Attached files

file filename
8-K - 8-K - Jones Energy, Inc.a15-5894_18k.htm

Exhibit 99.1

 

GRAPHIC

 

JONES ENERGY, INC. ANNOUNCES 2014 FOURTH QUARTER AND FULL-YEAR FINANCIAL AND OPERATING RESULTS

 

Austin, TXMarch 4, 2015 — 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, 2014.  For the year ended December 31, 2014, the Company reported net income of $224.1 million, adjusted net income of $64.2 million, and EBITDAX of $301.4 million.

 

Highlights

 

·                  Increased net production for the full-year 2014 to 8.5 MMBoe (23.2 MBoe/d), up 36% from 2013

 

·                  Increased EBITDAX for the full-year 2014 by 47% to $301.4 million, up from $205.0 million in 2013

 

·                  Increased the pre-tax present value (“PV-10”) of the Company’s proved reserves to a record $1.5 billion at SEC prices(1), up 48% from year-end 2013

 

·                  Reserve additions replaced production by 409% (329% through the drill-bit(2))

 

·                  Increased total proved reserves by 29% from year-end 2013 to 115.3 MMBoe; proved oil reserves increased 66% from year-end 2013

 

·                  Increased Cleveland proved reserves by 44% from year-end 2013 to 83.0 MMBoe

 

·                  Achieved additional Cleveland well cost savings during February 2015, bringing current AFE to $2.9 million per well, down 24% from the December 2014 AFE of $3.8 million

 

·                  Raised gross proceeds of approximately $377 million in February 2015; pro-forma liquidity of approximately $509 million as of March 2, 2015

 

Jonny Jones, the Company’s Founder, Chairman and CEO commented, “2015 is off to a great start for Jones Energy.  We are well-hedged, well-capitalized, and well-positioned with an operating plan that maximizes returns for our invested capital and provides us with the opportunity to grow the company via multiple avenues.  We have resolved our production issues that negatively impacted our fourth quarter production and as a result, have seen production increase by roughly 3,000 barrels of oil equivalent per day in January 2015.  In addition, we are continuing to see drilling and completion costs come down in our core Cleveland play and are prepared to ramp

 


(1)  SEC prices for 2014 year-end proved reserves were $94.99 per barrel for oil and $4.35 per MMBtu for natural gas based on the average of such prices for 2014.  SEC prices for 2013 year-end proved reserves were $96.78 per barrel for oil and $3.67 per MMBtu for natural gas based on the average of such prices for 2013.

(2)  Drill-bit replacement percentage calculated as extensions and discoveries divided by full year production.

 

1



 

activity from three rigs to five rigs assuming we achieve additional targeted cost savings by mid-year.”  Mr. Jones went on to say, “Over the past 26 years since I founded Jones Energy, we have experienced multiple commodity price cycles.  I believe that this is the kind of environment where Jones Energy thrives.”

 

Financial Results

 

Total operating revenues for the three months ended December 31, 2014 increased by $5.3 million, or 8%, to $75.6 million as compared to $70.3 million for the three months ended December 31, 2013.  The increase was due to increased production volumes for all commodities.  For the full-year 2014, operating revenues increased by $121.4 million, or 47%, to $380.6 million as compared to $259.2 million for the full-year 2013, primarily due to increased production volumes for all commodities.

 

Total operating expenses for the three months ended December 31, 2014 were unchanged at $65.0 million as compared to $65.0 million for the three months ended December 31, 2013.  Increased production would have resulted in higher operating costs year over year, but the impairment charge related to the termination of the Southridge joint development agreement which occurred during the three month period ended December 31, 2013 did not recur during the same period in 2014.  For the full-year 2014, operating expenses increased by $70.2 million, or 35%, to $273.6 million as compared to $203.4 million for the full-year 2013, primarily due to increased production volumes.

 

Adjusted net income for the three months ended December 31, 2014 increased by $3.4 million, or 31%, to $14.3 million as compared to $10.9 million for the three months ended December 31, 2013, with increased production volumes primarily responsible for the increase in both revenues and operating expenses.  Adjusted net income for the full-year 2014 increased by $9.4 million, or 17%, to $64.2 million as compared to $54.8 million for the full-year 2013.

 

Operational Results and Updates

 

Cleveland

 

The Company spud 31 wells and completed 28 wells in the Cleveland in the fourth quarter of 2014.  As of December 31, 2014, 18 wells were in various stages of completion, and eight wells were drilling.  Full-year production in the Cleveland was 17.0 MBoe/d for 2014, an increase of 7.0 MBoe/d, or 70%, from 2013 full-year production of 10.0 MBoe/d.

