Attached files

file filename
8-K - 8-K - Jones Energy, Inc.a14-8029_18k.htm

Exhibit 99.1

 

GRAPHIC

 

JONES ENERGY, INC. ANNOUNCES 2013 FOURTH-QUARTER AND FULL-YEAR

FINANCIAL AND OPERATING RESULTS

 

Austin, TXMarch 12, 2014 — Jones Energy, Inc. (NYSE: JONE) (“Jones Energy” or “the Company”) today announced financial and operating results for the quarter and full year ended December 31, 2013.  For the year ended December 31, 2013, the Company reported net income attributable to common stockholders of $22.4 million and EBITDAX of $205.0 million.

 

2013 Highlights

 

·                  Increased net production to 6.2 MMBoe (approximately 17.0 MBoe/d) in 2013, up 28% from 2012

 

·                  Increased EBITDAX by over 50% to $205.0 million in 2013 from $135.7 million in 2012

 

·                  Increased the pre-tax present value (“PV-10”) of the Company’s proved reserves to $1.0 billion, up 30% from year-end 2012

 

·                  Achieved drill-bit finding and development (“F&D”) cost of $15.01 per Boe in 2013(1)

 

·                  Increased Cleveland proved reserves by 42% from year-end 2012 to 57.5 MMBoe; additions replaced production by 558% (307% through the drill-bit)

 

·                  Acquired an additional 13.5 MMBoe of proved reserves and over 220 drilling locations in the Anadarko Basin for $193.5 million

 


(1) Drill-bit F&D defined as the total costs incurred for oil and natural gas properties, less property acquisition costs and asset retirement costs, divided by extensions and discoveries.

 

Jonny Jones, the Company’s Founder, Chairman and CEO commented, “2013 was a transformational year for Jones Energy.  We completed our initial public offering in July, expanded our core Cleveland position with our acquisition of assets from Sabine in December, and accelerated drilling activity from three rigs running just over a year ago to ten rigs currently running in our core operating areas.  We believe we are in an excellent position to deliver on our 2014 operating plan.”

 

Financial Results

 

Total operating revenues for the three months ended December 31, 2013 increased by $26.6 million (61%) to $70.3 million as compared to $43.7 million for the three months ended December 31, 2012.  The majority of the increase was due to higher crude oil production volumes with the remainder of the increase attributable to higher natural gas production volumes combined with higher prices for all products.

 



 

Total operating expenses for the three months ended December 31, 2013 increased by $11.5 million (22%) to $65.0 million as compared to $53.4 million for the three months ended December 31, 2012, primarily due to the increase in production volumes.

 

Adjusted net income for the three months ended December 31, 2013 increased by $3.1 million (40%) to $10.9 million as compared to $7.8 million for the three months ended December 31, 2012, primarily due to the increase in production volumes and higher prices for all products.

 

Operational Results

 

Cleveland

 

The Company spud 23 Cleveland wells in the fourth quarter of 2013, four of which were completed as of December 31, 2013.  As of December 31, 2013, 14 wells were in various stages of completion, and eight wells were drilling.  The Company also completed nine Cleveland wells in the fourth quarter that were carried over from prior periods.

 

Daily net production in the Cleveland was approximately 10.8 MBoe/d in the fourth quarter of 2013, up 2% from the third quarter of 2013 and up 43% from the fourth quarter of 2012.  Fourth quarter production was negatively impacted by severe winter weather and offset frack impacts, including production delays tied to a new completion design tested in the Cleveland formation beginning in late 2013.  The Company estimates these factors impacted Cleveland production in the fourth quarter of 2013 by approximately 1.6 MBoe/d, 0.5 MBoe/d due to weather and 1.1 MBoe/d due to offset frack impacts and completion timing, most of which will be deferred to future periods.

 

For the month ended December 31, 2013, daily net production in the Cleveland averaged approximately 10.9 MBoe/d, including approximately 1.0 MBoe/d attributable to the assets acquired from Sabine, which produced 2.2 MBoe/d for the 14 days in 2013 after the acquisition closed.  The Company is continuing to collect data from the 20 well enhanced frack test in the Cleveland.  Over the next two quarters, the Company will monitor production data on the test wells and undertake additional optimization techniques, prior to making a decision on whether the level of production is significant enough to justify the incremental capital investment per well, and which design to utilize going forward.

 

Woodford

 

The Company spud eight Woodford wells in the fourth quarter of 2013, none of which were completed as of December 31, 2013.  These wells have been undergoing batch completion operations and are expected to be completed in the first and second quarters of this year.

