net loss.
Management Comment
Ross Craft, Approach’s Chairman and CEO, commented, “Third quarter 2016 was another validation of the Company’s success in
improving profitability through aggressive cost reduction initiatives and reducing production decline rates. Production for the
quarter averaged 12.1 Mboe/d, once again exceeding our guidance for the quarter, resulting in a decline of less than 3% from second
quarter 2016. During the quarter we continued to observe shallower-than-expected PDP decline rates from existing wells and strong
performance from newly completed wells. In mid-September, we placed three new horizontal Wolfcamp wells on production, two C-bench
wells in the Baker area and one A-bench well in Pangea West. The average IP rate for these wells, which contributed limited
production to our third quarter 2016 total, was 813 Boe/d (58% oil and 81% liquids).
“In addition to outperformance from our wells completed in the past 12 months, we continue to aggressively seek out all possible
operating efficiencies and cost reduction opportunities, which has helped to further drive down our industry-leading cost
structure. Our record low third quarter LOE of $3.49 per Boe is a testament to the resourcefulness and ingenuity of the Approach
team that has been instrumental in improving our quarterly cash margins. Additionally, the three wells completed during third
quarter came in below our prior AFE of $3.7 million. Importantly, these ongoing cost reductions have begun to coincide with a
meaningful price improvement across all three commodity streams. Our third quarter realized price per Boe, excluding hedges, is up
over 40% from first quarter 2016, which has resulted in a significant improvement in both operating margins and well-level returns.
Approach remains in a unique position, with most of our core acreage held by production, minimal ongoing maintenance capital
requirements, and a balanced production mix, to capitalize on further commodity price appreciation as development accelerates into
2017.”
Third Quarter 2016 Results
Production for third quarter 2016 totaled 1,117 MBoe (12.1 MBoe/d), made up of 27% oil, 35% NGLs and 38% natural gas. Average
realized commodity prices for third quarter 2016, before the effect of commodity derivatives, were $40.53 per Bbl of oil, $13.32
per Bbl of NGLs and $2.52 per Mcf of natural gas. Our average realized price, including the effect of commodity derivatives, was
$21.96 per Boe for third quarter 2016 ($44.16 per Bbl of oil, $13.32 per Bbl of NGLs and $2.41 per Mcf of natural gas).
Net loss for third quarter 2016 was $9.1 million, or $0.22 per diluted share, on revenues of $23.7 million. Net loss for third
quarter 2016 included an unrealized gain on commodity derivatives of $0.8 million and a realized gain on commodity derivatives of
$0.8 million. Excluding the unrealized gain on commodity derivatives, adjusted net loss (non-GAAP) for third quarter 2016 was $9.6
million, or $0.23 per diluted share. EBITDAX (non-GAAP) for third quarter 2016 was $14.1 million. See “Supplemental Non-GAAP
Financial and Other Measures” below for our reconciliation of adjusted net loss and EBITDAX to net loss.
LOE averaged $3.49 per Boe. Production and ad valorem taxes averaged $1.80 per Boe, or 8.5% of oil, NGL and gas sales.
Exploration costs were $0.94 per Boe. Total general and administrative (G&A) costs averaged $5.21 per Boe, including cash
G&A costs of $4.00 per Boe. Depletion, depreciation and amortization expense averaged $17.38 per Boe. Interest expense totaled
$7.1 million.
Operations Update
During third quarter 2016, we completed three horizontal wells, one well in the Wolfcamp A bench and two wells in the Wolfcamp C
bench. The average IP rate was 813 Boe/d (58% oil and 81% liquids), including one short lateral well normalized to a 7,500’
lateral. At September 30, 2016, we had four horizontal wells waiting on completion.
Capital expenditures incurred during third quarter 2016 totaled $5.5 million, consisting of $6.4 million for completion
activities and $0.2 million for infrastructure projects and equipment, partially offset by a legal settlement with a service
provider of $1.1 million. We plan to drill two wells in fourth quarter 2016 but do not plan to bring any new wells on-line. We
expect fourth quarter production to average 11.6 MBoe/d.
