Attached files

file filename
8-K - 8-K - Jones Energy, Inc.a13-20061_18k.htm
EX-10.2 - EX-10.2 - Jones Energy, Inc.a13-20061_1ex10d2.htm
EX-10.1 - EX-10.1 - Jones Energy, Inc.a13-20061_1ex10d1.htm
EX-99.2 - EX-99.2 - Jones Energy, Inc.a13-20061_1ex99d2.htm

Exhibit 99.1

 

 

JONES ENERGY, INC. ANNOUNCES 2013 SECOND-QUARTER

FINANCIAL AND OPERATING RESULTS

 

Austin, TXSeptember 3, 2013 — Jones Energy, Inc. (NYSE: JONE) (“Jones Energy “ or “the Company”) today announced financial and operating results for the quarter ended June 30, 2013, reporting net income attributable to common stockholders of $48.7 million and adjusted EBITDAX, a non-GAAP financial measure, of $52.7 million.  (Please see supplemental financial information at the end of this news release for reconciliations of non-GAAP financial measures.)

 

2013 Second-Quarter Highlights

 

·                  Increased total production to 16,725 barrels of oil equivalent per day (“Boe/d”), up 5% from the first quarter of 2013 and 37% from the second quarter of 2012.

·                  Increased oil production to 4,540 barrels per day (“Bbl/d”), up 31% from the first quarter of 2013 and 147% from the second quarter of 2012.

·                  Increased adjusted EBITDAX to $52.7 million, up 12% from the first quarter of 2013 and 71% from the second quarter of 2012.

·                  Increased drilling pace from five rigs as of April 1, 2013 to six rigs as of June 30, 2013, all of which were drilling in the Cleveland; expect to add four additional rigs by year-end (two Cleveland and two Woodford).

·                  Achieved our fastest ever spud to total depth (“TD”) time and average rate of penetration for a Cleveland well of 14.6 days and 873 ft. /day, respectively.

·                  Achieved a 40% production uplift by optimizing stimulation design and increasing stage count from 10 to 14 on recent Woodford completions with at least three months of production.

·                  Signed a new Joint Development Agreement (“JDA”) with Vanguard Natural Resources, covering a 360 section AMI in the Arkoma Woodford.

·                  Entered into an agreement with BP to drill up to 17 wells in the Arkoma Woodford.

·                  Subsequent to quarter end, on July 29, 2013, Jones successfully completed its initial public offering of 12.5 million primary shares of Class A common stock at a price to the public of $15.00 per share and received net proceeds of $177.0 million (net of underwriting discounts and commissions).  Net proceeds were used to reduce indebtedness under the Company’s revolving credit facility.

 

Jonny Jones, Jones Energy’s Chairman and CEO commented, “The Company achieved new records in production, revenue and EBITDAX during the second quarter, driven by the focused execution of our business

 

1



 

plan.  We drilled 19 operated wells and completed 21 operated wells, and once again we achieved these results while not outspending our cash flow.  We increased the percentage of oil in our total production from 15% in the second quarter 2012 to 27% in the second quarter 2013 by focusing on the liquids rich fairway of the Cleveland play.  The operating team continues to focus on controlling and reducing our best-in-class drilling and completion costs, and during the quarter we achieved our fastest ever time to drill and complete a Cleveland well.  These solid operating results and our industry-leading costs will help us continue to generate outstanding well level returns, and our recent successful IPO provides the Company with additional financial flexibility to grow.  We have added one rig subsequent to the end of the quarter in the Woodford, and are on track to have ten rigs running by year-end with eight in the Cleveland and two in the Woodford.”

 

Operational Update

 

Cleveland

 

The Company drilled (spud) 19 Cleveland wells in the second quarter of 2013, 5 of which were completed as of June 30, 2013.  The Company also completed 11 Cleveland wells in the second quarter that were carried over from prior periods.  As of June 30, 2013, 6 wells were drilling and 8 wells were in various stages of completion.  Please see the table below for more detail regarding the Cleveland drilling activity for the first half of 2013.

 

Daily net production in the Cleveland increased to 9,671 Boe/d, up 7% from the first quarter of 2013 and up 80% from the second quarter of 2012.  Additionally, oil and natural gas liquids as a percentage of total production increased to 66% in the second quarter of 2013, up from 59% in the second quarter of 2012.

