Attached files

file filename
8-K - 8-K - Antero Resources LLCa12-18214_18k.htm

Exhibit 99.1

 

 

Antero Resources Reports Second Quarter 2012 Results and Delivers Operating Update

 

Highlights:

 

·                  Net production averaged 348 MMcfed, up 57% over the prior-year quarter

·                  Consolidated EBITDAX was $106 million, up 38% over the prior-year quarter

·                  Closed $445 million Arkoma Basin asset sale in June

·                  Completed first two horizontal wells in the Utica Shale play in Ohio with encouraging results

·                  Current net production of 310 MMcfed following Arkoma sale — 243 MMcfd net from the Marcellus alone

·                  11 Antero operated drilling rigs currently running in Appalachian core areas

·                  Natural gas hedges increased by 3% to 848 Bcfe through 2017 at $5.13 NYMEX-equivalent

 

Denver, Colorado, August 13, 2012—Antero Resources today released its second quarter 2012 results. Those financial statements are included in Antero Resources LLC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, which has been filed with the Securities and Exchange Commission.

 

Recent Developments

 

On June 29, 2012, Antero Resources completed the sale of its exploration and production assets in the Arkoma Basin (along with the associated commodity hedges) to Vanguard Natural Resources, LLC.  Net proceeds from the sale at closing after purchase price adjustments for revenues and costs realized during the quarter were $435 million and Antero recognized a $427 million noncash loss on the sale.  At June 30, 2012, after the repayment of a portion of outstanding borrowings with the proceeds of the Arkoma Basin asset sale, Antero had $90 million of borrowings and $40 million of letters of credit outstanding leaving $620 million of available lender commitments under the Credit Facility.  The next regular borrowing base redetermination is expected to occur in October 2012.

 

In this release, Antero’s results are presented two ways: (1) in accordance with GAAP, where the results of operations of the Arkoma Basin assets and the loss on the sale are presented as discontinued operations and (2) in a non-GAAP manner, where the results of operations of the Arkoma Basin assets (prior to the sale) and the loss on the sale are aggregated with the Company’s results from continuing operations.  Antero is including this presentation in order to more clearly illustrate what its results of operations during the period were.  However, investors should be cautioned that this non-GAAP presentation is not representative of Antero’s future operations, which will no longer include Arkoma Basin assets and revenues.  See “Non-GAAP Financial Measures” for reconciliation between these two presentations.

 

Financial Results for the Second Quarter

 

Production for the second quarter of 2012 increased by 57% to 32 Bcfe relative to the second quarter of 2011, in each case including the production from the Arkoma Basin.  The net production increase was primarily driven by new wells in the Marcellus Shale and the Piceance Basin.  Net production of 32 Bcfe for the quarter was comprised of 30 Bcf of natural gas, 266,000 barrels of NGLs and 81,000 barrels of oil, representing a 10% sequential increase over the first quarter of 2012.  Net daily production averaged 348 MMcfed for the second quarter, a record high for Antero, and was comprised of 325 MMcfd of natural gas (93%), 2,922 Bbl/d of NGLs (5%) and 886 Bbl/d of crude oil (2%).  Net NGL production increased 77% over the second quarter of 2011.  Excluding the Arkoma Basin assets, net production increased 82% from the second quarter of 2011 to 25 Bcfe or 271 MMcfed, in the second quarter of 2012.

 

GAAP revenues for the second quarter of 2012 decreased by 64% compared to the second quarter of 2011 to $61 million, primarily due to a $70 million unrealized loss on commodity derivatives in 2012 compared to a $90 million unrealized gain on commodity derivatives in the prior year quarter.  Reported GAAP earnings resulted in a net loss of $478 million for the three months ended June 30, 2012, including a loss on the sale of the Arkoma Basin assets of $427 million, a $70 million unrealized loss on commodity

 

1



 

derivatives as natural gas prices increased from the prior quarter, and a $16 million deferred income tax benefit.  Gas-equivalent prices, after adjusting for all realized gains on commodity derivatives, averaged $5.30 per Mcfe.

 

(The non-GAAP amounts presented below combine the Arkoma Basin operations with the Company’s other operations.  See “Non-GAAP Financial Measures” for a definition of each of these non-GAAP financial measures and tables that reconcile each of these non-GAAP measures to their most directly comparable GAAP financial measure.)

 

Non-GAAP adjusted net revenues for the second quarter 2012 increased 39% to $163 million compared to the second quarter of 2011 (including cash-settled derivatives but excluding unrealized derivative gains and losses).  For a reconciliation of adjusted net revenues to revenues from operations (GAAP), please read “Non-GAAP Financial Measures”.  Liquids production (NGLs and oil) contributed 19% of revenues before commodity hedges during the second quarter of 2012 compared to 11% in the prior year quarter.  Average natural gas prices before hedges decreased 52% from the prior-year quarter to $2.20 per Mcf and average natural gas-equivalent prices before hedges decreased 48% to $2.53 per Mcfe.  Additionally, average realized gas prices including hedges decreased by 11% to $5.00 per Mcf.  Average realized NGL prices decreased by 38% to $32.73 per barrel, while average realized oil prices including hedges increased by 3% to $77.49 per barrel.

 

Average gas-equivalent prices, including NGLs, oil and hedges, decreased 12% to $5.14 per Mcfe.  For the quarter, Antero realized natural gas hedging gains of $83 million, or $2.61 per Mcfe.  However, due to the fact that expiring financial hedges are settled and realized on a monthly basis while long-term non-expiring hedges are marked to market at the end of the quarter, we realized gains on hedges that expired during the quarter while we realized a loss on long-term non-expiring hedges as natural gas prices rose near the end of the second quarter of 2012.

 

Excluding the unrealized gain on commodity derivatives, the loss on asset sale, and deferred income tax benefit, adjusted net income, a non-GAAP measure, was $22 million for the quarter.  Driven by a 39% increase in revenues, cash flow from operations before changes in working capital, a non-GAAP measure, increased 31% from the prior-year quarter to $77 million.  EBITDAX of $106 million for the second quarter of 2012 was 38% higher than the prior-year quarter, also primarily due to increased production.  For a description of EBITDAX, adjusted net income and cash flow from operations before changes in working capital and reconciliation to the nearest comparable GAAP measures, please read “Non-GAAP Financial Measures”.

