Attached files

file filename
8-K - 8-K - Jones Energy, Inc.a13-23847_18k.htm

Exhibit 99.1

 

GRAPHIC

 

JONES ENERGY, INC. ANNOUNCES 2013 THIRD-QUARTER

FINANCIAL AND OPERATING RESULTS

 

Austin, TXNovember 6, 2013 — Jones Energy, Inc. (NYSE: JONE) (“Jones Energy” or “the Company”) today announced financial and operating results for the quarter ended September 30, 2013, reporting adjusted net income attributable to common stockholders of $13.4 million and EBITDAX of $52.5 million.  (Please see supplemental financial information at the end of this news release for reconciliations of non-GAAP financial measures.)

 

2013 Third-Quarter Highlights

 

·                  Company-wide net production of 17,380 Boe/d, up 39% from the third quarter of 2012

·                  Produced over 18,500 Boe/d in September setting a new Company production record

·                  Cleveland net production of 10,624 Boe/d, up 100% from the third quarter of 2012

·                  EBITDAX of $52.5 million, up 78% from the third quarter of 2012

·                  Increased drilling pace from six to eight rigs and exited the quarter with seven rigs in the Cleveland and one rig in the Woodford; ten rigs running today

·                  Drilled first Woodford wells under new partnership agreement with BP

 

Jonny Jones, Jones Energy’s Chairman and CEO commented, “The Company had an excellent third quarter and remains focused on its operating plan.  During the third quarter we added two new rigs and subsequent to the quarter end we added two more, to bring our total rig count to ten.  It was only a year ago when the Company was running three rigs, and thanks to the intense focus of our operating team we continue to outperform 2012 metrics and drill wells faster and more efficiently.  We are continuing to optimize our drilling and completion techniques, and are optimistic that we can show further improvement in our operating results.”

 

Operational Update

 

Cleveland

 

The Company spud 20 Cleveland wells in the third quarter of 2013, 8 of which were completed as of September 30, 2013.  The Company also completed 14 Cleveland wells in the third quarter that were carried over from prior periods.  As of September 30, 2013, 7 wells were drilling and 5 wells were in various stages of completion.  Please see the table below for more detail regarding the Cleveland drilling activity for the first nine months of 2013.

 

1



 

Daily net production in the Cleveland increased to 10,624 Boe/d, up 10% from the second quarter of 2013 and up 100% from the third quarter of 2012.  Additionally, oil and natural gas liquids as a percentage of total production increased to 67% in the third quarter of 2013, up from 59% in the third quarter of 2012.

 

The average IP30 of the 22 wells completed in the third quarter of 2013 was 470 Boe/d, which is in line with management’s expectations.  The average number of days to drill Cleveland wells has been reduced 9% from 28.4 in 2012 to 25.9 in the first nine months of 2013.  Drilling and completion costs in the quarter were in line with management’s expectations based on our $3.1 million AFE.  The Company currently has seven rigs running in the Cleveland, and expects eight to be running by the end of the year.  The Company will drill approximately 70 gross wells and complete approximately 65 gross wells in 2013.

 

Woodford

 

The Company spud 2 Woodford wells in the third quarter of 2013, neither of which were completed as of September 30, 2013.  For the remainder of 2013, the Company expects to drill 8 gross wells, all of which will be undergoing batch completion operations in December and January 2014.  Of the 10 total wells we expect to drill in the second half of 2013, 5 will be under our new partnership with Vanguard and 5 will be under our new partnership with BP.

 

Daily net production in the Woodford was 3,956 Boe/d, down 6% from the second quarter of 2013 and down 16% from the third quarter of 2012.  This third quarter production decrease was due to the pause in drilling over most of the first nine months of the year, which allowed us to evaluate results prior to signing the Vanguard partnership, and was in line with management expectations and full year 2013 guidance.  The Company currently has three rigs running in the Woodford and expects to be at two rigs by the end of the year.

 

The Company has made a proposal to its partner, Southridge, to acquire all of its interest in the property covered by the farmout agreement.  Southridge is currently evaluating this proposal, which will improve the economics by eliminating the spud fee.  If the current efforts to acquire the Southridge property are unsuccessful, the Company will no longer have the right to develop the associated acreage and proved undeveloped reserves.  Please reference the “Risk Factors” in our Quarterly Report on Form 10-Q for the period ended September 30, 2013 for more information.  Regardless of the outcome of these negotiations, the Company retains all of its production and proved developed reserves associated with the 28 wells previously drilled under the agreement.

 

The Company controls over 800 identified drilling locations in the Woodford in addition to the 90 Southridge locations.

