Disciplined Execution Drives Approach Resources Third Quarter 2018 Results
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.”
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.
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.
|
|
|
Contract |
|
|
|
|
|
|
Commodity and Period |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
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 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 |
|
|
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 |
|
|
|
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, |
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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).
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
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 |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
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.
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 |
|
|
|
|
|
|
|
Approach Resources Inc.
Suzanne Ogle, 817-989-9000
Vice President – Investor Relations & Corporate Communications
ir@approachresources.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20181108006032/en/