 

Per unit cash production costs (lease operating, gathering, compression and transportation, and production tax) including the Arkoma Basin assets for the second quarter of 2012 were $1.49 per Mcfe, a 4% improvement from the prior year quarter.  This improvement was primarily driven by increased production volumes from new Marcellus Shale wells that generally have low per unit production costs compared to the Company’s existing production base.  Per unit depreciation, depletion and amortization expense decreased 12% from the prior year quarter to $1.71 per Mcfe, driven by low cost reserve increases.  On a per unit basis including the Arkoma Basin assets, general and administrative expense for the second quarter 2012 was $0.33 per Mcfe, a 20% decline from the second quarter of 2011, primarily driven by the increase in gas-equivalent production.

 

Antero Operations

 

Antero’s current gross operated production is 378 MMcfd, and estimated net production is 310 MMcfed, including non-operated production, NGLs and oil.  During the first six months of 2012, Antero completed 22 gross operated wells (20 net wells) and currently has 27 gross operated wells (26 net wells) in various stages of drilling, completion or waiting on completion.

 

Marcellus Shale — Antero is operating ten drilling rigs in the Marcellus Shale play, all of which are drilling in northern West Virginia.  The Company plans to add an 11th drilling rig in August and a 12th rig in October 2012.  Antero has 315 MMcfd of gross operated production in the play of which 98% is coming from 88 horizontal Marcellus Shale wells, resulting in 243 MMcfd of net production.  Antero has 19 horizontal wells either completing or waiting on completion and has two fully-dedicated frac crews currently working in West Virginia along with intermittent spot crews as needed.  A third Antero-dedicated frac crew is scheduled to begin work in the fourth quarter of 2012.  The 88 horizontal Marcellus wells that Antero has completed to date have an average lateral length of 6,550’.  In the second quarter of 2012, Antero completed 13 horizontal Marcellus Shale wells with an average 24-hour peak rate of 14.0 MMcfd and an average lateral length of approximately 7,200’.

 

There continues to be a number of infrastructure projects underway in Harrison and Doddridge Counties, West Virginia that will facilitate rich gas transportation to the 200 MMcfd Sherwood I gas processing plant which is scheduled to start up late in the third quarter of 2012.  Antero has committed to a second 200 MMcfd gas processing plant, Sherwood II, to be located on the same site as Sherwood I.  Sherwood II is expected to go in service in the second quarter of 2013.  Antero has also committed to the fabrication of a third 200 MMcfd gas processing plant, Sherwood III, giving Antero access to a total of 600 MMcfd of gas processing capacity by the end of 2013.

 

2



 

MarkWest is also building the Zinnia high pressure pipeline lateral and the Pike Fork high pressure lateral which will transport rich gas production from western Harrison and eastern Doddridge Counties to the Sherwood processing plants.  The high pressure laterals are expected to be in service when the Sherwood I plant goes online in the third quarter of 2012 and will move rich gas that is gathered by Crestwood Midstream Partners in the area of dedication to the Sherwood gas processing facilities.

 

Antero is building the 17-mile Canton low pressure pipeline lateral which will gather rich gas in northern Doddridge County and deliver the gas to the Sherwood I plant.  The southern section of the Canton low pressure lateral is expected to be in service when the Sherwood I plant goes in service with the remainder of the pipeline expected to go in service in the fourth quarter of 2012.  MarkWest is also building compression facilities located at the Sherwood I plant to serve the Canton low pressure lateral.  Antero is building the White Oak high pressure lateral which will transport rich gas production from western Doddridge County to the Sherwood processing facilities.  The White Oak lateral is expected to be in service in the fourth quarter of 2012 along with initial compression facilities.

 

Antero has 258,000 net acres in the Marcellus Shale play of which only 16% was associated with proved reserves at mid-year 2012.

 

Utica Shale Antero has assembled a 56,000 net acre leasehold position in the Utica Shale play of eastern Ohio.  Almost all of the acreage is located in the rich gas/condensate window of the Utica Shale play.  Antero has completed two horizontal wells with encouraging results and is currently drilling a third horizontal well.  The two completed wells are shut-in waiting on pipeline and processing infrastructure.

 

Piceance Basin — Antero is no longer operating a drilling rig in the Piceance Basin as of late July 2012 when its drilling contract expired. The Company’s gross operated production in the Piceance is currently 63 MMcfd and 67 MMcfed net including 2 MMcfed of non-operated production from 231 wells online.  The 67 MMcfed net is comprised of approximately 44 MMcfd of tailgate gas, 3,200 Bbls/d of NGLs and 800 Bbls/d of light oil.  Antero has eight Mesaverde wells waiting on completion in its Gravel Trend rich gas area and has one frac crew currently working in the basin.

 

Antero has 62,000 net acres in the Piceance.

 

Commodity Hedges

 

Antero has hedged 848 Bcfe for the period beginning in the third quarter of 2012 through the end of 2017 using simple fixed price swaps at an average NYMEX-equivalent price of $5.13 per MMBtu.  Approximately 80% of estimated production for the last six months of 2012 is hedged at a NYMEX-equivalent price of $5.52 per MMBtu and approximately 70% of estimated 2013 production is hedged at a NYMEX-equivalent price of $5.14 per MMBtu.  Virtually all of Antero’s financial hedges are tied to the local basin.  In the following table, these basin prices are converted to NYMEX-equivalent prices using current basis differentials in the over-the-counter futures market.  Antero has ten different counterparties to its hedge contracts, all but one of which are lenders in the Company’s bank credit facility.