In October, we successfully renegotiated our long-term crude oil marketing arrangement, which we expect will result in a reduced
realized oil differential going forward, while retaining the flexibility to price our oil either at Midland or Cushing
benchmark-based prices. Assuming Midland-based pricing, the new marketing arrangement will reduce our overall crude oil price
differential to approximately $2.25 per barrel relative to spot Midland price.
Liquidity Update
At September 30, 2016, we had a $1 billion revolving credit facility in place, with a borrowing base and lender commitment
amount of $325 million. Our liquidity and long-term debt-to-capital ratio were approximately $52.4 million and 46.6%, respectively.
The Company is currently in the process of completing its semi-annual borrowing base redetermination. The lead bank under our
credit facility has recommended to the other lenders that our borrowing base be maintained at the current level of $325 million.
However, there is no assurance that the borrowing base will not be higher or lower than our $325 million borrowing base as of
September 30, 2016. See “Supplemental Non-GAAP Financial and Other Measures” below for our definitions and calculation of liquidity
and long-term debt-to-capital.
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 2016 – December 2016 |
|
Swap |
|
750 Bbls/d |
|
$62.52/Bbl |
|
|
|
|
|
|
|
Natural Gas |
|
|
|
|
|
|
October 2016 – March 2017 |
|
Swap |
|
400,000 MMBtu/month |
|
$2.45/MMBtu |
October 2016 – December 2016 |
|
Swap |
|
200,000 MMBtu/month |
|
$2.93/MMBtu |
November 2016 – March 2017 |
|
Swap |
|
200,000 MMBtu/month |
|
$3.29/MMBtu |
January 2017 – December 2017 |
|
Collar |
|
100,000 MMBtu/month |
|
$3.00/MMBtu - $3.65/MMBtu |
April 2017 – December 2017 |
|
Collar |
|
400,000 MMBtu/month |
|
$3.00/MMBtu - $3.47/MMBtu |
April 2017 – December 2017 |
|
Collar |
|
200,000 MMBtu/month |
|
$2.30/MMBtu - $2.60/MMBtu |
|
|
|
|
|
|
|
Conference Call Information and Summary Presentation
The Company will host a conference call on Thursday, November 3, 2016, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time) to
discuss third quarter 2016 financial and operational results. Those wishing to listen to the conference call, may do so by visiting
the Events page under the Investor Relations section of the Company’s website, www.approachresources.com, or by phone:
In addition, a third quarter 2016 summary presentation 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 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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
Revenues (in thousands): |
|
|
|
|
|
|
|
|
Oil |
|
$ |
12,061 |
|
$ |
20,213 |
|
$ |
34,304 |
|
$ |
67,142 |
NGLs |
|
|
5,242 |
|
|
5,311 |
|
|
13,963 |
|
|
16,067 |
Gas |
|
|
6,446 |
|
|
8,417 |
|
|
15,530 |
|
|
22,635 |
Total oil, NGL and gas sales |
|
|
23,749 |
|
|
33,941 |
|
|
63,797 |
|
|
105,844 |
|
|
|
|
|
|
|
|
|
Realized gain on commodity derivatives |
|
|
781 |
|
|
