Attached files

file filename
8-K - 8-K - Jones Energy, Inc.a14-14173_38k.htm

Exhibit 99.1

 

 

JONES ENERGY, INC. ANNOUNCES 2014 SECOND QUARTER FINANCIAL AND OPERATING RESULTS

 

Austin, TXAugust 6, 2014 — Jones Energy, Inc. (NYSE: JONE) (“Jones Energy” or “the Company”) today announced financial and operating results for the quarter ended June 30, 2014.  For the quarter ended June 30, 2014, the Company reported a net loss of $9.2 million, adjusted net income of $20.5 million, and EBITDAX of $77.1 million.

 

2014 Second Quarter Highlights

 

·                  Successful frack trial outcome in the Cleveland with average oil uplift of more than 30%; increased 2014 capital expenditure budget to incorporate new Cleveland frack design for all remaining 2014 wells

 

·                  Increased average net production to a record 23.6 MBoe/d, up 41% compared to the same period in 2013

 

·                  Increased average net oil production to 7.2 MBbl/d, up 59% compared to the same period in 2013

 

·                  Increased Cleveland average net production to 16.8 MBoe/d, up 74% compared to the same period in 2013

 

·                  Raising full-year production guidance to 23.0 to 24.0 MBoe/d

 

·                  Increased EBITDAX to $77.1 million, up 45% compared to the same period in 2013

 

·                  Acquired more than 10,000 net acres of leasehold primarily in the Texas panhandle, effectively replacing all 2014 Cleveland drilling locations

 

·                  Initiated the Tonkawa drilling program with the first two wells in-line with budget and will allocate additional capital to maintain a full-time rig line during the second half of 2014

 

Jonny Jones, the Company’s Founder, Chairman and CEO commented, “The second quarter of 2014 was highlighted by a significant oil uplift from our 20 Cleveland frack trial wells.  The compelling economics provided by the trial have led us to increase the capital budget for 2014 in order to employ an enhanced frack technique for all Cleveland wells budgeted for the remainder of the year.  We have also had a very successful first six months in our current leasing program, replacing all of the 2014 Cleveland drilling locations by the end of the second quarter while spending barely half of our $22 million leasehold budget.”  Mr. Jones went on to say, “At this time last year, we were still celebrating the initial public offering of our common stock.  A brief twelve months later we have seen our rig count nearly double, our EBITDAX increase 45%, our oil production has grown 59%, and our overall production has increased more than 40%.  We are excited about our current growth trajectory and our outlook for the second half of 2014.”

 



 

Financial Results

 

Total operating revenues for the three months ended June 30, 2014 increased by $41.9 million to $106.4 million as compared to $64.5 million for the three months ended June 30, 2013.  The majority of the increase was due to increased 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 June 30, 2014 increased by $23.4 million to $67.7 million as compared to $44.3 million for the three months ended June 30, 2013, primarily due to the increase in production volumes.  Specifically, lease operating expenses for the quarter were $12.4 million for the three months ended June 30, 2014 compared to $6.2 million for the three months ended June 30, 2013.  In addition to the effects of our significant oil production growth, the Company incurred approximately $0.7 million in non-recurring expenses associated with accrual adjustments stemming from our acquisition of properties from Sabine Mid-Continent, LLC and one-time costs related to wildlife habitat surveys for our Anadarko properties.  The Company has also continued to incur higher workover expenses associated with returning wells to production that were knocked off-line by offset frack operations.

 

Adjusted net income for the three months ended June 30, 2014 increased by $3.4 million to $20.5 million as compared to $17.1 million for the three months ended June 30, 2013, primarily due to the increase in production volumes and a small increase in the average realized price, partially offset by an increase in lease operating expenses and depletion, depreciation and amortization expense.

 

Operational Results

 

Cleveland

 

The Company spud 23 wells and completed 34 wells in the Cleveland in the second quarter of 2014.  As of June 30, 2014, 7 wells were in various stages of completion, and 7 wells were drilling.

 

Daily net production in the Cleveland was 16.8 MBoe/d in the second quarter of 2014, up 8% from the first quarter of 2014 and up 74% from the second quarter of 2013.  In addition to the increase in overall Cleveland production volumes, oil volumes increased by 11% when compared to the first quarter and were up 90% from the same period in 2013.