 

 

 

Natural gas
equivalent

 

NYMEX-
equivalent

 

Calendar Year

 

MMBtu/day

 

index price

 

2012

 

263,443

 

$

5.52

 

2013

 

374,333

 

$

5.14

 

2014

 

420,000

 

$

5.36

 

2015

 

450,000

 

$

5.44

 

2016

 

532,500

 

$

5.07

 

2017

 

410,000

 

$

4.37

 

 

3



 

Non-GAAP Financial Measures

 

The table below reconciles the Company’s GAAP results from continuing operations to Non-GAAP results including operations of the Arkoma Basin assets (prior to the sale) and the loss on the sale.  Antero is including this presentation in order to more clearly illustrate its results of operations during the period:

 

ANTERO RESOURCES LLC

Statements of Operations and Additional Data

Based on GAAP reported earnings with additional

Details of items included in each line in Form 10-Q

 

 

 

Three Months Ended June 30, 2011

 

Three Months Ended June 30, 2012

 

 

 

 

 

Arkoma

 

Including

 

 

 

Arkoma

 

Including

 

 

 

As

 

Discontinued

 

Arkoma

 

As

 

Discontinued

 

Arkoma

 

 

 

Reported

 

Operations

 

Operations

 

Reported

 

Operations

 

Operations

 

 

 

(in thousands, except per unit and production data)

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

60,138

 

26,557

 

86,695

 

52,531

 

12,496

 

65,027

 

NGL sales

 

4,983

 

2,993

 

7,976

 

6,057

 

2,644

 

8,701

 

Oil sales

 

2,297

 

591

 

2,888

 

6,072

 

268

 

6,340

 

Realized commodity derivative gains

 

12,260

 

7,060

 

19,320

 

65,873

 

16,638

 

82,511

 

Unrealized commodity derivative gains

 

89,621

 

8,194

 

97,815

 

(69,576

)

(19,525

)

(89,101

)

Total operating revenues

 

169,299

 

45,395

 

214,694

 

60,957

 

12,521

 

73,478

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

6,160

 

1,523

 

7,683

 

5,761

 

2,436

 

8,197

 

Gathering, compression and transportation

 

12,256

 

7,551

 

19,807

 

27,256

 

6,975

 

34,231

 

Production taxes

 

3,967

 

142

 

4,109

 

4,403

 

232

 

4,635

 

Exploration expenses

 

2,077

 

227

 

2,304

 

3,031

 

121

 

3,152

 

Impairment of unproved properties

 

131

 

651

 

782

 

1,538

 

 

1,538

 

Depletion, depreciation and amortization

 

21,580

 

17,399

 

38,979

 

36,306

 

17,600

 

53,906

 

Accretion of asset retirement obligations

 

84

 

25

 

109

 

108

 

29

 

137

 

General and administrative

 

8,207

 

 

8,207

 

10,473

 

 

10,473

 

Loss on sale of compressor station

 

8,700

 

 

8,700

 

 

 

 

Total operating expenses

 

63,162

 

27,518

 

90,680

 

88,876

 

27,393

 

116,269

 

Operating income

 

106,137

 

17,877

 

124,014

 

(27,919

)

(14,872

)

(42,791

)

Interest expense and loss on interest rate derivatives

 

(15,606

)

 

(15,606

)

(24,223

)

 

(24,223

)

Income (loss) before income taxes

 

90,531

 

17,877

 

108,408

 

(52,142

)

(14,872

)

(67,014

)

Income tax benefit (expense)

 

(33,785

)

 

(33,785

)

16,159

 

 

16,159

 

Income from continuing operations

 

56,746

 

17,877

 

74,623

 

(35,983

)

(14,872

)

(50,855

)

Income (loss) from discontinued operations and sale of discontinued operations

 

17,877

 

(17,877

)

 

(442,104

)

14,872

 

(427,232

)

Net income (loss) attributable to Antero members

 

$

74,623

 

 

74,623

 

(478,087

)

 

(478,087

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (Bcf)

 

13

 

6

 

19

 

23

 

7

 

30

 

NGLs (MBbl)

 

93

 

57

 

150

 

188

 

78

 

266

 

Oil (MBbl)

 

26

 

8

 

34

 

78

 

3

 

81

 

Combined (Bcfe)

 

14

 

6

 

20

 

25

 

7

 

32

 

Daily combined production (MMcfe/d)

 

149

 

72

 

221

 

271

 

77

 

348

 

Average prices before effects of hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

4.68

 

$

4.30

 

$

4.56

 

$

2.28

 

$

1.92

 

$

2.20

 

NGLs (per Bbl)

 

$

53.67

 

$

51.94

 

$

53.01

 

$

32.28

 

$

33.80

 

$

32.73

 

Oil (per Bbl)

 

$

88.08

 

$

78.70

 

$

85.98

 

$

78.04

 

$

94.04

 

$

78.60

 

Combined (per Mcfe)

 

$

4.97

 

$

4.59

 

$

4.85

 

$

2.62

 

$

2.20

 

$

2.53

 

Average realized prices after effects of hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

5.67

 

$

5.44

 

$

5.59

 

$

5.14

 

$

4.47

 

$

5.00

 

NGLs (per Bbl)

 

$

53.67

 

$

51.94

 

$

53.01

 

$

32.28

 

$

33.80

 

$

32.73

 

Oil (per Bbl)

 

$

74.69

 

$

78.70

 

$

75.59

 

$

76.88

 

$

94.04

 

$

77.49

 

Combined (per Mcfe)

 

$

5.88

 

$

5.66

 

$

5.81

 

$

5.30

 

$

4.58

 

$

5.14

 

Average Costs (per Mcfe):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating costs

 

$

0.45

 

$

0.23

 

$

0.38

 

$

0.23

 

$

0.35

 

$

0.26

 

Gathering, compression, and transportation

 

$

0.90

 

$

1.15

 

$

0.98

 

$

1.11

 

$

1.00

 

$

1.08

 

Production taxes

 

$

0.29

 

$

0.02

 

$

0.20

 

$

0.18

 

$

0.03

 

$

0.15

 

Depletion, depreciation, amortization and accretion

 

$

1.59

 

$

2.65

 

$

1.94

 

$

1.47

 

$

2.52

 

$

1.71

 

General and administrative

 

$

0.61

 

$

 

$

0.41

 

$

0.43

 

$

 

$

0.33

 

 

4



 

ANTERO RESOURCES LLC

Statements of Operations and Additional Data

Based on GAAP reported earnings with additional

Details of items included in each line in Form 10-Q

 

 

 

Six Months Ended June 30, 2011

 

Six Months Ended June 30, 2012

 