12,755 |
|
|
5,690 |
|
|
37,937 |
Total oil, NGL and gas sales including derivative impact |
|
$ |
24,530 |
|
$ |
46,696 |
|
$ |
69,487 |
|
$ |
143,781 |
|
|
|
|
|
|
|
|
|
Production: |
|
|
|
|
|
|
|
|
Oil (MBbls) |
|
|
298 |
|
|
490 |
|
|
970 |
|
|
1,483 |
NGLs (MBbls) |
|
|
394 |
|
|
488 |
|
|
1,149 |
|
|
1,266 |
Gas (MMcf) |
|
|
2,556 |
|
|
3,285 |
|
|
7,873 |
|
|
8,721 |
Total (MBoe) |
|
|
1,117 |
|
|
1,525 |
|
|
3,431 |
|
|
4,202 |
Total (MBoe/d) |
|
|
12.1 |
|
|
16.6 |
|
|
12.5 |
|
|
15.4 |
|
|
|
|
|
|
|
|
|
Average prices: |
|
|
|
|
|
|
|
|
Oil (per Bbl) |
|
$ |
40.53 |
|
$ |
41.27 |
|
$ |
35.36 |
|
$ |
45.28 |
NGLs (per Bbl) |
|
|
13.32 |
|
|
10.89 |
|
|
12.16 |
|
|
12.69 |
Gas (per Mcf) |
|
|
2.52 |
|
|
2.56 |
|
|
1.97 |
|
|
2.60 |
Total (per Boe) |
|
$ |
21.26 |
|
$ |
22.26 |
|
$ |
18.59 |
|
$ |
25.19 |
|
|
|
|
|
|
|
|
|
Realized gain on commodity derivatives (per Boe) |
|
|
0.70 |
|
|
8.36 |
|
|
1.66 |
|
|
9.03 |
Total including derivative impact (per Boe) |
|
$ |
21.96 |
|
$ |
30.62 |
|
$ |
20.25 |
|
$ |
34.22 |
|
|
|
|
|
|
|
|
|
Costs and expenses (per Boe): |
|
|
|
|
|
|
|
|
Lease operating |
|
$ |
3.49 |
|
$ |
5.04 |
|
$ |
4.51 |
|
$ |
5.17 |
Production and ad valorem taxes |
|
|
1.80 |
|
|
1.77 |
|
|
1.61 |
|
|
2.02 |
Exploration |
|
|
0.94 |
|
|
1.28 |
|
|
0.94 |
|
|
1.00 |
General and administrative(1) |
|
|
5.21 |
|
|
4.77 |
|
|
5.16 |
|
|
5.45 |
Depletion, depreciation and amortization |
|
|
17.38 |
|
|
20.47 |
|
|
17.38 |
|
|
20.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Below is a summary of general and administrative expense: |
|
|
|
|
|
|
|
|
General and administrative – cash component |
|
$ |
4.00 |
|
$ |
3.65 |
|
$ |
3.91 |
|
$ |
4.02 |
General and administrative – noncash component (share-based compensation) |
|
|
1.21 |
|
|
1.12 |
|
|
1.25 |
|
|
1.43 |
|
|
|
|
|
APPROACH RESOURCES INC. AND SUBSIDIARIES |
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS |
(In thousands, except shares and per-share amounts) |
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
REVENUES: |
|
|
|
|
|
|
|
|
Oil, NGL and gas sales |
|
$ |
23,749 |
|
|
$ |
33,941 |
|
|
$ |
63,797 |
|
|
$ |
105,844 |
|
|
|
|
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
|
|
|
|
Lease operating |
|
|
3,894 |
|
|
|
7,681 |
|
|
|
15,484 |
|
|
|
21,744 |
|
Production and ad valorem taxes |
|
|
2,013 |
|
|
|
2,700 |
|
|
|
5,532 |
|
|
|
8,502 |
|
Exploration |
|
|
1,047 |
|
|
|
1,956 |
|
|
|
3,238 |
|
|
|
4,211 |
|
General and administrative |
|
|
5,825 |
|
|
|
7,270 |
|
|
|
17,708 |
|
|
|
22,882 |
|
Termination costs |
|
― |
|
|
1,436 |
|
|
― |
|
|
1,436 |
|
Impairment of oil and gas properties |
|
― |
|
|
220,197 |
|
|
― |
|
|
220,197 |
|
Depletion, depreciation and amortization |
|
|
19,422 |
|
|
|
31,222 |
|
|
|
59,642 |
|
|
|
86,146 |
|
Total expenses |
|
|
32,201 |
|
|
|
272,462 |
|
|
|
101,604 |
|
|
|
365,118 |
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS |
|
|
(8,452 |
) |
|
|
(238,521 |
) |
|
|
(37,807 |
) |
|
|
(259,274 |