 

In the fourth quarter of 2013, the Company initiated a 20 well frack trial in the Cleveland formation utilizing a “plug and perf” completion technique with a design that utilized 20 stages and three perforation clusters per stage.  The purpose of the trial was to test the technical limits of frack density in the Cleveland formation.  The production figures thus far indicate well level economics that clearly support increased capital spending to achieve higher frack density in the Cleveland formation.

 

Our results indicate that the average frack trial well will yield a greater than 30% uplift in oil production, producing roughly 7,200 incremental barrels, through the first six months of production when compared to our historic 20 stage open-hole performance.  This additional oil production will provide a similar or better internal

 



 

rate of return (IRR) on incremental completion capital when compared to the overall IRR calculated for the 20 stage open-hole completion.  As a result, we believe that this completion technique has caused the value of our entire Cleveland drilling portfolio to increase significantly.

 

Based upon various factors observed during the completion and initial production phases of the wells in the frack trial, we do not believe that a frack was successfully initiated in all 60 perforation clusters.  In order to increase the certainty of frack initiation in all stages moving forward, the Company has already begun utilizing an enhanced frack technique.  Since transitioning to the enhanced frack technique, we have deployed over 180 independent frack stages with a near 100% frack initiation success rate.  In addition to the change in frack technique, the spacing between stages is expected to be normalized at roughly 100 feet, which equates to approximately 43 frack stages in the standard Cleveland lateral design.  Incremental completion costs per well, as compared to our historic 20 stage open hole design, are projected at approximately $0.9 million.  This will initially result in total costs of roughly $4.3 million to drill and complete wells using the new design and spacing, which is closely aligned with the company’s expectations at the outset of the Cleveland frack trial.  Utilizing our new design and enhanced frack technique we expect to meet or exceed the successful production results from our frack trial wells.

 

Tonkawa

 

The Company initiated its previously announced plan to drill a three well pilot program to test the Tonkawa formation in the second quarter of 2014.  Our target well cost for the Tonkawa is $3.5 million, $1 million less than the estimated industry average cost of $4.5 million.  At this time, we have reached TD and should be fracking the first of these wells by the middle of August.  We have spud the second well and are currently drilling.  Drilling costs for both wells appear to be in-line with our expectations.  At this time, the company is encouraged by the early drilling results and has decided to add additional capital to the Tonkawa program during the second half of the year.  The Company expects to maintain a dedicated rig line and drill five to six wells in the Tonkawa by year end.

 

Woodford

 

The Company spud 6 wells and completed 4 wells in the Woodford in the second quarter of 2014.  As of June 30, 2014, 7 wells were in various stages of completion, and 2 wells were drilling.

 

Net production in the Woodford was 4.2 MBoe/d in the second quarter of 2014 compared to 4.2 MBoe/d in the second quarter of 2013 and 3.2 MBoe/d in the first quarter of 2014.  Production was lower during the latter portion of 2013 and the first quarter of 2014 due to a pause in the drilling program during the middle of 2013.

 

The Company had previously disclosed its ongoing frack optimization tests in the Woodford involving more frack stages (16-20 vs. previous 10-14 stages) earlier this year.  While the Company has seen a modest increase in production due to the increase in frack stages, the production results have not been sufficient to justify the incremental capital to complete the additional frack stages.  In addition, due to several factors including

 



 

subsurface faulting, reservoir complexity, and fluid losses, our costs have exceeded our expectations.  We expect to spud the remaining 6 wells under our BP joint development agreement, however, we have agreed with Vanguard Natural Resources to suspend drilling on our Vanguard JDA while we further evaluate well results and methods to reduce well costs.

 

Under the terms of its agreement with Vanguard Natural Resources, the Company will need to drill three additional wells prior to April 2016 to retain future development opportunities covering the 10 township area of mutual interest (AMI).