 

 

 

 

Arkoma

 

Including

 

 

 

Arkoma

 

Including

 

 

 

As

 

Discontinued

 

Arkoma

 

As

 

Discontinued

 

Arkoma

 

 

 

Reported

 

Operations

 

Operations

 

Reported

 

Operations

 

Operations

 

 

 

(in thousands, except per unit and production data)

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

96,961

 

50,592

 

147,533

 

107,281

 

31,432

 

138,713

 

NGL sales

 

8,338

 

5,223

 

13,561

 

15,245

 

4,913

 

20,158

 

Oil sales

 

4,449

 

967

 

5,416

 

13,325

 

357

 

13,682

 

Realized commodity derivative gains

 

31,735

 

16,823

 

48,558

 

128,909

 

33,681

 

162,590

 

Unrealized commodity derivative gains

 

26,953

 

(6,404

)

20,549

 

124,887

 

(11,025

)

113,862

 

Gain on sale of assets

 

 

 

 

291,305

 

 

291,305

 

Total operating revenues

 

168,436

 

67,201

 

235,637

 

680,952

 

59,358

 

740,310

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

11,400

 

3,584

 

14,984

 

12,180

 

4,344

 

16,524

 

Gathering, compression and transportation

 

21,892

 

15,065

 

36,957

 

45,912

 

16,267

 

62,179

 

Production taxes

 

6,668

 

569

 

7,237

 

9,794

 

417

 

10,211

 

Exploration expenses

 

4,934

 

499

 

5,433

 

4,899

 

269

 

5,168

 

Impairment of unproved properties

 

2,176

 

924

 

3,100

 

2,165

 

409

 

2,574

 

Depletion, depreciation and amortization

 

38,748

 

33,900

 

72,648

 

65,678

 

35,900

 

101,578

 

Accretion of asset retirement obligations

 

156

 

49

 

205

 

209

 

56

 

265

 

General and administrative

 

14,568

 

 

14,568

 

19,646

 

 

19,646

 

Loss on sale of compressor station

 

8,700

 

 

8,700

 

 

 

 

Total operating expenses

 

109,242

 

54,590

 

163,832

 

160,483

 

57,662

 

218,145

 

Operating income

 

59,194

 

12,611

 

71,805

 

520,469

 

1,696

 

522,165

 

Interest expense and loss on interest rate derivatives

 

(30,754

)

 

(30,754

)

(48,593

)

 

(48,593

)

Income (loss) before income taxes

 

28,440

 

12,611

 

41,051

 

471,876

 

1,696

 

473,572

 

Income tax benefit (expense)

 

(25,363

)

 

(25,363

)

(196,696

)

 

(196,696

)

Income from continuing operations

 

3,077

 

12,611

 

15,688

 

275,180

 

1,696

 

276,876

 

Income (loss) from discontinued operations and sale of discontinued operations

 

12,611

 

(12,611

)

 

(425,536

)

(1,696

)

(427,232

)

Net income (loss) attributable to Antero members

 

$

15,688

 

 

15,688

 

(150,356

)

 

(150,356

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (Bcf)

 

22

 

12

 

34

 

43

 

14

 

56

 

NGLs (MBbl)

 

177

 

99

 

276

 

415

 

123

 

538

 

Oil (MBbl)

 

54

 

12

 

66

 

157

 

4

 

161

 

Combined (Bcfe)

 

23

 

13

 

36

 

46

 

14

 

60

 

Daily combined production (MMcfe/d)

 

126

 

71

 

197

 

253

 

79

 

332

 

Average prices before effects of hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

4.51

 

$

4.17

 

$

4.39

 

$

2.52

 

$

2.31

 

$

2.47

 

NGLs (per Bbl)

 

$

47.10

 

$

52.62

 

$

49.08

 

$

36.75

 

$

39.93

 

$

37.47

 

Oil (per Bbl)

 

$

83.10

 

$

81.88

 

$

82.88

 

$

84.73

 

$

93.95

 

$

84.95

 

Combined (per Mcfe)

 

$

4.80

 

$

4.43

 

$

4.67

 

$

2.95

 

$

2.56

 

$

2.86

 

Average realized prices after effects of hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

6.01

 

$

5.55

 

$

5.84

 

$

5.55

 

$

4.79

 

$

5.36

 

NGLs (per Bbl)

 

$

47.10

 

$

52.62

 

$

49.08

 

$

36.75

 

$

39.93

 

$

37.47

 

Oil (per Bbl)

 

$

73.81

 

$

81.88

 

$

75.27

 

$

81.95

 

$

93.95

 

$

82.23

 

Combined (per Mcfe)

 

$

6.18

 

$

5.75

 

$

6.03

 

$

5.74

 

$

4.90

 

$

5.55

 

Average Costs (per Mcfe):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating costs

 

$

0.50

 

$

0.28

 

$

0.42

 

$

0.26

 

$

0.30

 

$

0.27

 

Gathering, compression, and transportation

 

$

0.96

 

$

1.18

 

$

1.04

 

$

1.00

 

$

1.13

 

$

1.03

 

Production taxes

 

$

0.29

 

$

0.04

 

$

0.20

 

$

0.21

 

$

0.03

 

$

0.17

 

Depletion, depreciation, amortization and accretion

 

$

1.69

 

$

2.65

 

$

2.04

 

$

1.43

 

$

2.51

 

$

1.69

 

General and administrative

 

$

0.64

 

$

 

$

0.41

 

$

0.43

 

$

 

$

0.33

 

 

Adjusted net revenue as set forth in this release represents total operating revenues adjusted for certain non-cash items including unrealized derivative gains and losses and gains and losses on asset sales.  We believe that adjusted net revenue is useful to investors in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.  Adjusted net revenue is not a measure of financial performance under GAAP and should not be considered in isolation or as a substitute for total operating revenues as an indicator of financial performance.  The following table reconciles total operating revenues to total adjusted net revenues:

 

5



 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Total revenues from continuing operations

 

$

60,957

 

$

169,299

 

$

680,952

 

$

168,436

 

Total revenues from discontinued operations

 

12,521

 

45,395

 

59,358

 

67,201

 

Total revenues

 