) |
|
|
|
|
|
|
|
|
|
OTHER: |
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(7,067 |
) |
|
|
(6,465 |
) |
|
|
(20,173 |
) |
|
|
(18,630 |
) |
Gain on debt extinguishment |
|
― |
|
|
1,483 |
|
|
― |
|
|
1,483 |
|
Write-off of debt issuance costs |
|
― |
|
― |
|
|
(563 |
) |
|
― |
Realized gain on commodity derivatives |
|
|
781 |
|
|
|
12,755 |
|
|
|
5,690 |
|
|
|
37,937 |
|
Unrealized gain (loss) on commodity derivatives |
|
|
760 |
|
|
|
296 |
|
|
|
(8,273 |
) |
|
|
(22,929 |
) |
Other (expense) income |
|
|
(10 |
) |
|
|
(91 |
) |
|
|
1,511 |
|
|
|
(53 |
) |
|
|
|
|
|
|
|
|
|
LOSS BEFORE INCOME TAX BENEFIT |
|
|
(13,988 |
) |
|
|
(230,543 |
) |
|
|
(59,615 |
) |
|
|
(261,466 |
) |
INCOME TAX BENEFIT |
|
|
(4,915 |
) |
|
|
(81,756 |
) |
|
|
(20,847 |
) |
|
|
(93,121 |
) |
|
|
|
|
|
|
|
|
|
NET LOSS |
|
$ |
(9,073 |
) |
|
$ |
(148,787 |
) |
|
$ |
(38,768 |
) |
|
$ |
(168,345 |
) |
|
|
|
|
|
|
|
|
|
LOSS PER SHARE: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.22 |
) |
|
$ |
(3.67 |
) |
|
$ |
(0.94 |
) |
|
$ |
(4.16 |
) |
Diluted |
|
$ |
(0.22 |
) |
|
$ |
(3.67 |
) |
|
$ |
(0.94 |
) |
|
$ |
(4.16 |
) |
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
Basic |
|
|
41,610,083 |
|
|
|
40,541,420 |
|
|
|
41,415,260 |
|
|
|
40,419,187 |
|
Diluted |
|
|
41,610,083 |
|
|
|
40,541,420 |
|
|
|
41,415,260 |
|
|
|
40,419,187 |
|
|
|
|
|
|
UNAUDITED SELECTED FINANCIAL DATA
|
|
|
|
|
|
Unaudited Consolidated Balance Sheet Data |
|
September 30, |
|
December 31, |
(in thousands) |
|
|
2016 |
|
|
2015 |
Cash and cash equivalents |
|
$ |
2,708 |
|
$ |
600 |
Other current assets |
|
|
10,369 |
|
|
19,838 |
Property and equipment, net, successful efforts method |
|
|
1,109,504 |
|
|
1,154,546 |
Total assets |
|
$ |
1,122,581 |
|
$ |
1,174,984 |
|
|
|
|
|
Current liabilities |
|
$ |
26,501 |
|
$ |
28,508 |
Long-term debt (1) |
|
|
500,011 |
|
|
496,587 |
Other long-term liabilities |
|
|
22,606 |
|
|
41,922 |
Stockholders’ equity |
|
|
573,463 |
|
|
607,967 |
Total liabilities and stockholders’ equity |
|
$ |
1,122,581 |
|
$ |
1,174,984 |
|
|
|
|
|
|
(1) |
|
Long-term debt at September 30, 2016, is comprised of $230.3 million in 7% senior
notes due 2021 and $275 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $3.9
million and $1.4 million, respectively. Long-term debt at December 31, 2015, is comprised of $230.3 million in 7% senior notes
due 2021 and $273 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $4.5 million
and $2.2 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
under the Financial Reporting subsection of 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) unrealized (gain) loss on commodity derivatives, (2) rig termination fees, (3) impairment of oil and gas properties, (4)
termination costs, (5) gain on debt extinguishment, (6) write-off of debt issuance costs, and (7) related income tax effect. 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,
2016 and 2015 (in thousands, except per-share amounts).