 

Leasing

 

As of June 30, 2014, the Company had added just over 10,000 net acres, primarily in the Texas panhandle.  Having spent approximately 50% of the leasing budget thus far, our realized lease price has hovered just above $1,000 per acre.  Based upon five wells per section, the additional acreage provides 78 new drilling locations in the Cleveland formation alone.  This effectively replenishes all 2014 Cleveland drilling locations.  In addition, we have identified 56 new drilling locations spread across the Tonkawa and Marmaton formations.  Altogether, this provides 134 new drilling locations in multiple stacked formations across our core operating area.  The Company will continue with its leasing program during the second half of the year and expects to exhaust the remainder of the $22 million dollar leasing budget.

 

Capital Expenditures

 

During the second quarter of 2014, the Company spent $129.5 million, of which $117.5 million was related to drilling and completing wells, representing 91% of total capital expenditures in the quarter.  The table below summarizes the Company’s capital investment by area for 2Q14:

 

2Q14 Capital Expenditure Summary ($mm)

 

 

 

2Q14

 

Cleveland

 

$

94.2

 

Woodford

 

21.9

 

Other Areas and Non-Op

 

1.4

 

Total Drilling and Completion

 

117.5

 

 

 

 

 

Leasehold and Other

 

12.0

 

Total Capital Expenditures

 

$

129.5

 

 

The Company recently increased its 2014 drilling and completion capital budget by approximately $110 million.  We now expect full year capital spending of $460 million.  The upward revision of the full year budget reflects the Company’s decision to move forward with the implementation of the enhanced frack technique for all remaining 2014 Cleveland wells, an increase to account for higher working interests in wells drilled in 2014, a

 



 

slightly faster than budgeted drilling and completion pace, and various cost overages experienced thus far in both the Cleveland and Woodford drilling programs.

 

Guidance

 

The Company is providing guidance for the third quarter and updated guidance for the full year 2014 as follows:

 

 

 

3Q14E

 

Updated Full 
Year 2014E

 

Previous Full 
Year 2014E

 

Total Production (MMBoe)

 

2.2 – 2.3

 

8.4 – 8.8

 

8.0 – 8.4

 

 

 

 

 

 

 

 

 

Average Daily Production (MBoe/d)

 

24.0 – 24.5

 

23.0 – 24.0

 

22.0 – 23.0

 

 

 

 

 

 

 

 

 

Lease Operating Expenses ($/Boe)

 

$5.00 - $5.50

 

$5.00 - $5.50

 

$4.25 - $4.75

 

 

 

 

 

 

 

 

 

Capital Spending ($ in millions)

 

 

 

$460

 

$350

 

 

Liquidity

 

On April 1, 2014, the Company issued $500 million in aggregate principal amount of 6.75% senior unsecured notes due 2022 at an offering price equal to 100% of par. The Company received net proceeds of approximately $489 million, of which $160 million was used to repay all of the outstanding borrowings under its second lien term loan facility, with the remaining proceeds used to pay down borrowings under its senior secured revolving credit facility and increase working capital. After giving effect to this offering, the Company’s borrowing base on its senior secured revolving credit facility automatically decreased by $25 million to $550 million.  As of June 30, 2014, the Company held $31.8 million in unrestricted cash and had an undrawn credit facility balance of $300 million.

 

Conference Call Details

 

Jones Energy will host a conference call for investors and analysts to discuss the results for the quarter on Thursday, August 7, 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 70194786.  If you are not able to participate in the conference call, a telephonic replay will be available approximately two hours after the call on August 7, 2014 through Thursday, August 14, 2014.  Participants may access this replay by dialing (855) 859-2056 (for domestic U.S.) or (404) 537-3406 (International), and entering conference code 70194786. 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:

 

Mark Brewer, 512-493-4833

 

Investor Relations Manager

 

Or

 

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 our anticipated drilling activity, results of the 20 well frack trial in the Cleveland formation and the potential impact on the value of our Cleveland drilling portfolio, our target well cost for the Tonkawa formation, our ability to successfully execute our 2014 development plan and guidance for the third quarter and full year 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.

 



 

Jones Energy, Inc.