$

73,478

 

$

214,694

 

$

740,310

 

$

235,637

 

Gain on sale of assets

 

 

 

(291,305

)

 

Unrealized commodity derivative (gains) losses

 

89,101

 

(97,815

)

(113,862

)

(20,549

)

Adjusted net revenues

 

$

162,579

 

$

116,879

 

$

335,143

 

$

215,088

 

 

Adjusted net income as set forth in this release represents income from operations before deferred income taxes, adjusted for certain non-cash items from operations and discontinued operations.  We believe that adjusted net income is useful to investors in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.  Adjusted net income is not a measure of financial performance in accordance with GAAP and should not be considered in isolation or as a substitute for net income (loss) as an indicator of financial performance.  The following table reconciles income from operations to adjusted net income:

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(478,087

)

$

74,623

 

$

(150,356

)

$

15,688

 

Unrealized commodity derivative (gains) losses

 

89,101

 

(97,815

)

(113,862

)

(20,549

)

Loss on sale of Arkoma Basin assets

 

427,232

 

 

 

427,232

 

 

 

Gain on sale of Marcellus gathering assets

 

 

 

 

 

(291,305

)

 

 

Loss on sale of compressor station

 

 

8,700

 

 

8,700

 

Income tax expense (benefit)

 

(16,159

)

33,785

 

196,696

 

25,363

 

Adjusted net income

 

$

22,087

 

$

19,293

 

$

68,405

 

$

29,202

 

 

Cash flow from operations before changes in working capital as presented in this release represents net cash provided by operations before changes in working capital. Cash flow from operations before changes in working capital is widely accepted by the investment community as a financial indicator of an oil and gas company’s ability to generate cash to internally fund exploration and development activities and to service debt. Cash flow from operations before changes in working capital is also useful because it is widely used by professional research analysts in valuing, comparing, rating and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Cash flow from operations before changes in working capital is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operations, investing, or financing activities, as an indicator of cash flows, or as a measure of liquidity. The following table reconciles net cash provided by operating activities to cash flow from operations before changes in working capital as used in this release:

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

60,493

 

$

41,736

 

$

160,984

 

$

111,903

 

Net change in working capital

 

(16,654

)

(17,101

)

4,040

 

6,451

 

Cash flow from operations before changes in working capital

 

$

77,147

 

$

58,837

 

$

156,944

 

$

105,452

 

 

EBITDAX is a non-GAAP financial measure that we define as net income before interest expense and other income or expense, taxes, impairments, depletion, depreciation, amortization, exploration expense, unrealized hedge gains or losses, gain or loss on sale of assets, franchise taxes and expenses related to business acquisitions.  EBITDAX, as used and defined by us, may not be comparable to similarly titled measures employed by other companies and is not a measure of performance calculated in accordance with GAAP. EBITDAX should not be considered in isolation or as a substitute for operating income, net income or loss, cash flows provided by operating, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP. EBITDAX provides no information regarding a company’s capital structure, borrowings, interest costs, capital expenditures, and working capital movement or tax position. EBITDAX does not represent funds available for discretionary use because those funds are

 

6



 

required for debt service, capital expenditures, working capital, and other commitments and obligations. However, our management team believes EBITDAX is useful to an investor in evaluating our operating performance because this measure is widely used by investors in the natural gas and oil industry to measure a company’s operating performance without regard to items excluded from the calculation of such term, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired, among other factors; helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the effect of our capital structure from our operating structure; and is used by our management team for various purposes, including as a measure of operating performance, in presentations to our board of directors, as a basis for strategic planning and forecasting and by our lenders pursuant to a covenant under our senior secured revolving credit facility.  EBITDAX is also used as a measure of operating performance pursuant to a covenant under the indenture governing our 9.375% and 7.25% senior notes.

 

There are significant limitations to using EBITDAX as a measure of performance, including the inability to analyze the effect of certain recurring and non-recurring items that materially affect our net income or loss, the lack of comparability of results of operations of different companies and the different methods of calculating EBITDAX reported by different companies. The following table represents a reconciliation of our net income to EBITDAX for the three and six months ended June 30, 2010 and 2011:

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Net income (loss)

 

$

(478,087

)

$

74,623

 

$

(150,356

)

$

15,688

 

Unrealized loss (gain) on commodity derivative contracts

 

89,101

 

(97,814

)

(113,862

)

(20,549

)

Interest expense and other

 

24,223

 

15,606

 

48,593

 

30,754

 

Provision (benefit) for income taxes

 

(16,159

)

33,785

 

196,696

 

25,363

 

Depreciation, depletion, amortization and accretion

 

54,044

 

39,088

 

101,844

 

72,853

 

Impairment of unproved properties

 

1,538

 

782

 

2,574

 

3,100

 

Exploration expense

 

3,151

 

2,304

 

5,167

 

5,433

 

Loss on sale of Arkoma Basin assets

 

427,232

 

 

427,232

 

 

Gain on sale of gathering systems

 

 

 

(291,305

)

 

Loss on sale of compressor station

 

 

8,700

 

 

8,700

 

Other

 

1,196

 

156

 

1,996

 

523

 

EBITDAX

 

$

106,239

 

$

77,230

 

$

228,579

 

$

141,865

 

 

The cash prices realized for oil, NGLs and natural gas production including the amounts realized on cash settled derivatives are a critical component in the Company’s performance tracked by investors and professional research analysts in valuing, comparing, rating and providing investment recommendations and forecasts of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Due to the GAAP disclosures of various hedging and derivative transactions, such information is now reported in various lines of the income statement.

 

Antero Resources is an independent oil and natural gas company engaged in the acquisition, development and production of unconventional natural gas properties primarily located in the Appalachian Basin in West Virginia, Pennsylvania and Ohio and the Piceance Basin in Colorado.  Our website is www.anteroresources.com.

 

This release includes “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. Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond Antero’s control. All statements, other than historical facts included in this release, are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although Antero believes that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

 

We caution you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the exploration for and development, production, gathering and sale of natural gas and oil.  These risks include, but are not limited to, commodity price volatility, inflation, lack of availability of drilling and production equipment and services, environmental risks, drilling and other operating risks, regulatory changes, the uncertainty inherent in estimating natural gas and oil reserves and in projecting future rates of production, cash flow and access to capital, the timing of development expenditures, and the other risks described under the heading “Item 1A.  Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2011.