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Net loss |
$ |
(9,073 |
) |
|
$ |
(148,787 |
) |
|
$ |
(38,768 |
) |
|
$ |
(168,345 |
) |
Adjustments for certain items: |
|
|
|
|
|
|
|
Unrealized (gain) loss on commodity derivatives |
|
(760 |
) |
|
|
(296 |
) |
|
|
8,273 |
|
|
|
22,929 |
|
Rig termination fees |
|
— |
|
|
|
1,701 |
|
|
|
— |
|
|
|
2,199 |
|
Impairment of oil and gas properties |
|
— |
|
|
|
220,197 |
|
|
|
— |
|
|
|
220,197 |
|
Termination costs |
|
— |
|
|
|
1,436 |
|
|
|
— |
|
|
|
1,436 |
|
Gain on debt extinguishment |
|
— |
|
|
|
(1,483 |
) |
|
|
— |
|
|
|
(1,483 |
) |
Write-off of debt issuance costs |
|
— |
|
|
|
— |
|
|
|
563 |
|
|
|
— |
|
Related income tax effect |
|
266 |
|
|
|
(78,623 |
) |
|
|
(3,093 |
) |
|
|
(86,926 |
) |
|
|
|
|
|
|
|
|
Adjusted net loss |
$ |
(9,567 |
) |
|
$ |
(5,855 |
) |
|
$ |
(33,025 |
) |
|
$ |
(9,993 |
) |
Adjusted net loss per diluted share |
$ |
(0.23 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.80 |
) |
|
$ |
(0.25 |
) |
|
|
|
|
|
|
|
|
EBITDAX
We define EBITDAX as net loss, plus (1) exploration expense, (2) depletion, depreciation and amortization expense, (3)
share-based compensation expense, (4) impairment of oil and gas properties, (5) unrealized (gain) loss on commodity derivatives,
(6) gain on debt extinguishment, (7) termination costs, (8) write-off of debt issuance costs, (9) interest expense, net, and (10)
income tax benefit. 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, 2016 and 2015
(in thousands).
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Net loss |
|
$ |
(9,073 |
) |
|
$ |
(148,787 |
) |
|
$ |
(38,768 |
) |
|
$ |
(168,345 |
) |
Adjustments for certain items: |
|
|
|
|
|
|
|
|
Exploration |
|
|
1,047 |
|
|
|
1,956 |
|
|
|
3,238 |
|
|
|
4,211 |
|
Depletion, depreciation and amortization |
|
|
19,422 |
|
|
|
31,222 |
|
|
|
59,642 |
|
|
|
86,146 |
|
Share-based compensation |
|
|
1,357 |
|
|
|
1,708 |
|
|
|
4,281 |
|
|
|
6,000 |
|
Impairment of oil and gas properties |
|
|
— |
|
|
|
220,197 |
|
|
|
— |
|
|
|
220,197 |
|
Unrealized (gain) loss on commodity derivatives |
|
|
(760 |
) |
|
|
(296 |
) |
|
|
8,273 |
|
|
|
22,929 |
|
Gain on debt extinguishment |
|
|
— |
|
|
|
(1,483 |
) |
|
|
— |
|
|
|
(1,483 |
) |
Termination costs |
|
|
— |
|
|
|
1,436 |
|
|
|
— |
|
|
|
1,436 |
|
Write-off of debt issuance costs |
|
|
— |
|
|
|
— |
|
|
|
563 |
|
|
|
— |
|
Interest expense, net |
|
|
7,067 |
|
|
|
6,465 |
|
|
|
20,173 |
|
|
|
18,630 |
|
Income tax benefit |
|
|
(4,915 |
) |
|
|
(81,756 |
) |
|
|
(20,847 |
) |
|
|
(93,121 |
) |
|
|
|
|
|
|
|
|
|
EBITDAX |
|
$ |
14,145 |
|
|
$ |
30,662 |
|
|
$ |
36,555 |
|
|
$ |
96,600 |
|
|
|
|
|
|
|
|
|
|
Cash Operating Expenses
We define cash operating expenses as operating expenses, excluding (1) exploration expense, (2) depletion, depreciation and
amortization expense, (3) share-based compensation expense, (4) termination costs, and (5) impairment of oil and gas properties.