 

Daily net production in the Woodford was 4.1 MBoe/d in the fourth quarter of 2013, up 5% from the third quarter of 2013, but down 18% from the fourth quarter of 2012.  The production decrease compared to the fourth quarter of 2012 was primarily due to the Company’s pause in drilling over the majority of the first three quarters of 2013.

 



 

The Company currently has two rigs running in the Woodford and may add rigs in the second half of 2014, depending upon the results of its frack optimization tests, which involve more frack stages (16 — 20 vs. previous 10 — 14 stages).

 

The Company is updating its Woodford AFE to incorporate changes in well design and completion technique.  The Company projects its average AFE in the northern part of the play to be $4.5 million.  In the southern part of the play, the Company’s costs are expected to remain the same at $3.3 million.  The majority of the increase is due to higher stimulation costs for the larger frack jobs ($0.5 million) and the use of intermediate casing ($0.3 million).  The Company will continue to evaluate the results of the frack optimization tests and will provide an update on its 2014 Woodford development plan when sufficient data on production results from the frack test are available.

 

Capital Expenditures

 

During the fourth quarter of 2013, the Company spent $86 million, of which $79 million was related to drilling and completing wells, representing 92% of total capital expenditures in the quarter.  The table below summarizes the Company’s capital investment by area for 2013:

 

2013 Capital Expenditure Summary ($mm)

 

 

 

1Q13

 

2Q13

 

3Q13

 

4Q13

 

2013

 

Cleveland

 

$

34.1

 

$

34.3

 

$

57.9

 

$

71.3

 

$

197.6

 

Woodford

 

2.1

 

3.2

 

0.8

 

7.4

 

13.5

 

Other Areas and Non-Op

 

 

1.2

 

1.1

 

0.7

 

3.0

 

Total Drilling and Completion

 

36.2

 

38.7

 

59.8

 

79.4

 

214.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasehold and Other

 

7.3

 

7.7

 

4.6

 

6.7

 

26.3

 

Total Capital Expenditures

 

$

43.5

 

$

46.4

 

$

64.4

 

$

86.1

 

$

240.4

 

 

2014 Guidance

 

The Company entered 2014 with ten rigs running in its core operating areas and may add rigs in the second half of the year.  In order to generate growth above its base plan, Jones expects to begin a three well test in the Tonkawa formation in the second quarter of 2014.  The Company expects to drill the following wells in 2014:

 

2014 Development Drilling Plan 

 

 

 

Gross Wells

 

Net Wells

 

Cleveland

 

103.0

 

73.0

 

Woodford

 

25.0

 

11.0

 

Tonkawa

 

3.0

 

1.2

 

Non-Operated

 

7.0

 

0.4

 

Other

 

1.0

 

0.4

 

Total Operated and Non-Operated

 

139.0

 

86.0

 

 



 

Of the 25 gross wells the Company expects to drill in the Woodford in 2014, six will be under its partnership with Vanguard Natural Resources and 12 will be under its partnership with BP.  Based on the Company’s 2014 development plan, it expects to fulfill its minimum drilling requirements under its partnerships with Vanguard Natural Resources and BP by the end of the third quarter of this year.

 

The Company reiterates its 2014 guidance initially provided in February and is also providing production guidance for the first quarter of 2014, which is above the Company’s initial expectations:

 

1Q14 Guidance

 

 

 

1Q14E

 

Total Production (MMBoe)

 

1.80 – 1.85

 

Average Daily Production (Boe/d)

 

20,000 – 20,500

 

 

Liquidity

 

As of December 31, 2013, the Company had borrowings of $498.0 million outstanding under its revolving credit facility, which has a borrowing base of $575.0 million, and had $23.8 million of cash and cash equivalents, providing total liquidity of $100.8 million.

 

Conference Call Details

 

Jones Energy will host a conference call for investors and analysts to discuss the results for the quarter on Thursday, March 13, 2014, at 10:00 a.m. ET (9:00 a.m. CT).  The conference call can be accessed via webcast through the Investor Relations section of Jones Energy’s website, www.jonesenergy.com, or by dialing (877) 201-0168 (for domestic U.S.) or (647) 788-4901 (International) and entering conference code 58814078.  Presentation slides will accompany the webcast.  If you are not able to participate in the conference call, an audio replay will be available through April 13, 2014, by dialing (855) 859-2056 for domestic U.S., or (404) 537-3406 for international participants, and entering conference code 58814078.  A replay of the conference call may also be found on the Company’s website.