 

For more information, contact Chad Green, Finance Director, at (303) 357-7339 or cgreen@anteroresources.com.

 

7



 

ANTERO RESOURCES LLC

Condensed Consolidated Balance Sheets

December 31, 2011 and June 30, 2012

(Unaudited)

(In thousands)

 

 

 

2011

 

2012

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

3,343

 

5,575

 

Accounts receivable — trade, net of allowance for doubtful accounts of $182 and $10 in 2011 and 2012, respectively

 

25,117

 

36,720

 

Notes receivable — short-term portion

 

7,000

 

8,333

 

Accrued revenue

 

35,986

 

17,451

 

Derivative instruments

 

248,550

 

220,361

 

Other

 

13,646

 

13,911

 

Total current assets

 

333,642

 

302,351

 

Property and equipment:

 

 

 

 

 

Natural gas properties, at cost (successful efforts method):

 

 

 

 

 

Unproved properties

 

834,255

 

984,105

 

Producing properties

 

2,497,306

 

1,925,216

 

Gathering systems and facilities

 

142,241

 

113,270

 

Other property and equipment

 

8,314

 

9,615

 

 

 

3,482,116

 

3,032,206

 

Less accumulated depletion, depreciation, and amortization

 

(601,702

)

(353,406

)

Property and equipment, net

 

2,880,414

 

2,678,800

 

Derivative instruments

 

541,423

 

575,255

 

Notes receivable — long-term portion

 

5,111

 

3,333

 

Other assets, net

 

28,210

 

26,343

 

Total assets

 

$

3,788,800

 

3,586,082

 

Liabilities and Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

107,027

 

132,998

 

Accrued liabilities

 

35,011

 

46,298

 

Revenue distributions payable

 

34,768

 

32,953

 

Advances from joint interest owners

 

2,944

 

2,239

 

Current income tax liability

 

 

10,300

 

Deferred income tax liability

 

75,308

 

86,978

 

Total current liabilities

 

255,058

 

311,766

 

Long-term liabilities:

 

 

 

 

 

Long-term debt

 

1,317,330

 

1,042,172

 

Deferred income tax liability

 

245,327

 

412,053

 

Other long-term liabilities

 

12,279

 

11,641

 

Total liabilities

 

1,829,994

 

1,777,632

 

Equity:

 

 

 

 

 

Members’ equity

 

1,460,947

 

1,460,947

 

Accumulated earnings

 

497,859

 

347,503

 

Total equity

 

1,958,806

 

1,808,450

 

Total liabilities and equity

 

$

3,788,800

 

3,586,082

 

 

8



 

ANTERO RESOURCES LLC

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

Three months ended June 30, 2011 and 2012

(Unaudited)

(In thousands)

 

 

 

2011

 

2012

 

Revenue:

 

 

 

 

 

Natural gas sales

 

$

60,138

 

52,531

 

Natural gas liquids sales

 

4,983

 

6,057

 

Oil sales

 

2,297

 

6,072

 

Realized and unrealized gain (loss) on commodity derivative instruments (including unrealized gains (losses) of $89,621 and $(69,576) in 2011 and 2012, respectively)

 

101,881

 

(3,703

)

Total revenue

 

169,299

 

60,957

 

Operating expenses:

 

 

 

 

 

Lease operating expenses

 

6,160

 

5,761

 

Gathering, compression and transportation

 

12,256

 

27,256

 

Production taxes

 

3,967

 

4,403

 

Exploration expenses

 

2,077

 

3,031

 

Impairment of unproved properties

 

131

 

1,538

 

Depletion, depreciation and amortization

 

21,580

 

36,306

 

Accretion of asset retirement obligations

 

84

 

108

 

General and administrative

 

8,207

 

10,473

 

Loss on sale of assets

 

8,700

 

 

Total operating expenses

 

63,162

 

88,876

 

Operating income (loss)

 

106,137

 

(27,919

)

Interest expense

 

(15,606

)

(24,223

)

Income (loss) from continuing operations before income taxes and discontinued operations

 

90,531

 

(52,142

)

Income tax (expense) benefit

 

(33,785

)

16,159

 

Income (loss) from continuing operations

 

56,746

 

(35,983

)

Discontinued operations:

 

 

 

 

 

Income (loss) from results of operations and sale of discontinued operations

 

17,877

 

(442,104

)

Net income (loss) and comprehensive income (loss) attributable to Antero equity owners

 

$

74,623

 

(478,087

)

 

9



 

ANTERO RESOURCES LLC

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

Six months ended June 30, 2011 and 2012

(Unaudited)

(In thousands)

 

 

 

2011

 

2012

 

Revenue:

 

 

 

 

 

Natural gas sales

 

$

96,961

 

107,281

 

Natural gas liquids sales

 

8,338

 

15,245

 

Oil sales

 

4,449

 

13,325

 

Realized and unrealized gain on commodity derivative instruments (including unrealized gains of $26,953 and $124,887 in 2011 and 2012, respectively)

 

58,688

 

253,796

 

Gain on sale of gathering system

 

 

291,305

 

Total revenue

 

168,436

 

680,952

 

Operating expenses:

 

 

 

 

 

Lease operating expenses

 

11,400

 

12,180

 

Gathering, compression and transportation

 

21,892

 

45,912

 

Production taxes

 

6,668

 

9,794

 

Exploration expenses

 

4,934

 

4,899

 

Impairment of unproved properties

 

2,176

 

2,165

 

Depletion, depreciation and amortization

 

38,748

 

65,678

 

Accretion of asset retirement obligations

 

156

 

209

 

General and administrative

 

14,568

 

19,646

 

Loss on sale of assets

 

8,700

 

 

Total operating expenses

 

109,242

 

160,483

 

Operating income

 

59,194

 

520,469

 

Other expense:

 

 

 

 

 

Interest expense

 

(30,660

)

(48,593

)

Realized and unrealized losses on interest derivative instruments, net (including unrealized gains of $4,212 in 2011)

 

(94

)