Consolidated Statement of Operations

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

(in thousands of dollars except per share data)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

105,795

 

$

64,300

 

$

203,663

 

$

119,559

 

Other revenues

 

595

 

226

 

971

 

447

 

Total operating revenues

 

106,390

 

64,526

 

204,634

 

120,006

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

Lease operating

 

12,378

 

6,201

 

22,391

 

11,546

 

Production taxes

 

5,174

 

3,182

 

9,936

 

5,634

 

Exploration

 

191

 

479

 

3,012

 

605

 

Depletion, depreciation and amortization

 

43,211

 

26,922

 

82,556

 

52,023

 

Accretion of discount

 

197

 

166

 

367

 

263

 

General and administrative (including non-cash compensation expense)

 

6,537

 

7,325

 

11,798

 

11,637

 

Total operating expenses

 

67,688

 

44,275

 

130,060

 

81,708

 

Operating income

 

38,702

 

20,251

 

74,574

 

38,298

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest expense

 

(14,767

)

(8,092

)

(22,810

)

(16,279

)

Net gain (loss) on commodity derivatives

 

(33,698

)

36,555

 

(50,948

)

25,172

 

Gain (loss) on sales of assets

 

1

 

(45

)

67

 

25

 

Other income (expense), net

 

(48,464

)

28,418

 

(73,691

)

8,918

 

Income (loss) before income tax

 

(9,762

)

48,669

 

883

 

47,216

 

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

(578

)

252

 

679

 

251

 

Net income (loss)

 

(9,184

)

48,417

 

204

 

46,965

 

Net income (loss) attributable to non-controlling interests

 

(7,537

)

 

178

 

 

Net income (loss) attributable to controlling interests

 

$

(1,647

)

$

48,417

 

$

26

 

$

46,965

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.13

)

 

 

$

0.00

 

 

 

Diluted

 

$

(0.13

)

 

 

$

0.00

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

12,500

 

 

 

12,500

 

 

 

Diluted

 

12,530

 

 

 

12,521

 

 

 

 



 

Jones Energy, Inc.

Consolidated Balance Sheet

 

 

 

June 30,

 

December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

 

$

31,791

 

$

23,820

 

Restricted Cash

 

97

 

45

 

Accounts receivable, net

 

 

 

 

 

Oil and gas sales

 

78,238

 

51,233

 

Joint interest owners

 

30,080

 

42,481

 

Other

 

1,824

 

16,782

 

Commodity derivative assets

 

5,408

 

8,837

 

Other current assets

 

3,098

 

2,392

 

Deferred tax assets

 

12

 

12

 

Total current assets

 

150,548

 

145,602

 

Oil and gas properties, net, at cost

 

 

 

 

 

under the successful efforts method

 

1,449,765

 

1,297,228

 

Other property, plant and equipment, net

 

3,591

 

3,444

 

Commodity derivative assets

 

10,584

 

25,398

 

Other assets

 

20,307

 

15,006

 

Deferred tax assets

 

1,766

 

1,301

 

Total assets

 

$

1,636,561

 

$

1,487,979

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

$

87,978

 

$

89,430

 

Oil and gas sales payable

 

81,703

 

66,179

 

Accrued liabilities

 

31,038

 

10,805

 

Commodity derivative liabilities

 

20,761

 

10,664

 

Asset retirement obligations

 

2,870

 

2,590

 

Total current liabilities

 

224,350

 

179,668

 

Long-term debt

 

250,000

 

658,000

 

Senior notes

 

500,000

 

 

Deferred revenue

 

14,004

 

14,531

 

Commodity derivative liabilities

 

9,904

 

190

 

Asset retirement obligations

 

9,245

 

8,373

 

Deferred tax liabilities

 

3,696

 

3,093

 

Total liabilities

 

1,011,199

 

863,855

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Class A common stock, $0.001 par value; 12,548,878 shares issued and 12,526,580 shares outstanding at June 30, 2014 and 12,526,580 shares issued and outstanding at December 31, 2013

 

13

 

13

 

Class B common stock, $0.001 par value; 36,814,035 and 36,836,333 shares issued and outstanding at June 30, 2014 and December 31, 2013

 

37

 

37

 

Treasury stock, at cost: 22,298 Class A shares at June 30, 2014 and 0 shares at December 31, 2013

 

(352

)

 

Additional paid-in-capital

 

174,555

 

173,169

 

Retained earnings (deficit)

 

(2,160

)

(2,186

)

Stockholders’ equity

 

172,093

 

171,033

 

Non-controlling interest

 

453,269

 

453,091

 

Total stockholders’ equity

 

625,362

 

624,124

 

Total liabilities and stockholders’ equity

 

$

1,636,561

 

$

1,487,979

 

 



 

Jones Energy, Inc.