 

Daily net production in the Cleveland was 17.2 MBoe/d in the fourth quarter of 2014, down 6% from the third quarter of 2014 and up 59% from the fourth quarter of 2013.  Fourth quarter production was negatively impacted by continued delays in well completions and sand flow back issues.  In addition, December production was impacted by more than 1,000 Boe per day due to field production issues, including an outage at a third party processing facility.

 

2



 

During January 2015, the Company achieved record single day wellhead production reaching over 29,000 Boe/d.  Average daily production for January 2015 was approximately 3,000 Boe/d higher than December of 2014.  The significant jump in average daily production between December 2014 and January 2015 was primarily attributable to closing the timing gap between drilled wells and completed wells.

 

Tonkawa

 

The Company spud two wells and completed two wells in the Tonkawa in the fourth quarter of 2014.  As of December 31, 2014, two wells were being completed, and zero wells were being drilled.  Under the Company’s current 2015 budget and operating plan, Jones Energy does not plan to drill any additional Tonkawa wells in 2015.

 

Woodford

 

The Company spud one well and completed four wells in the Woodford in the fourth quarter of 2014.  As of December 31, 2014, four wells were being completed, but no wells were being drilled, as we released our last Woodford rig in November 2014.  Under the Company’s current 2015 budget and operating plan, Jones Energy does not plan to drill any Woodford wells in 2015.

 

Net production in the Woodford was 4.5 MBoe/d in the fourth quarter of 2014, up 13% from the third quarter of 2014 and up 8% from the fourth quarter of 2013.  Full-year production in the Woodford was 4.0 MBoe/d, a slight decrease of 0.1 MBoe/d, or 2%, from 2013 full-year production of 4.1 MBoe/d.

 

Capital Expenditures

 

During the fourth quarter of 2014, the Company spent $152.9 million, of which $130.1 million was related to drilling and completing wells, representing 85% of total capital expenditures in the quarter.  The table below summarizes the Company’s capital investment by area for 2014:

 

2014 Capital Expenditure Summary ($mm)

 

 

 

1Q14

 

2Q14

 

3Q14

 

4Q14

 

2014

 

Cleveland

 

$

83.3

 

$

93.8

 

$

96.7

 

$

107.8

 

$

381.6

 

Woodford

 

13.5

 

21.9

 

17.6

 

17.1

 

70.1

 

Other Areas and Non-Op

 

3.3

 

1.9

 

5.7

 

5.2

 

16.1

 

Total Drilling and Completion

 

100.1

 

117.6

 

120.0

 

130.1

 

467.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasehold and Other

 

10.6

 

11.6

 

10.8

 

22.8

 

55.8

 

Total Capital Expenditures

 

$

110.7

 

$

129.2

 

$

130.8

 

$

152.9

 

$

523.6

 

 

3



 

2015 Capital Budget and Operating Plan

 

The Company has established a capital budget of $210 million for 2015, with approximately $190 million dedicated to Cleveland drilling and completion activity and the remainder allocated to capital work-overs and field maintenance projects.  This budget represents a nearly 60% reduction in capital expenditures from 2014 and provides for a development program which keeps capital spending within expected cash flow.  The Company will continue at its current three rig pace during the first portion of the year, and assuming targeted additional cost reductions for drilling and completions are achieved, will deploy two additional rigs to the Cleveland to reach a five rig pace by mid-year.  The Company’s average estimated cost to drill and complete a Cleveland well with its 33 stage open-hole design has been reduced to approximately $2.9 million, creating $900,000 in cost savings, or a 24% cost decrease, compared to the $3.8 million estimate provided during December 2014.  The Company continues to actively negotiate with its various service providers and expects that additional cost savings can be attained.

 

2015 Guidance

 

We are reiterating our 2015 guidance for the first quarter and full-year.  We project full-year 2015 average daily production of between 21,700 and 23,700 Boe/d.  First quarter 2015 production is projected between 24,000 and 25,000 Boe/d.  Under the current operating plan, production will peak during the first quarter and flatten during the second half of the year.  Assuming targeted cost reductions are achieved and additional rigs are deployed, capital spending is expected to be $210 million for the full-year.  First quarter capital expenditures are expected to be higher than the rest of the year, much like production, due to carry-over activity from late 2014, primarily well completions.  For 2015, the company expects to drill between 60 and 70 gross wells with an average working interest of approximately 80%.  Due to carry-over of drilled but uncompleted wells from 2014, the Company expects to complete between 70 and 80 wells during 2015, also with an average working interest of approximately 80%.