 

Total other expense

 

(30,754

)

(48,593

)

Income from continuing operations before income taxes and discontinued operations

 

28,440

 

471,876

 

Income tax expense

 

(25,363

)

(196,696

)

Income from continuing operations

 

3,077

 

275,180

 

Discontinued operations:

 

 

 

 

 

Income (loss) from results of operations and sale of discontinued operations

 

12,611

 

(425,536

)

Net income (loss) and comprehensive income (loss) attributable to Antero equity owners

 

$

15,688

 

(150,356

)

 

10



 

ANTERO RESOURCES LLC

Condensed Consolidated Statements of Cash Flows

Six months ended June 30, 2011 and 2012

(Unaudited)

(In thousands)

 

 

 

2011

 

2012

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

15,688

 

(150,356

)

Adjustment to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depletion, depreciation, and amortization

 

38,904

 

65,887

 

Impairment of unproved properties

 

2,176

 

2,165

 

Unrealized gains on derivative instruments, net

 

(31,165

)

(124,887

)

Loss on sale of discontinued operations

 

 

427,232

 

Loss (gain) on sale of assets

 

8,700

 

(291,305

)

Depletion, depreciation, amortization and impairment of unproved properties — discontinued operations

 

34,873

 

36,365

 

Unrealized losses on derivative instruments, net — discontinued operations

 

6,404

 

11,025

 

Deferred taxes

 

25,363

 

178,396

 

Other

 

4,509

 

2,422

 

Changes in current assets and liabilities:

 

 

 

 

 

Accounts receivable

 

712

 

(15,791

)

Accrued revenue

 

(11,894

)

18,535

 

Other current assets

 

(2,745

)

(3,162

)

Accounts payable

 

(252

)

(17,058

)

Accrued liabilities

 

6,701

 

11,298

 

Revenue distributions payable

 

11,442

 

575

 

Advances from joint interest owners

 

2,487

 

(657

)

Current income taxes payable

 

 

10,300

 

Net cash provided by operating activities

 

111,903

 

160,984

 

Cash flows from investing activities:

 

 

 

 

 

Additions to proved properties

 

 

(4,451

)

Additions to unproved properties

 

(45,960

)

(263,737

)

Drilling costs

 

(229,122

)

(377,199

)

Additions to gathering systems and facilities

 

(49,953

)

(47,982

)

Additions to other property and equipment

 

(799

)

(1,300

)

Proceeds from asset sales

 

15,379

 

811,253

 

Changes in other assets

 

(2,635

)

(257

)

Net cash provided by (used in) investing activities

 

(313,090

)

116,327

 

Cash flows from financing activities:

 

 

 

 

 

Borrowings (repayments) on bank credit facility, net

 

225,000

 

(275,000

)

Distribution to members

 

(28,858

)

 

Other

 

 

(79

)

Net cash provided by (used in) financing activities

 

196,142

 

(275,079

)

Net increase (decrease) in cash and cash equivalents

 

(5,045

)

2,232

 

Cash and cash equivalents, beginning of period

 

8,988

 

3,343

 

Cash and cash equivalents, end of period

 

$

3,943

 

5,575

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid during the period for interest

 

$

(29,150

)

(45,064

)

Supplemental disclosure of noncash investing activities:

 

 

 

 

 

Changes in accounts payable for additions to properties, gathering systems and facilities

 

$

3,654

 

31,593

 

 

11



 

OPERATING DATA

 

The following table sets forth selected operating data for the three months ended June 30, 2011 compared to the three months ended June 30, 2012:

 

 

 

Three Months Ended
June 31,

 

Amount of
Increase

 

Percent

 

 

 

2011

 

2012

 

(Decrease)

 

Change

 

 

 

(in thousands, except per unit and production data)

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

60,138

 

52,531

 

(7,607

)

(13

)%

NGL sales

 

4,983

 

6,057

 

1,074

 

22

%

Oil sales

 

2,297

 

6,072

 

3,775

 

164

%

Realized commodity derivative gains

 

12,260

 

65,873

 

53,613

 

437

%

Unrealized commodity derivative gains (losses)

 

89,621

 

(69,576

)

(159,197

)

*

 

Total operating revenues

 

169,299

 

60,957

 

(108,342

)

(64

)%

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense

 

6,160

 

5,761

 

(399

)

(6

)%

Gathering, compression and transportation

 

12,256

 

27,256

 

15,000

 

122

%

Production taxes

 

3,967

 

4,403

 

436

 

11

%

Exploration expenses

 

2,077

 

3,031

 

954

 

46

%

Impairment of unproved properties

 

131

 

1,538

 

1,407

 

1,074

%

Depletion, depreciation and amortization

 

21,580

 

36,306

 

14,726

 

68

%

Accretion of asset retirement obligations

 

84

 

108

 

24

 

29

%

General and administrative

 

8,207

 

10,473

 

2,266

 

28

%

Loss on sale of compressor station

 

8,700

 

 

(8,700

)

*

 

Total operating expenses

 

63,162

 

88,876

 

25,714

 

41

%

Operating income (loss)

 

106,137

 

(27,919

)

(134,056

)

*

 

Interest expense

 

(15,606

)

(24,223

)

(8,617

)

55

%

Income (loss) before income taxes

 

90,531

 

(52,142

)

(142,673

)

*

 

Income tax benefit (expense)

 

(33,785

)

16,159

 

49,944

 

*

 

Income (loss) from continuing operations

 

56,746

 

(35,983

)

(92,729

)

*

 

Income (loss) from discontinued operations and sale of discontinued operations

 

17,877

 

(442,104

)

(459,981

)

*

 

Net income (loss) attributable to Antero members

 

$

74,623

 

(478,087

)

(552,710

)

*

 

 

 

 

 

 

 

 

 

 

 

EBITDAX

 

$

77,230

 

106,239

 

29,009

 

38

%

 

 

 

 

 

 

 

 

 

 

Production data:

 

 

 

 

 

 

 

 

 

Natural gas (Bcf)

 

13

 

23

 

10

 

79

%

NGLs (MBbl)

 

93

 

188

 

95

 

199

%

Oil (MBbl)

 

26

 

78

 