Consolidated Statement of Cash Flow Data

 

 

 

Six Months Ended June 30,

 

(in thousands of dollars)

 

2014

 

2013

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

204

 

$

46,965

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

provided by operating activities

 

 

 

 

 

Exploration expense

 

2,983

 

 

Depletion, depreciation, and amortization

 

82,556

 

52,023

 

Accretion of discount

 

367

 

263

 

Amortization of debt issuance costs

 

5,282

 

1,327

 

Accrued interest expense

 

7,612

 

689

 

Stock compensation expense

 

1,386

 

473

 

Other non-cash compensation expense

 

253

 

2,465

 

Amortization of deferred revenue

 

(526

)

 

Net (gain) loss on commodity derivatives

 

50,948

 

(25,172

)

Gain on sales of assets

 

(67

)

(25

)

Deferred income taxes

 

138

 

217

 

Other - net

 

40

 

310

 

Changes in assets and liabilities

 

 

 

 

 

Accounts receivable

 

(13,365

)

(17,456

)

Other assets

 

(85

)

(2,885

)

Accounts payable and accrued liabilities

 

17,581

 

7,616

 

Net cash provided by operations

 

155,307

 

66,810

 

Cash flows from investing activities

 

 

 

 

 

Additions to oil and gas properties

 

(229,582

)

(63,545

)

Net adjustments to purchase price of properties acquired

 

13,681

 

 

Proceeds from sales of assets

 

67

 

423

 

Acquisition of other property, plant and equipment

 

(639

)

(290

)

Current period settlements of matured derivative contracts

 

(11,255

)

7,267

 

Change in restricted cash

 

(52

)

 

Net cash used in investing

 

(227,780

)

(56,145

)

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

60,000

 

 

Repayment under long-term debt

 

(468,000

)

(5,000

)

Proceeds from senior notes

 

500,000

 

 

 

Purchases of treasury stock

 

(352

)

 

Payment of debt issuance costs

 

(11,204

)

(25

)

Net cash provided by (used in) financing

 

80,444

 

(5,025

)

Net increase in cash

 

7,971

 

5,640

 

Cash

 

 

 

 

 

Beginning of period

 

23,820

 

23,726

 

End of period

 

$

31,791

 

$

29,366

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for interest

 

$

9,348

 

$

13,818

 

Cash paid for income taxes

 

155

 

 

Change in accrued additions to oil and gas properties

 

7,218

 

26,312

 

Current additions to ARO

 

844

 

263

 

Deferred offering costs

 

 

3,479

 

Noncash distribution 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 June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

655

 

413

 

242

 

1,230

 

725

 

505

 

Natural gas (MMcf)

 

5,550

 

4,138

 

1,412

 

10,559

 

8,404

 

2,155

 

NGLs (MBbls)

 

566

 

419

 

147

 

1,089

 

825

 

264

 

Total (MBoe)

 

2,146

 

1,522

 

624

 

4,079

 

2,951

 

1,128

 

Average net (Boe/d)

 

23,582

 

16,725

 

6,857

 

22,536

 

16,304

 

6,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average sales price, unhedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), unhedged

 

$

98.51

 

$

88.80

 

$

9.71

 

$

96.30

 

$

88.62

 

$

7.68

 

Natural gas (per Mcf), unhedged

 

4.20

 

3.60

 

0.60

 

4.23

 

3.29

 

0.94

 

NGLs (per Bbl), unhedged

 

31.76

 

30.37

 

1.39

 

37.22

 

33.48

 

3.74

 

Combined (per Boe) realized, unhedged

 

49.30

 

42.25

 

7.05

 

49.93

 

40.51

 

9.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average sales price, hedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), hedged

 

$

89.97

 

$

86.75

 

$

3.22

 

$

88.85

 

$

86.54

 

$

2.31

 

Natural gas (per Mcf), hedged

 

4.31

 

4.11

 

0.20

 

4.19

 

4.06

 

0.13

 

NGLs (per Bbl), hedged

 

29.99

 