 

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 Contacts:

 

Robert Brooks, 512-328-2953

 

Executive Vice President & CFO

 

Or

 

Cathleen King, 512-672-7192

 

Investor Relations

 

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, 2014 capital budget, ability to fulfill minimum drilling requirements under our partnerships with Vanguard Natural Resources and BP by the end of the third quarter, projections regarding our average AFE, 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 2014, as well as production guidance for the first quarter of 2014.  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, customers’ elections to reject ethane and include it as part of the natural gas stream for the remainder of 2014, 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 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 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.

 



 

Jones Energy, Inc.

Consolidated Statement of Operations

(Values in thousands, except per share data)

 

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

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

69,879

 

$

43,541

 

$

258,063

 

$

148,967

 

Other revenues

 

433

 

187

 

1,106

 

847

 

Total operating revenues

 

70,312

 

43,728

 

259,169

 

149,814

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

Lease operating

 

8,474

 

5,991

 

27,781

 

23,097

 

Production taxes

 

3,763

 

1,632

 

12,865

 

5,583

 

Exploration

 

252

 

91

 

1,710

 

356

 

Depletion, depreciation and amortization

 

31,584

 

22,458

 

114,136

 

80,709

 

Impairment of oil and gas properties

 

14,415

 

18,760

 

14,415

 

18,821

 

Accretion of discount

 

174

 

106

 

608

 

533

 

General and administrative (including non-cash compensation expense)

 

6,291

 

4,367

 

31,902

 

15,875

 

Total operating expenses

 

64,953

 

53,405

 

203,417

 

144,974

 

Operating income

 

5,359

 

(9,677

)

55,752

 

4,840

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest expense

 

(7,348

)

(7,018

)

(30,774

)

(25,292

)

Net gain (loss) on commodity derivatives

 

(7,009

)

(3,438

)

(2,566

)

16,684

 

Gain on bargain purchase

 

 

 

 

 

Gain (loss) on sales of assets

 

(48

)

(399

)

(78

)

1,162

 

Other income (expense), net

 

(14,405

)

(10,855

)

(33,418

)

(7,446

)

Income (loss) before income tax

 

(9,046

)

(20,532

)

22,334

 

(2,606

)

Income tax provision

 

 

 

 

 

 

 

 

 

Current

 

39

 

 

85

 

 

Deferred

 

(8

)

146

 

(156

)

473

 

Total income tax provision

 

31

 

146

 

(71

)

473

 

Net income (loss)

 

(9,077

)

(20,678

)

22,405

 

(3,079

)

Net income attributable to non-controlling interests

 

(7,751

)

 

24,591

 

 

Net income (loss) attributable to controlling interests

 

$

(1,326

)

$

(20,678

)

$

(2,186

)

$

(3,079

)

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.11

)

 

 

$

(0.17

)

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

12,500

 

 

 

12,500

 

 

 

 


 


 

Jones Energy, Inc.

Consolidated Balance Sheet

($ in thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

 

$

23,820

 

$

23,726

 

Restricted Cash

 

45

 

 

Accounts receivable, net

 

 

 

 

 

Oil and gas sales

 

51,233

 

29,684

 

Joint interest owners

 

42,481

 

21,876

 

Other

 

1,459

 

4,590

 

Commodity derivative assets

 

8,837

 

17,648

 

Other current assets

 

2,392

 

1,088

 

Deferred tax assets

 

12

 

 

Total current assets

 

130,279

 

98,612

 

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

 

1,312,551

 

1,007,344

 

Other property, plant and equipment, net

 

3,444

 

3,398

 

Commodity derivative assets

 

25,398

 

25,199

 

Other assets

 

15,006

 

16,133

 

Deferred tax assets

 

1,301

 

 

Total assets

 

$

1,487,979

 

$

1,150,686

 

 

 

 

 

 

 

Liabilities and Stockholders’ / Members’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

$

89,430

 

$

38,036

 

Oil and gas sales payable

 

66,179

 

45,860

 

Accrued liabilities

 

10,805

 

5,255

 

Commodity derivative liabilities

 

10,664

 

4,035

 

Deferred tax liabilities

 

 

61

 

Asset retirement obligations

 

2,590

 

174

 

Total current liabilities

 

179,668

 

93,421

 

Long-term debt

 

658,000

 

610,000

 

Deferred revenue

 

14,531

 

 

Commodity derivative liabilities

 

190

 

7,657

 