 

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 third quarter of 2013, 2 gross non-operated wells were spud and 5 were completed.  In the first three quarters of 2013 the Company participated

 

2



 

in 7 gross non-operated wells.  While the Company’s working interest is generally small in these wells, the results have been strong and we will participate in approximately 10 gross wells by the end of the year.

 

2013 YTD Operated Drilling Summary

 

 

 

Gross

 

Net

 

 

 

1Q13

 

2Q13

 

3Q13

 

YTD

 

1Q13

 

2Q13

 

3Q13

 

YTD

 

Wells Spud

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cleveland

 

11.0

 

19.0

 

20.0

 

50.0

 

8.5

 

14.4

 

16.3

 

39.2

 

Woodford

 

3.0

 

 

2.0

 

5.0

 

0.9

 

 

0.4

 

1.3

 

Total

 

14.0

 

19.0

 

22.0

 

55.0

 

9.4

 

14.4

 

16.7

 

40.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wells Completed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cleveland

 

7.0

 

16.0

 

22.0

 

45.0

 

4.8

 

12.8

 

17.0

 

34.6

 

Woodford

 

 

5.0

 

 

5.0

 

 

1.5

 

 

1.5

 

Total

 

7.0

 

21.0

 

22.0

 

50.0

 

4.8

 

14.3

 

17.0

 

36.1

 

 

Capital Expenditures

 

During the third quarter of 2013 the Company spent $64 million, of which $60 million was related to drilling and completing wells.  The table below summarizes the Company’s capital investment by area for the first nine months of the year.

 

2013 YTD Capital Expenditure Summary ($mm)

 

 

 

1Q13

 

2Q13

 

3Q13

 

YTD

 

 

 

 

 

 

 

 

 

 

 

Cleveland

 

$

34.1

 

$

34.3

 

$

57.9

 

$

126.3

 

Woodford

 

2.1

 

3.2

 

0.8

 

6.1

 

Other Areas and Non-op

 

 

1.2

 

1.1

 

2.3

 

Total Drilling

 

$

36.2

 

$

38.7

 

$

59.8

 

$

134.7

 

 

 

 

 

 

 

 

 

 

 

Leasehold and Other

 

7.3

 

7.7

 

4.6

 

19.6

 

Total Capital Expenditures

 

$

43.5

 

$

46.4

 

$

64.4

 

$

154.3

 

 

Liquidity

 

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 September 30, 2013, the Company had borrowings of $278.0 million outstanding under its revolving credit facility, which has a borrowing base of $500 million, and had $23.1 million of cash and cash equivalents, providing total liquidity of $245.1 million.

 

3



 

Risk Management

 

The Company had the following commodity derivative contracts outstanding as of October 25, 2013:

 

 

 

3 Months
Ending

 

FYE December 31,

 

 

 

 

 

12/31/13

 

2014

 

2015

 

2016

 

2017

 

Total

 

Oil, Gas and NGL Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil (MBbl)

 

331

 

1,601

 

1,158

 

859

 

555

 

4,504

 

Natural Gas (MMcf)

 

3,290

 

11,610

 

9,073

 

7,220

 

5,850

 

37,043

 

NGLs (MBbl)

 

430

 

1,005

 

502

 

97

 

42

 

2,076

 

Total Swaps (MBoe)

 

1,310

 

4,541

 

3,172

 

2,159

 

1,572

 

12,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil ($ / Bbl)

 

$

90.94

 

$

90.93

 

$

89.43

 

$

87.84

 

$

85.31

 

$

89.26

 

Natural Gas ($ / Mcf)

 

4.77

 

5.07

 

5.04

 

5.15

 

4.55

 

4.97

 

 

2013 Guidance

 

The Company reaffirms its annual 2013 guidance for production, operating expense, and cash G&A.  Guidance for capital expenditures has been adjusted to reflect the Company’s current drilling pace and its plans to optimize its current completion techniques.

 

 

 

2013E

 

Total Production (MMBoe) (1)

 

6.1 - 6.5

 

Average Daily Production (Boe/d) (1)

 

16,600 - 17,900

 

% Oil and Natural Gas Liquids (1)

 

54% - 57%

 

 

 

 

 

Operating Expenses ($/Boe)

 

$3.75 - $4.50

 

Production Taxes (% of Revenue)

 

4.7%

 

G&A Expenses ($mm) (2)

 

$18.0 - $21.0

 

Capital Expenditures ($mm)

 

$235.0 - $245.0

 

 


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

(2)         Excluding non-cash compensation expense.