 

The average initial production rate for the first 30 days following completion, or IP30, of the 23 wells completed in the first half of 2013 was 505 Boe/d, which is at the upper end of management’s expectations.  The average number of days to drill Cleveland wells has been reduced from 28.7 in 2012 to 26.6 in the first half of 2013.   Drilling and completion costs were also in line with management’s expectations based on our $3.1 million AFE.  The Company currently has 6 rigs running in the Cleveland, and expects 8 to be running by the end of the year.  The Company expects to drill approximately 70 gross wells and complete approximately 60 gross wells in 2013.

 

Woodford

 

The Company did not spud any Woodford wells in the second quarter; however, it brought online 5 previously drilled wells.  The Company expects to drill an additional 9 gross wells in 2013, all of which will be undergoing batch completion operations in December.  Of the 9 wells we expect to drill, 5 will be under our new JDA with Vanguard and 4 will be under our new agreement with BP.

 

Total daily net production in the Woodford was 4,199 Boe/d, up 3% from the first quarter of 2013 and down 11% from the second quarter of 2012.  This second quarter production decrease was due to the pause in drilling over the first half of the year which allowed us to evaluate results prior to signing the Vanguard JDA, and was in line with management expectations and full year 2013 guidance.  The Company currently has one rig running in the

 

2



 

Woodford, and expects to add an additional rig in the middle of September with both rigs running for the remainder of 2013.

 

Other

 

The Company manages a non-operated position in the Hogshooter Granite Wash, which accounts for a relatively small piece of its overall capital program and allocation of resources.  During the second quarter of 2013, 1 non-operated well was completed.  While the Company’s working interest is generally small in these wells, the results have been strong and we expect to participate in approximately 10 gross wells by the end of the year.

 

2013 YTD Operated Drilling Summary (Gross / Net Wells) 

 

 

 

1Q13

 

2Q13

 

YTD

 

 

 

 

 

 

 

 

 

Drilled (Spud)

 

 

 

 

 

 

 

Cleveland

 

11 / 8

 

19 / 14

 

30 / 22

 

Woodford

 

3 / 1

 

- / -

 

3 / 1

 

Total Operated Wells Drilled

 

14 / 9

 

19 / 14

 

33 / 23

 

 

 

 

 

 

 

 

 

Completed

 

 

 

 

 

 

 

Cleveland

 

7 / 5

 

16 / 12

 

23 / 17

 

Woodford

 

- / -

 

5 / 1

 

5 / 1

 

Total Operated Wells Completed

 

7 / 5

 

21 / 13

 

28 / 18

 

 

Capital Expenditures

 

During the second quarter of 2013 the Company spent $46 million, of which $39 million was related to drilling and completing wells.  The table below summarizes the Company’s capital investment by area for the first half of the year.

 

2013 YTD Capital Expenditure Summary ($mm)

 

 

 

1Q13

 

2Q13

 

YTD

 

 

 

 

 

 

 

 

 

Cleveland

 

$

34.1

 

$

34.3

 

$

68.4

 

Woodford

 

2.1

 

3.2

 

5.3

 

Other Areas and Non-Operated

 

 

1.2

 

1.2

 

Total Drilling

 

$

36.2

 

$

38.7

 

$

74.9

 

 

 

 

 

 

 

 

 

Leasehold and Other

 

7.4

 

7.7

 

15.1

 

Total Capital Expenditures

 

$

43.6

 

$

46.4

 

$

90.0

 

 

3



 

Liquidity

 

As of June 30, 2013, the Company had borrowings of $445 million outstanding under its revolving credit facility, which had a borrowing base of $500 million, and had $29.4 million of cash and cash equivalents.  On July 29, 2013, we closed our initial public offering of 12,500,000 shares of our Class A common stock at a price to the public of $15.00 per share.  We received net proceeds of approximately $177.0 million, of which $167.0 million was used to repay outstanding borrowings on the Company’s revolving credit facility and the remainder was used for IPO related expenses and working capital.  As of August 29, 2013, the Company had $222.0 million in available borrowings under its revolving credit facility and $253.4 million of liquidity.