Asset retirement obligations

 

8,373

 

9,332

 

Deferred tax liabilities

 

3,093

 

1,876

 

Total liabilities

 

863,855

 

722,286

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ / members’ equity

 

 

 

 

 

Members’ equity

 

 

428,400

 

Class A common stock, $0.001 par value; 12,526,580 shares issued and outstanding

 

13

 

 

Class B common stock, $0.001 par value; 36,836,333 shares issued and outstanding

 

37

 

 

Additional paid-in-capital

 

173,169

 

 

Retained earnings (deficit)

 

(2,186

)

 

Stockholders’ / members’ equity

 

171,033

 

428,400

 

Non-controlling interest

 

453,091

 

 

Total stockholders’ / members’ equity

 

624,124

 

428,400

 

Total liabilities and stockholders’ / members’ equity

 

$

1,487,979

 

$

1,150,686

 

 



 

Jones Energy, Inc.

Consolidated Statement of Cash Flow Data

($ in thousands)

 

 

 

Year Ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income (loss)

 

$

22,405

 

$

(3,079

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

 

 

Exploration expense

 

 

 

Depletion, depreciation, and amortization

 

114,136

 

80,709

 

Impairment of oil and gas properties

 

14,415

 

18,821

 

Accretion of discount

 

608

 

533

 

Amortization of debt issuance costs

 

2,677

 

3,544

 

Stock compensation expense

 

10,838

 

570

 

Other non-cash compensation expense

 

2,719

 

 

Amortization of deferred revenue

 

(469

)

 

Gain on commodity derivatives

 

2,566

 

(16,684

)

Gain on bargain purchase price

 

 

 

(Gain) loss on sales of assets

 

78

 

(1,162

)

Deferred income tax provision

 

(156

)

473

 

Other - net

 

79

 

129

 

Changes in assets and liabilities

 

 

 

 

 

Accounts receivable

 

(41,481

)

11,568

 

Other assets

 

163

 

1,873

 

Accounts payable and accrued liabilities

 

35,318

 

(12,745

)

Net cash provided by operations

 

163,896

 

84,550

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Additions to oil and gas properties

 

(197,618

)

(125,493

)

Acquisition of properties

 

(193,496

)

(249,007

)

Proceeds from sales of assets

 

1,607

 

9,158

 

Acquisition of other property, plant and equipment

 

(1,634

)

(969

)

Current period settlements of matured derivative contracts

 

7,586

 

28,675

 

Change in restricted cash

 

(45

)

 

Net cash used in investing

 

(383,600

)

(337,636

)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

220,000

 

233,243

 

Repayment under long-term debt

 

(172,000

)

(38,243

)

Payment of debt issuance costs

 

(683

)

(9,324

)

Issuance of preferred units

 

 

85,000

 

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

 

172,481

 

 

Net cash provided by financing

 

219,798

 

270,676

 

Net increase (decrease) in cash

 

94

 

17,590

 

 

 

 

 

 

 

Cash

 

 

 

 

 

Beginning of period

 

23,726

 

6,136

 

End of period

 

$

23,820

 

$

23,726

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for interest

 

$

25,414

 

$

20,759

 

Change in accrued additions to oil and gas properties

 

41,945

 

3,355

 

Noncash acquisition of oil and gas properties

 

 

2,918

 

Current additions to ARO

 

1,516

 

662

 

Noncash distributions to members

 

10,000

 

 

 



 

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 December 31,

 

Year Ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net production volumes:

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

430

 

224

 

1,557

 

746

 

Natural gas (MMcf)

 

4,752

 

3,845

 

17,575

 

14,066

 

NGLs (MBbls)

 

437

 

508

 

1,724

 

1,773

 

Total (MBoe)

 

1,659

 

1,373

 

6,210

 

4,863

 

Average net (Boe/d)

 

18,033

 

14,924

 

17,014

 

13,287

 

Average sales price, unhedged:

 

 

 

 

 

 

 

 

 

Oil (per Bbl), unhedged

 

$

93.88

 

$

83.92

 

$

93.22

 

$

89.71

 

Natural gas (per Mcf), unhedged

 

3.03

 

2.70

 

3.16

 

2.17

 

NGLs (per Bbl), unhedged

 

34.61

 

28.29

 

33.30

 

29.07

 

Combined (per Boe) realized, unhedged

 

42.12

 

31.71

 

41.56

 

30.63

 

Average sales price, hedged:

 

 

 

 

 

 

 

 

 