 

Conference Call Details

 

Jones Energy will host a conference call for investors and analysts to discuss its results for the quarter on Thursday, November 7, 2013 at 10:30 a.m. ET (9:30 a.m. CT).  Participants may join the conference call by dialing (866) 270-1533 (for domestic U.S.) or (412) 317-0797 (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 9, 2013, by dialing (877) 344-7529 for domestic U.S., or (412) 317-0088 for international participants, and entering conference code 10036135.  A replay of the conference call may also be found on the Company’s website, www.jonesenergy.com.

 

4



 

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 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.

 

5



 

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 both prior to and after 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.  The unaudited consolidated financial statements and related discussion of financial condition and results of operations contained in this report relating to periods prior to the Offering pertain to Jones Energy Holdings LLC (“JEH”).  In connection with the completion of the Offering, the Company became a holding company whose sole material asset consists of JEH LLC Units. 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 consolidates 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 September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

Change

 

2013

 

2012

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

40,528

 

$

14,013

 

$

26,515

 

$

104,777

 

$

48,122

 

$

56,655

 

Natural gas

 

13,437

 

7,726

 

5,711

 

41,124

 

20,130

 

20,994

 

NGLs

 

14,660

 

10,064

 

4,596

 

42,283

 

37,174

 

5,109

 

Total oil and gas

 

68,625

 

31,803

 

36,822

 

188,184

 

105,426

 

82,758

 

Other

 

226

 

132

 

94

 

673

 

660

 

13

 

Total operating revenues

 

68,851

 

31,935

 

36,916

 

188,857

 

106,086

 

82,771

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

7,761

 

5,776

 

1,985

 

19,308

 

17,107

 

2,201

 

Production taxes

 

3,469

 

1,192

 

2,277

 

9,103

 

3,951

 

5,152

 

Exploration

 

853

 

84

 

769

 

1,458

 

265

 

1,193

 

Depletion, depreciation and amortization

 

30,529

 

21,229

 

9,300

 

82,552

 

58,251

 

24,301

 

Impairment of oil and gas properties

 

 

 

 

 

61

 

(61

)

Accretion of discount

 

170

 

146

 

24

 

434

 

427

 

7

 

General and administrative

 

13,974

 

3,832

 

10,142

 

25,611

 

11,508

 

14,103

 

Total costs and expenses

 

56,756

 

32,259

 

24,497

 

138,466

 

91,570

 

46,896

 

Operating income

 

12,095

 

(324

)

12,419

 

50,391

 

14,516

 

35,875

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(6,879

)

(5,716

)

(1,163

)

(22,712

)

(17,868

)

(4,844

)

Net gain (loss) on commodity derivatives

 

(20,728

)

(18,436

)

(2,292

)

4,444

 

20,122

 

(15,678

)

Gain (loss) on sales of assets

 

(55

)

205

 

(260

)

(30

)

1,561

 

(1,591

)

Total other income (expense)

 

(27,662

)

(23,947

)

(3,715

)

(18,298

)

3,815

 

(22,113

)

Income before income tax

 

(15,567

)

(24,271

)

8,704

 

32,093

 

18,331

 

13,762

 

Income tax provision

 

(344

)

104

 

(448

)

(93

)

327

 

(420

)

Net income (loss) including non-controlling interests

 

(15,223

)

(24,375

)

9,152

 

32,186

 

18,004

 

14,182

 

Net income (loss) attributable to non-controlling interests

 

(14,402

)

 

(14,402

)

33,007

 

 

33,007

 

Net income (loss) attributable to controlling interests

 

$

(821

)

$

(24,375

)

$

23,554

 

$

(821

)

$

18,004

 

$

(18,825

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.07

)

 

 

 

 

$

(0.07

)

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

12,500,000

 

 

 

 

 

12,500,000

 

 

 

 

 

 

7



 

Jones Energy, Inc.

Balance Sheet

($ in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2012

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

 

$

23,055

 

$

23,726

 

Accounts receivable, net

 

 

 

 

 

Oil and gas sales

 

52,766

 

29,684

 

Joint interest owners

 

23,280

 

21,876

 

Other

 

818

 

4,590

 

Other current assets

 

1,687

 

1,088

 

Commodity derivative assets

 

14,681

 

17,648

 

Total current assets

 

116,287

 

98,612

 

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

 

1,080,054

 

1,007,344

 

Other property, plant and equipment, net

 

2,479

 

3,398

 

Commodity derivative assets

 

26,591

 

25,199

 

Other assets

 

15,345

 

16,133

 

Deferred tax assets

 

359

 

 

Total assets

 

$

1,241,115

 