 

Risk Management

 

The Company had the following commodity derivative contracts outstanding as of August 29, 2013:

 

 

 

6 Months
Ending

 

FYE December 31,

 

 

 

 

 

12/31/13

 

2014

 

2015

 

2016

 

2017

 

Total

 

Oil, Gas and NGL Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil (MBbl)

 

648

 

1,601

 

1,158

 

859

 

555

 

4,821

 

Natural Gas (MMcf)

 

6,350

 

11,610

 

9,073

 

7,220

 

5,850

 

40,103

 

NGLs (MBbl)

 

855

 

1,005

 

502

 

97

 

42

 

2,501

 

Total Swaps (MBoe)

 

2,561

 

4,541

 

3,172

 

2,159

 

1,572

 

14,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil ($ / Bbl)

 

$

90.98

 

$

90.93

 

$

89.43

 

$

87.84

 

$

85.31

 

$

89.38

 

Natural Gas ($ / Mcf)

 

4.82

 

5.07

 

5.04

 

5.15

 

4.55

 

4.96

 

 

2013 Guidance

 

The table below reflects the Company’s actual data for the first half of 2013, and the Company’s guidance for the second half of 2013 and the full year 2013.

 

 

 

1H 2013

 

2H 2013E

 

2013E

 

Total Production (MMBoe) (1)

 

3.0

 

3.1 – 3.5

 

6.1 – 6.5

 

Average Daily Production (Boe/d) (1)

 

16,304

 

17,000 – 19,200

 

16,600 – 17,900

 

% Oil and Natural Gas Liquids (1)

 

53%

 

57% - 60%

 

54% - 57%

 

 

 

 

 

 

 

 

 

Operating Expenses ($/Boe)

 

$3.91

 

$3.75 - $4.75

 

$3.75 – $4.50

 

Production Taxes (% of revenue)

 

4.7%

 

4.7%

 

4.7%

 

G&A Expenses ($mm) (2)

 

$8.8

 

$9.2 - $12.2

 

$18.0 - $21.0

 

Capital Expenditures ($mm)

 

$90.0

 

$130.0 - $140.0

 

$220.0 - $230.0

 

 


(1)         Company is in ethane rejection in the Woodford. Projections assume ethane rejection continues throughout 2013.

(2)         Excluding non-cash compensation expense.

 

4



 

Conference Call Details

 

Jones Energy will host a conference call for investors and analysts to discuss its results for the quarter on Wednesday, September 4th, 2013 at 10:00 a.m. ET (9:00 a.m. CT).  Participants may join the conference call by dialing (866) 652-5200 (for U.S. and Canada) or (412) 317-6060 (International).  If you are not able to participate in the conference call, an audio replay will be available through 9:00 a.m. ET, December 4, 2013, by dialing (877) 344-7529 for domestic U.S., or (412) 317-0088 for international participants, and entering conference code 10033052. A replay of the conference call may also be found on the Company’s website, www.jonesenergy.com.

 

About Jones Energy

 

Jones Energy, Inc. is an independent oil and natural gas company engaged in the development and acquisition of oil and natural gas properties in the Anadarko and Arkoma basins of Texas and Oklahoma.  Additional information about Jones Energy may be found on the Company’s website at: www.jonesenergy.com.

 

Investor Contact:

Robert Brooks, 512-328-2953

Executive Vice President & CFO

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including guidance regarding the timing and location of additional rigs, results of the Company’s drilling program, 2013 capital budget, ability to fund substantially all of the Company’s 2013 capital expenditure budget with cash flow from operations, customers’ elections to reject ethane and include it as part of the natural gas stream for the remainder of 2013, projections regarding total production, average daily production, percentage liquids, operating expenses, production taxes as a percentage of revenue, G&A expenses and capital expenditure levels for the second half of 2013 and full year 2013.  These statements are based on certain assumptions made by the Company based on management’s experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of

 

5



 

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.  These include, but are not limited to, changes in oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions, uncertainties in estimating proved reserves and forecasting production results, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Company’s ability to access them, the proximity to and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Company’s business and other important factors that could cause actual results to differ materially from those projected as described in the Company’s reports filed with the SEC.

 

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.