Oil (per Bbl), hedged

 

$

88.85

 

$

84.94

 

$

87.86

 

$

87.30

 

Natural gas (per Mcf), hedged

 

3.77

 

3.63

 

3.93

 

3.76

 

NGLs (per Bbl), hedged

 

31.34

 

32.80

 

33.26

 

34.22

 

Combined (per Boe) realized, hedged

 

42.09

 

36.17

 

42.40

 

36.76

 

Average costs (per BOE):

 

 

 

 

 

 

 

 

 

Lease operating

 

$

5.11

 

$

4.36

 

$

4.47

 

$

4.75

 

Production taxes

 

2.27

 

1.19

 

2.07

 

1.15

 

Depletion, depreciation and amortization

 

19.04

 

16.36

 

18.38

 

16.60

 

General and administrative

 

3.79

 

3.18

 

5.14

 

3.26

 

 



 

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 December 31,

 

Year Ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDAX to net income

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,077

)

$

(20,678

)

$

22,405

 

$

(3,079

)

Interest expense (excluding amortization of deferred financing costs)

 

6,674

 

6,124

 

28,097

 

21,748

 

Exploration expense

 

252

 

91

 

1,710

 

356

 

Income taxes

 

31

 

146

 

(71

)

473

 

Amortization of deferred financing costs

 

674

 

894

 

2,677

 

3,544

 

Depreciation and depletion

 

31,584

 

22,458

 

114,136

 

80,709

 

Impairment of oil and natural gas properties

 

14,415

 

18,760

 

14,415

 

18,821

 

Accretion expense

 

174

 

106

 

608

 

533

 

Other non-cash charges

 

(148

)

69

 

79

 

129

 

Stock compensation expense

 

459

 

145

 

10,838

 

570

 

Other compensation expense

 

127

 

 

2,719

 

 

Net (gain) loss on derivative contracts

 

7,010

 

3,438

 

2,566

 

(16,684

)

Current period settlements of matured derivative contracts

 

(53

)

6,118

 

5,209

 

29,783

 

Amortization of deferred revenue

 

(355

)

 

(469

)

 

Loss (gain) on sales of assets

 

48

 

399

 

78

 

(1,162

)

EBITDAX

 

$

51,815

 

$

38,070

 

$

204,997

 

$

135,741

 

 



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

(Values in thousands, except per share data)

 

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 provides a reconciliation of net income (loss) as determined in accordance with GAAP to adjusted net income for the periods indicated:

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,077

)

$

(20,678

)

$

22,405

 

$

(3,079

)

Net (gain) loss on derivative contracts

 

7,010

 

3,438

 

2,566

 

(16,684

)

Current period settlements of matured derivative contracts

 

(53

)

6,118

 

5,209

 

29,783

 

Impairment of oil and gas properties

 

14,415

 

18,760

 

14,415

 

18,821

 

Non-cash stock compensation expense

 

459

 

145

 

10,838

 

570

 

Other non-cash compensation expense

 

127

 

 

2,719

 

 

Tax impact(1)

 

(1,993

)

 

(3,360

)

 

Adjusted net income

 

$

10,888

 

$

7,783

 

$

54,792

 

$

29,411

 

Adjusted net income attributable to non-controlling interests

 

(8,715

)

 

 

(51,182

)

 

 

Adjusted net income attributable to controlling interests

 

$

2,173

 

 

 

$

3,610

 

 

 

 

Earnings per share

 

 

 

Three Months
Ended December 31,

 

 

 

Year Ended
December 31,

 

 

 

 

 

2013

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (basic and diluted)

 

$

(0.11

)

 

 

$

(0.17

)

 

 

Net (gain) loss on derivative contracts

 

0.14

 

 

 

0.43

 

 

 

Current period settlements of matured derivative contracts

 

 

 

 

(0.01

)

 

 

Impairment of oil and gas properties

 

0.29

 

 

 

0.29

 

 

 

Non-cash stock compensation expense

 

0.01

 

 

 

0.02

 

 

 

Other non-cash compensation expense

 

 

 

 

 

 

 

Tax impact

 

(0.16

)

 

 

(0.27

)

 

 

Adjusted earnings per share (basic and diluted)

 

$

0.17

 

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate on net income attributable to controlling interest

 

36.9

%

 

 

36.9

%

 

 

 


(1) In arriving at adjusted net income, the tax impact of the adjustments to net income is determined by applying the appropriate tax rate to each adjustment and then allocating the tax impact between the controlling and non-controlling interests.