Cash operating expenses is not a measure of operating expenses as determined by GAAP. The amounts included in the calculation of
cash operating expenses were computed in accordance with GAAP. Cash operating expenses is presented herein and reconciled to the
GAAP measure of operating expenses. We use cash operating expenses as an indicator of the Company’s ability to manage its operating
expenses 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 cash operating expenses to operating expenses for the three and nine months ended
September 30, 2016 and 2015 (in thousands, except per-Boe amounts).
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Operating expenses |
|
$ |
32,201 |
|
|
$ |
272,462 |
|
|
$ |
101,604 |
|
|
$ |
365,118 |
|
Exploration |
|
|
(1,047 |
) |
|
|
(1,956 |
) |
|
|
(3,238 |
) |
|
|
(4,211 |
) |
Depletion, depreciation and amortization |
|
|
(19,422 |
) |
|
|
(31,222 |
) |
|
|
(59,642 |
) |
|
|
(86,146 |
) |
Share-based compensation |
|
|
(1,357 |
) |
|
|
(1,708 |
) |
|
|
(4,281 |
) |
|
|
(6,000 |
) |
Termination costs |
|
|
— |
|
|
|
(1,436 |
) |
|
|
— |
|
|
|
(1,436 |
) |
Impairment of oil and gas properties |
|
|
— |
|
|
|
(220,197 |
) |
|
|
— |
|
|
|
(220,197 |
) |
|
|
|
|
|
|
|
|
|
Cash operating expenses |
|
$ |
10,375 |
|
|
$ |
15,943 |
|
|
$ |
34,443 |
|
|
$ |
47,128 |
|
Cash operating expenses per Boe |
|
$ |
9.29 |
|
|
$ |
10.45 |
|
|
$ |
10.03 |
|
|
$ |
11.21 |
|
|
|
|
|
|
|
|
|
|
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 September 30, 2016 (in thousands).
|
|
|
|
|
Liquidity at
September 30, 2016
|
Borrowing base |
|
$ |
325,000 |
|
Cash and cash equivalents |
|
|
2,708 |
|
Revolving credit facility – outstanding borrowings |
|
|
(275,000 |
) |
Outstanding letters of credit |
|
|
(325 |
) |
Liquidity |
|
$ |
52,383 |
|
|
|
|
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 September 30, 2016, and December 31, 2015 (in thousands).
|
|
|
|
|
|
|
September 30, 2016 |
|
December 31, 2015 |
Long-term debt (1) |
|
$ |
500,011 |
|
|
$ |
496,587 |
|
Total stockholders’ equity |
|
|
573,463 |
|
|
|
607,967 |
|
|
|
$ |
1,073,474 |
|
|
$ |
1,104,554 |
|
|
|
|
|
|
Long-term debt-to-capital |
|
|
46.6 |
% |
|
|
45.0 |
% |
|
|
|
|
|
(1) Long-term debt is net of debt issuance costs of $5.3 million and $6.7 million at September 30, 2016 and December 31, 2015,
respectively.
Approach Resources Inc.
Suzanne Ogle, 817-989-9000
Vice President - Investor Relations & Corporate Communications
ir@approachresources.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161102006877/en/