 

Explanatory Note

 

The historical financial information contained in this report relates to periods that ended prior to the completion of the initial public offering (“the Offering”) of 12,500,000 shares of Class A common stock of Jones Energy, Inc. (the “Company”) at a price of $15.00 per share. The Company’s Class A common stock began trading on the New York Stock Exchange (“NYSE”) under the symbol “JONE” on July 24, 2013, and the Offering closed on July 29, 2013. Consequently, the unaudited consolidated financial statements and related discussion of financial condition and results of operations contained in this report pertain to Jones Energy Holdings, LLC (“JEH LLC”), the predecessor entity to the Company. In connection with the completion of the Offering, the Company became a holding company whose sole material asset consists of units of ownership in JEH LLC. As the sole managing member of JEH LLC, the Company is responsible for all operational, management and administrative decisions relating to JEH LLC’s business and will consolidate the financial results of JEH LLC and its subsidiaries.

 

JEH LLC acts as a holding company of operating subsidiaries that own and operate assets that are used in the exploration, development, production and acquisition of oil and natural gas properties. Prior to the Offering, the equity capital of JEH LLC consisted of several classes of limited liability company units with differing entitlements to distributions. In connection with the Offering, the Jones family, Metalmark Capital, Wells Fargo Central Pacific Holdings, Inc., and certain members of management, or, collectively, the Existing Owners, converted their existing membership interests in JEH LLC into a single class of units (the “JEH LLC Units”), and the Second Amended and Restated Limited Liability Company Agreement of JEH LLC was amended and restated to, among other things, modify JEH LLC’s equity capital to consist solely of the JEH LLC Units and admit the Company as the sole managing member of JEH LLC.

 

6


 


 

Jones Energy, Inc.

Results of Operations

($ in thousands)

 

The following table summarizes our revenues and expenses for the periods indicated.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

Change

 

2013

 

2012

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

36,674

 

$

15,050

 

$

21,624

 

$

64,249

 

$

34,109

 

$

30,140

 

Natural gas

 

14,900

 

5,003

 

9,897

 

27,687

 

12,404

 

15,283

 

NGLs

 

12,726

 

11,052

 

1,674

 

27,623

 

27,109

 

514

 

Total oil and gas

 

64,300

 

31,105

 

33,195

 

119,559

 

73,622

 

45,937

 

Other

 

226

 

249

 

(23

)

447

 

528

 

(81

)

Total operating revenues

 

64,526

 

31,354

 

33,172

 

120,006

 

74,150

 

45,856

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

6,201

 

5,803

 

398

 

11,546

 

11,331

 

215

 

Production taxes

 

3,182

 

1,166

 

2,016

 

5,634

 

2,759

 

2,875

 

Exploration

 

479

 

107

 

372

 

605

 

181

 

424

 

Depletion, depreciation and amortization

 

26,922

 

18,249

 

8,673

 

52,023

 

37,022

 

15,001

 

Impairment of oil and gas properties

 

 

43

 

(43

)

 

61

 

(61

)

Accretion of discount

 

166

 

134

 

32

 

263

 

281

 

(18

)

General and administrative

 

7,325

 

4,000

 

3,325

 

11,637

 

7,675

 

3,962

 

Total costs and expenses

 

44,275

 

29,502

 

14,773

 

81,708

 

59,310

 

22,398

 

Operating income

 

20,251

 

1,852

 

18,400

 

38,298

 

14,840

 

23,458

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(7,854

)

(5,552

)

(2,302

)

(15,833

)

(12,152

)

(3,681

)

Net gain on commodity derivatives

 

36,555

 

30,822

 

5,733

 

25,172

 

38,559

 

(13,387

)

Gain (loss) on sales of assets

 

(45

)

(72

)

27

 

25

 

1,356

 

(1,331

)

Total other income (expense)

 

28,656

 

25,198

 

3,458

 

9,364

 

27,763

 

(18,399

)

Income before income tax

 

48,907

 

27,050

 

21,858

 

47,662

 

42,603

 

5,059

 

Income tax provision

 

252

 

112

 

140

 

251

 

223

 

28

 

Net income

 

$

48,655

 

$

26,938

 

$

21,718

 

$

47,411

 

$

42,380

 

$

5,031

 

 

7



 

Jones Energy, Inc.