30.58

 

(0.59

)

34.20

 

33.59

 

0.61

 

Combined (per Boe) realized, hedged

 

46.51

 

43.12

 

3.39

 

46.77

 

42.21

 

4.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average costs (per Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

5.77

 

$

4.07

 

$

1.70

 

$

5.49

 

$

3.91

 

$

1.58

 

Production taxes

 

2.41

 

2.09

 

0.32

 

2.44

 

1.91

 

0.53

 

Depletion, depreciation and amortization

 

20.14

 

17.69

 

2.45

 

20.24

 

17.63

 

2.61

 

General and administrative

 

3.05

 

4.81

 

(1.76

)

2.89

 

3.94

 

(1.05

)

 



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

 

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 June 30,

 

Six Months Ended June 30,

 

(in thousands of dollars)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDAX to net income

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,184

)

$

48,417

 

$

204

 

$

46,965

 

Interest expense (excluding amortization of deferred financing costs)

 

10,184

 

7,428

 

17,528

 

14,952

 

Exploration expense

 

191

 

479

 

3,012

 

605

 

Income taxes

 

(578

)

240

 

679

 

217

 

Amortization of deferred financing costs

 

4,583

 

664

 

5,282

 

1,327

 

Depreciation and depletion

 

43,211

 

26,922

 

82,556

 

52,023

 

Accretion expense

 

197

 

166

 

367

 

263

 

Other non-cash charges (benefits)

 

(26

)

145

 

40

 

310

 

Stock compensation expense

 

929

 

352

 

1,386

 

473

 

Other non-cash compensation expense

 

127

 

2,465

 

253

 

2,465

 

Net loss (gain) on commodity derivatives

 

33,698

 

(36,555

)

50,948

 

(25,172

)

Current period settlements of matured derivative contracts

 

(5,985

)

2,457

 

(12,895

)

6,205

 

Amortization of deferred revenue

 

(282

)

 

(526

)

 

Loss (gain) on sales of assets

 

(1

)

45

 

(67

)

(25

)

EBITDAX

 

$

77,064

 

$

53,225

 

$

148,767

 

$

100,608

 

 



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

 

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 earnings per 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 June 30,

 

Six Months Ended June 30,

 

(in thousands of dollars except per share data)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,184

)

$

48,417

 

$

204

 

$

46,965

 

Net loss (gain) on commodity derivatives

 

33,698

 

(36,555

)

50,948

 

(25,172

)

Current period settlements of matured derivative contracts

 

(5,985

)

2,457

 

(12,895

)

6,205

 

Non-cash stock compensation expense

 

929

 

352

 

1,386

 

473

 

Other non-cash compensation expense

 

127

 

2,465

 

253

 

2,465

 

Net unamortized capitalized loan costs associated with Term Loan

 

3,761

 

 

3,761

 

 

Tax impact(1)

 

(2,888

)

 

(3,908

)

 

Adjusted net income

 

20,458

 

$

17,136

 

39,749

 

$

30,936

 

Adjusted net income attributable to non-controlling interests

 

16,727

 

 

 

32,545

 

 

 

Adjusted net income attributable to controlling interests

 

$

3,731

 

 

 

$

7,204

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate on net income attributable to controlling interests

 

36.4

%

 

 

36.4

%

 

 

 


(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.

 



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

 

Adjusted Earnings per Share is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements.  We believe adjusted earnings per share is useful to investors because it provides 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 earnings per share to adjusted earnings per share for the period indicated:

 

 

 

Three Months
Ended June 30,

 

Six Months
Ended June 30,

 

 

 

2014

 

2014

 

 

 

 

 

 

 

Earnings per share (basic and diluted)

 

$

(0.13

)

$

 

Net loss on commodity derivatives

 

0.68

 

1.03

 

Current period settlements of matured derivative contracts

 

(0.12

)

(0.26

)

Non-cash stock compensation expense

 

0.02

 

0.03

 

Other non-cash compensation expense

 

 

0.01

 

Net unamortized capitalized loan costs associated with Term Loan

 

0.08

 

0.08

 

Tax impact

 

(0.23

)

(0.31

)

Adjusted earnings per share (basic and diluted)

 

$

0.30

 

$

0.58