$

1,150,686

 

Liabilities and Stockholders’ / Members’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

$

58,516

 

$

38,036

 

Oil and gas sales payable

 

63,858

 

45,860

 

Accrued liabilities

 

7,796

 

3,873

 

Deferred tax liabilities

 

17

 

61

 

Asset retirement obligations

 

174

 

174

 

Commodity derivative liabilities

 

10,424

 

4,035

 

Total current liabilities

 

140,785

 

92,039

 

Long-term debt

 

438,000

 

610,000

 

Deferred revenue

 

14,886

 

 

Commodity derivative liabilities

 

511

 

7,657

 

Asset retirement obligations

 

10,025

 

9,332

 

Deferred tax liabilities

 

2,138

 

1,876

 

Total liabilities

 

606,345

 

720,904

 

Stockholders’ / members’ equity

 

 

 

 

 

Members’ equity

 

 

429,782

 

Class A common stock; 12,526,580 shares issued and outstanding

 

13

 

 

Class B common stock; 36,836,333 shares issued and outstanding

 

37

 

 

Additional paid-in-capital

 

172,652

 

 

Retained earnings

 

(821

)

 

Stockholders’ / members’ equity

 

171,881

 

429,782

 

Non-controlling interest

 

462,889

 

 

Total stockholders’ / members’ equity

 

634,770

 

429,782

 

Total liabilities and stockholders’ / members’ equity

 

$

1,241,115

 

$

1,150,686

 

 

8



 

Jones Energy, Inc.

Statement of Cash Flow Data

($ in thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

32,186

 

$

18,004

 

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

 

 

 

 

 

Depletion, depreciation, and amortization

 

82,552

 

58,251

 

Impairment of oil and gas properties

 

 

61

 

Accretion of discount

 

434

 

427

 

Amortization of debt issuance costs

 

2,003

 

2,650

 

Stock compensation expense

 

10,379

 

425

 

Other non-cash compensation expense

 

2,592

 

 

Amortization of deferred revenue

 

(114

)

 

Gain on commodity derivatives

 

(4,444

)

(20,122

)

Gain on sales of assets

 

30

 

(1,561

)

Deferred income tax provision

 

(141

)

327

 

Other - net

 

227

 

60

 

Changes in assets and liabilities

 

 

 

 

 

Accounts receivable

 

(23,359

)

26,143

 

Other assets

 

643

 

1,170

 

Accounts payable and accrued liabilities

 

15,577

 

(22,362

)

Net cash provided by operations

 

118,565

 

63,473

 

Cash flows from investing activities

 

 

 

 

 

Additions to oil and gas properties

 

(127,478

)

(95,878

)

Proceeds from sales of assets

 

629

 

9,151

 

Acquisition of other property, plant and equipment

 

(440

)

(743

)

Current period settlements of matured derivative contracts

 

7,680

 

21,778

 

Net cash used in investing

 

(119,609

)

(65,692

)

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

49,243

 

Repayment under long-term debt

 

(172,000

)

(38,243

)

Payment of debt issuance costs

 

(49

)

(18

)

Proceeds from sale of common stock, net of expenses of $15.1 million

 

172,422

 

 

Net cash provided by financing

 

373

 

10,982

 

Net increase (decrease) in cash

 

(671

)

8,763

 

Cash

 

 

 

 

 

Beginning of period

 

23,726

 

6,136

 

End of period

 

$

23,055

 

$

14,899

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for interest

 

$

19,442

 

$

15,275

 

Change in accrued additions to oil and gas properties

 

26,826

 

(8,952

)

Current additions to ARO

 

499

 

257

 

Deferred offering costs

 

60

 

 

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 September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

Change

 

2013

 

2012

 

Change

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

401

 

161

 

240

 

1,126

 

522

 

604

 

Natural gas (MMcf)

 

4,418

 

3,409

 

1,009

 

12,822

 

10,221

 

2,601

 

NGLs (MBbls)

 

462

 

420

 

42

 

1,287

 

1,265

 

22

 

Total (MBoe)

 

1,599

 

1,149

 

450

 

4,550

 

3,491

 

1,060

 

Average net (Boe/d)

 

17,380

 

12,489

 

4,891

 

16,667

 

12,741

 

3,926

 

Average sales price, unhedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), unhedged

 

$

101.07

 

$

87.04

 

$

14.03

 

$

93.05

 

$

92.19

 

$

0.86

 

Natural gas (per Mcf), unhedged

 

3.04

 

2.27

 

0.77

 

3.21

 

1.97

 

1.24

 

NGLs (per Bbl), unhedged

 

31.73

 