Balance Sheet

($ in thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

 

$

29,366

 

$

23,726

 

Accounts receivable, net

 

 

 

 

 

Oil and gas sales

 

41,124

 

29,684

 

Joint interest owners

 

29,263

 

21,876

 

Other

 

1,848

 

4,590

 

Other current assets

 

5,156

 

1,088

 

Commodity derivative assets

 

18,053

 

17,648

 

Total current assets

 

124,810

 

98,612

 

Oil and gas properties, net, at cost under the successful efforts method

 

1,046,131

 

1,007,344

 

Other property, plant and equipment, net

 

2,764

 

3,398

 

Commodity derivative assets

 

34,540

 

25,199

 

Other assets

 

16,182

 

16,133

 

Total assets

 

$

1,224,427

 

$

1,150,686

 

Liabilities and Members’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

$

60,248

 

$

38,036

 

Oil and gas sales payable

 

56,569

 

45,860

 

Accrued liabilities

 

5,122

 

3,873

 

Deferred tax liabilities

 

68

 

61

 

Asset retirement obligations

 

174

 

174

 

Commodity derivative liabilities

 

2,383

 

4,035

 

Total current liabilities

 

124,564

 

92,039

 

Long-term debt

 

605,000

 

610,000

 

Deferred revenue

 

15,000

 

 

Commodity derivative liabilities

 

88

 

7,657

 

Asset retirement obligations

 

10,023

 

9,332

 

Deferred tax liabilities

 

2,086

 

1,876

 

Total liabilities

 

756,761

 

720,904

 

 

 

 

 

 

 

Members’ equity

 

 

 

 

 

Class A preferred units; 14,250,000 authorized and issued

 

222,376

 

205,970

 

Class B preferred units; 1,500,000 authorized and issued

 

23,408

 

21,681

 

Class C preferred units; 8,500,000 authorized and issued

 

132,644

 

122,860

 

Common units; 4,500,000 authorized and issued

 

70,224

 

65,043

 

Management units; 3,194,444 authorized and issued

 

19,014

 

14,228

 

Total members’ equity

 

467,666

 

429,782

 

Total liabilities and members’ equity

 

$

1,224,427

 

$

1,150,686

 

 

8



 

Jones Energy, Inc.

Statement of Cash Flow Data

($ in thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

47,411

 

$

42,380

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

Depletion, depreciation, and amortization

 

52,023

 

37,022

 

Impairment of oil and gas properties

 

 

61

 

Accretion of discount

 

263

 

281

 

Amortization of debt issuance costs

 

1,327

 

1,765

 

Stock compensation expense

 

473

 

283

 

Other compensation expense

 

2,465

 

 

Gain on commodity derivatives

 

(25,172

)

(38,559

)

Gain on sales of assets

 

(25

)

(1,356

)

Deferred income tax provision

 

217

 

223

 

Other - net

 

310

 

141

 

Changes in assets and liabilities

 

 

 

 

 

Accounts receivable

 

(17,456

)

26,167

 

Other assets

 

(7,885

)

(57

)

Accounts payable and accrued liabilities

 

7,859

 

(27,339

)

Deferred revenue

 

15,000

 

 

Net cash provided by operations

 

76,810

 

41,012

 

Cash flows from investing activities

 

 

 

 

 

Additions to oil and gas properties

 

(63,545

)

(62,034

)

Proceeds from sales of assets

 

423

 

9,151

 

Acquisition of other property, plant and equipment

 

(290

)

(323

)

Current period settlements of matured derivative contracts

 

7,267

 

11,907

 

Net cash used in investing

 

(56,145

)

(41,299

)

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

44,243

 

Repayment under long-term debt

 

(5,000

)

(34,243

)

Payment of debt issuance costs

 

(25

)

 

Distributions to members

 

(10,000

)

 

Net cash (used in) provided by financing

 

(15,025

)

10,000

 

Net increase in cash

 

5,640

 

9,713

 

Cash

 

 

 

 

 

Beginning of period

 

23,726

 

6,136

 

End of period

 

$

29,366

 

$

15,849

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for interest

 

$

13,818

 

$

10,419

 

Noncash oil and gas property additions

 

26,312

 

(3,546

)

Current additions to ARO

 

263

 

166

 

Deferred offering costs

 

3,479

 

 

Noncash distributions to members

 

10,000

 

 

 

9



 

Jones Energy, Inc.