52

 

102

%

Combined (Bcfe)

 

14

 

25

 

11

 

82

%

Daily combined production (MMcfe/d)

 

149

 

271

 

122

 

82

%

Average prices before effects of hedges:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

4.68

 

$

2.28

 

$

(2.40

)

(51

)%

NGLs (per Bbl)

 

$

53.67

 

$

32.28

 

$

(21.39

)

(40

)%

Oil (per Bbl)

 

$

88.08

 

$

78.04

 

$

(10.04

)

(11

)%

Combined (per Mcfe)

 

$

4.97

 

$

2.62

 

$

(2.35

)

(47

)%

Average realized prices after effects of hedges:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

5.67

 

$

5.14

 

$

(0.53

)

(9

)%

NGls (per Bbl)

 

$

53.67

 

$

32.28

 

$

(21.39

)

(40

)%

Oil (per Bbl)

 

$

74.69

 

$

76.88

 

$

2.19

 

3

%

Combined (per Mcfe)

 

$

5.88

 

$

5.30

 

$

(0.58

)

(10

)%

Average Costs (per Mcfe):

 

 

 

 

 

 

 

 

 

Lease operating costs

 

$

0.45

 

$

0.23

 

$

(0.22

)

(49

)%

Gathering, compression and transportation

 

$

0.90

 

$

1.11

 

$

0.21

 

23

%

Production taxes

 

$

0.29

 

$

0.18

 

$

(0.11

)

(38

)%

Depletion, depreciation, amortization and accretion

 

$

1.59

 

$

1.47

 

$

(0.12

)

(8

)%

General and administrative

 

$

0.61

 

$

0.43

 

$

(0.18

)

(30

)%

 

12



 

OPERATING DATA

 

The following table sets forth selected operating data for the six months ended June 30, 2011 compared to the six months ended June 30, 2012:

 

 

 

Six Months Ended
June 30,

 

Amount of
Increase

 

Percent

 

 

 

2011

 

2012

 

(Decrease)

 

Change

 

 

 

(in thousands, except per unit and production data)

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

96,961

 

107,281

 

10,320

 

11

%

NGL sales

 

8,338

 

15,245

 

6,907

 

83

%

Oil sales

 

4,449

 

13,325

 

8,876

 

200

%

Realized commodity derivative gains

 

31,735

 

128,909

 

97,174

 

306

%

Unrealized commodity derivative gains

 

26,953

 

124,887

 

97,934

 

363

%

Gain on sale of assets

 

 

291,305

 

291,305

 

*

 

Total operating revenues

 

168,436

 

680,952

 

512,516

 

304

%

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense

 

11,400

 

12,180

 

780

 

7

%

Gathering, compression and transportation

 

21,892

 

45,912

 

24,020

 

110

%

Production taxes

 

6,668

 

9,794

 

3,126

 

47

%

Exploration expenses

 

4,934

 

4,899

 

(35

)

(1

)%

Impairment of unproved properties

 

2,176

 

2,165

 

(11

)

(1

)%

Depletion, depreciation and amortization

 

38,748

 

65,678

 

26,930

 

70

%

Accretion of asset retirement obligations

 

156

 

209

 

53

 

34

%

General and administrative

 

14,568

 

19,646

 

5,078

 

35

%

Loss on sale of compressor station

 

8,700

 

 

(8,700

)

*

 

Total operating expenses

 

109,242

 

160,483

 

51,241

 

47

%

Operating income

 

59,194

 

520,469

 

461,275

 

779

%

Interest expense and loss on interest rate derivatives

 

(30,754

)

(48,593

)

(17,839

)

58

%

Income (loss) before income taxes

 

28,440

 

471,876

 

443,436

 

1,559

%

Income tax expense

 

(25,363

)

(196,696

)

(171,333

)

676

%

Income from continuing operations

 

3,077

 

275,180

 

272,103

 

8,843

%

Income (loss) from discontinued operations

 

12,611

 

(425,536

)

(438,147

)

*

 

Net income (loss) attributable to Antero members

 

$

15,688

 

(150,356

)

(166,044

)

*

 

 

 

 

 

 

 

 

 

 

 

EBITDAX

 

$

141,865

 

228,579

 

86,714

 

61

%

 

 

 

 

 

 

 

 

 

 

Production data:

 

 

 

 

 

 

 

 

 

Natural gas (Bcf)

 

22

 

43

 

21

 

98

%

NGLs (MBbl)

 

177

 

415

 

238

 

134

%

Oil (MBbl)

 

54

 

157

 

103

 

194

%

Combined (Bcfe)

 

23

 

46

 

23

 

101

%

Daily combined production (MMcfe/d)

 

126

 

253

 

127

 

101

%

Average prices before effects of hedges:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

4.51

 

$

2.52

 

$

(1.99

)

(44

)%

NGLs (per Bbl)

 

$

47.10

 

$

36.75

 

$

(10.35

)

(22

)%

Oil (per Bbl)

 

$

83.10

 

$

84.73

 

$

1.63

 

2

%

Combined (per Mcfe)

 

$

4.80

 

$

2.95

 

$

(1.85

)

(39

)%

Average realized prices after effects of hedges:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

6.01

 

$

5.55

 

$

(0.46

)

(8

)%

NGls (per Bbl)

 

$

47.10

 

$

36.75

 

$

(10.35

)

(22

)%

Oil (per Bbl)

 

$

73.81

 

$

81.95

 

$

8.14

 

11

%

Combined (per Mcfe)

 

$

6.18

 

$

5.74

 

$

(0.44

)

(7

)%

Average Costs (per Mcfe):

 

 

 

 

 

 

 

 

 

Lease operating costs

 

$

0.50

 

$

0.26

 

$

(0.24

)

(48

)%

Gathering, compression and transportation

 

$

0.96

 

$

1.00

 

$

0.04

 

4

%

Production taxes

 

$

0.29

 

$

0.21

 

$

(0.08

)

(28

)%

Depletion, depreciation amortization and accretion

 

$

1.69

 

$

1.43

 

$

(0.26

)

(15

)%

General and administrative

 

$

0.64

 

$

0.43

 

$

(0.21

)

(33

)%

 

13