23.96

 

7.77

 

32.85

 

29.39

 

3.46

 

Combined (per Boe) realized, unhedged

 

42.92

 

27.68

 

15.24

 

41.36

 

30.20

 

11.16

 

Average sales price, hedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), hedged

 

$

89.40

 

$

85.91

 

$

3.49

 

$

87.56

 

$

88.33

 

$

(0.77

)

Natural gas (per Mcf), hedged

 

3.87

 

3.82

 

0.05

 

3.99

 

3.81

 

0.18

 

NGLs (per Bbl), hedged

 

31.88

 

31.41

 

0.47

 

33.91

 

34.79

 

(0.88

)

Combined (per Boe) realized, hedged

 

42.33

 

34.85

 

7.48

 

42.52

 

36.98

 

5.54

 

Average costs (per BOE):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

4.85

 

$

5.03

 

$

(0.18

)

$

4.24

 

$

4.90

 

$

(0.66

)

Production taxes

 

2.17

 

1.04

 

1.13

 

2.00

 

1.13

 

0.87

 

Depletion, depreciation and amortization

 

19.09

 

18.48

 

0.61

 

18.14

 

16.69

 

1.45

 

General and administrative

 

8.74

 

3.34

 

5.40

 

5.63

 

3.30

 

2.33

 

 

10



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

($ in thousands)

 

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 EBITDAX as earnings before interest expense, income taxes, depreciation, depletion and amortization, exploration expense, net gains (losses) on commodity derivatives (excluding current period settlements of matured derivative contracts), and other items. EBITDAX is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP. Management believes 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 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. 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 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 EBITDAX should not be construed as an inference that our results will be unaffected by unusual or non-recurring items and should not be viewed as a substitute for GAAP. Our computations of 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 EBITDAX for the periods indicated:

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Reconciliation of EBITDAX to net income

 

 

 

 

 

 

 

 

 

Net income

 

$

(15,223

)

$

(24,375

)

$

32,186

 

$

18,004

 

Interest expense (excluding amortization of deferred financing costs)

 

6,204

 

4,831

 

20,709

 

15,218

 

Exploration expense

 

853

 

84

 

1,458

 

265

 

Income taxes

 

(344

)

104

 

(93

)

327

 

Amortization of deferred financing costs

 

675

 

885

 

2,003

 

2,650

 

Depreciation and depletion

 

30,529

 

21,229

 

82,552

 

58,251

 

Impairment of oil and natural gas properties

 

 

 

 

61

 

Accretion expense

 

170

 

146

 

434

 

427

 

Other non-cash charges

 

(83

)

(80

)

227

 

60

 

Stock compensation expense

 

9,906

 

142

 

10,379

 

425

 

Other non-cash compensation expense

 

127

 

 

2,592

 

 

Net loss (gain) on commodity derivatives

 

20,728

 

18,436

 

(4,444

)

(20,122

)

Net loss (gain) on current period settlements of matured derivative contracts

 

(943

)

8,245

 

5,262

 

23,665

 

Amortization of deferred revenue

 

(114

)

 

(114

)

 

Loss (gain) on sales of assets

 

55

 

(205

)

30

 

(1,561

)

EBITDAX

 

$

52,540

 

$

29,442

 

$

153,181

 

$

97,670

 

 

11



 

Adjusted Net Income is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements. We define Adjusted Net Income as net income excluding the impact of certain non-cash items including gains or losses on commodity derivative instruments not yet settled, impairment of oil and gas properties, and non-cash compensation expense. We believe adjusted net income and adjusted net income per diluted share are useful to investors because they provide readers with a more meaningful measure of our profitability before recording certain items for which the timing or amount cannot be reasonably determined. However, these measures are provided in addition to, not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP. The following table provide a reconciliation of net income (loss) as determined in accordance with GAAP to adjusted net income for the three and nine months ended September 30, 2013 and 2012, respectively.

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(15,223

)

$

(24,375

)

$

32,186

 

$

18,004

 

Net (gain) loss on derivative contracts

 

20,728

 

18,436

 

(4,444

)

(20,122

)

Current period settlements of matured derivative contracts

 

(943

)

8,245

 

5,262

 

23,665

 

Impairment of unproved properties

 

 

 

 

61

 

Non-cash stock compensation expense

 

9,906

 

142

 

10,379

 

425

 

Other non-cash compensation expense

 

127

 

 

2,592

 

 

Tax impact

 

(1,239

)

 

(1,239

)

 

Adjusted net income

 

$

13,356

 

$

2,448

 

$

44,736

 

$

22,033

 

 

12