Selected Financial and Operating Statistics

 

The following table sets forth summary data regarding production volumes, average prices and average production costs associated with our sale of oil and natural gas for the periods indicated.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

Change

 

2013

 

2012

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

413

 

167

 

246

 

725

 

361

 

364

 

Natural gas (MMcf)

 

4,138

 

3,268

 

870

 

8,404

 

6,812

 

1,592

 

NGLs (MBbls)

 

419

 

399

 

20

 

825

 

845

 

(20

)

Total (MBoe)

 

1,522

 

1,111

 

411

 

2,951

 

2,341

 

609

 

Average net (Boe/d)

 

16,725

 

12,209

 

4,516

 

16,304

 

12,934

 

3,370

 

Average sales price, unhedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), unhedged

 

$

88.80

 

$

90.12

 

$

(1.32

)

$

88.62

 

$

94.48

 

$

(5.87

)

Natural gas (per Mcf), unhedged

 

3.60

 

1.53

 

2.07

 

3.29

 

1.82

 

1.47

 

NGLs (per Bbl), unhedged

 

30.37

 

 

27.70

 

2.67

 

33.48

 

32.08

 

1.40

 

Combined (per Boe), unhedged

 

42.25

 

28.00

 

14.25

 

40.51

 

31.45

 

9.07

 

Average sales price, hedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), hedged

 

$

86.75

 

$

88.33

 

$

(1.58

)

$

86.54

 

$

89.39

 

$

(2.85

)

Natural gas (per Mcf), hedged

 

4.11

 

3.77

 

0.34

 

4.06

 

3.81

 

0.25

 

NGLs (per Bbl), hedged

 

33.26

 

35.65

 

(2.39

)

35.05

 

36.47

 

(1.41

)

Combined (per Boe), hedged

 

43.86

 

37.16

 

6.70

 

42.62

 

38.04

 

4.58

 

Average costs (per BOE):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

4.07

 

$

5.22

 

$

(1.15

)

$

3.91

 

$

4.84

 

$

(0.93

)

Production taxes

 

2.09

 

1.05

 

1.04

 

1.91

 

1.18

 

0.73

 

Depletion, depreciation and amortization

 

17.69

 

16.43

 

1.26

 

17.63

 

15.81

 

1.81

 

General and administrative

 

4.81

 

3.60

 

1.21

 

3.94

 

3.28

 

0.66

 

 

10



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

($ in thousands)

 

Adjusted EBITDAX is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies.

 

We define Adjusted EBITDAX as earnings before interest expense, income taxes, depreciation, depletion and amortization, exploration expense, unrealized gains and losses from derivatives, and other items. Adjusted EBITDAX is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP. Management believes Adjusted EBITDAX is useful because it allows them to more effectively evaluate our operating performance and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure. We exclude the items listed above from net income in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX has limitations as an analytical tool and should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP or as an indicator of our liquidity. Certain items excluded from Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historical costs of depreciable assets. Our presentation of Adjusted EBITDAX should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Our computations of Adjusted EBITDAX may not be comparable to other similarly titled measures of other companies.

 

The following table sets forth a reconciliation of net income (loss) as determined in accordance with GAAP to Adjusted EBITDAX for the periods indicated:

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

(in thousands of dollars)

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDAX to net income

 

 

 

 

 

 

 

 

 

Net income

 

$

48,655

 

$

26,938

 

$

47,411

 

$

42,380

 

Interest expense (excluding amortization of deferred financing costs)

 

7,190

 

4,669

 

14,506

 

10,387

 

Deferred taxes

 

240

 

112

 

217

 

223

 

Amortization of deferred financing costs

 

664

 

883

 

1,327

 

1,765

 

Depreciation and depletion

 

26,922

 

18,249

 

52,023

 

37,022

 

Impairment of oil and natural gas properties

 

 

43

 

 

61

 

Accretion expense

 

166

 

134

 

263

 

281

 

Other non-cash charges

 

145

 

201

 

310

 

141

 

Stock compensation expense

 

352

 

142

 

473

 

283

 

Other compensation expense

 

2,465

 

 

2,465

 

 

Net gain on derivative contracts

 

(36,555

)

(30,822

)

(25,172

)

(38,559

)

Current period settlements of matured derivative contracts

 

2,457

 

10,179

 

6,205

 

15,420

 

Loss (gain) on sales of assets

 

45

 

72

 

(25

)

(1,356

)

Adjusted EBITDAX

 

$

52,746

 

$

30,800

 

$

100,003

 

$

68,048

 

 

11