 

A table has been provided below with full-year and first quarter 2015 guidance by category:

 

2015 Guidance

 

 

 

2015E

 

1Q15E

 

Total Production (MMBoe)

 

7.9 – 8.7

 

2.15 – 2.25

 

Average Daily Production (MBoe/d)

 

21.7 – 23.7

 

24.0 – 25.0

 

 

 

 

 

 

 

Oil (MBbls/d)

 

6.6 – 7.1

 

7.4 – 7.6

 

Natural Gas (MMcf/d)

 

54.8 – 60.3

 

60.0 – 65.0

 

NGLs (MBbls/d)

 

6.0 – 6.6

 

6.6 – 6.8

 

 

 

 

 

 

 

Lease Operating Expense ($/Boe)

 

$4.75 – $5.25

 

 

 

Production/Ad Valorem Taxes (% of Revenue)

 

6.5% – 7.5%

 

 

 

Cash G&A Expense ($mm)

 

$25.0 – $28.0

 

 

 

 

 

 

 

 

 

Total Capital Expenditures

 

$210.0

 

 

 

 

4



 

Liquidity and Hedging

 

In February 2015, the Company completed three transactions which substantially improved its liquidity: a public offering of approximately $77 million of common stock, a private placement of $50 million of common stock, and a private placement of $250 million principal amount of senior notes.  As a result of the debt offering, the Company’s borrowing base was reduced to $562.5 million.  As of March 2, 2015, the Company held $26.9 million in unrestricted cash and had an undrawn credit facility balance of $482.5 million, resulting in pro-forma liquidity of $509.4 million.

 

The Company has provided updated hedge positions.  The estimated market value of our hedges was $208.5 million as of December 31, 2014.  The following table summarizes the Company’s commodity derivative contracts outstanding as of December 31, 2014:

 

 

 

Fiscal Year Ending December 31,

 

 

 

2015

 

2016

 

2017

 

2018

 

Oil, Natural Gas and NGL Swaps

 

 

 

 

 

 

 

 

 

Oil (MBbl)

 

2,322

 

1,809

 

769

 

581

 

Natural Gas (MMcf)

 

19,543

 

16,230

 

11,660

 

8,980

 

 

 

 

 

 

 

 

 

 

 

Ethane (MBbl)

 

422

 

53

 

 

 

Propane (MBbl)

 

643

 

48

 

 

 

Iso Butane (MBbl)

 

60

 

16

 

7

 

 

Butane (MBbl)

 

178

 

38

 

17

 

 

Natural Gasoline (MBbl)

 

233

 

83

 

18

 

 

Total NGLs (MBbl)

 

1,536

 

238

 

42

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Prices

 

 

 

 

 

 

 

 

 

Oil ($ / Bbl)

 

$

84.71

 

$

83.81

 

$

84.56

 

$

82.75

 

Natural Gas ($ / Mcf)

 

4.47

 

4.49

 

4.35

 

4.29

 

 

 

 

 

 

 

 

 

 

 

Ethane ($ / Gal)

 

$

0.27

 

$

0.21

 

 

 

Propane ($ / Gal)

 

0.98

 

0.90

 

 

 

Iso Butane ($ / Gal)

 

1.25

 

1.32

 

1.42

 

 

Butane ($ / Gal)

 

1.21

 

1.28

 

1.37

 

 

Natural Gasoline ($ / Gal)

 

1.94

 

1.90

 

1.73

 

 

 

Conference Call Details

 

Jones Energy will host a conference call for investors and analysts to discuss its results for the quarter on Thursday, March 5, 2015 at 3:00 p.m. ET (2:00 p.m. CT).  Participants may join the conference call by dialing (877) 201-0168 (for domestic U.S.) or (647) 788-4901 (International) and entering conference code 92843469.  If you are not able to participate in the conference call, an audio replay will be available through March 12, 2015, by dialing (855) 859-2056 for domestic U.S., or (404) 537-3406 for international participants, and entering conference code 92843469.  A replay of the conference call may also be found on the Company’s website, www.jonesenergy.com.

 

5



 

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

 

6


 


 

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, the 2015 capital budget and operating plan, the ability to achieve targeted drilling and completion cost savings by mid-year and the resultant impact on 2015 capital budget and ability to increase drilling activity to five rigs, the ability to fund the Company’s 2015 capital expenditure budget largely with free cash, the ability to attain additional cost savings from the Company’s service providers, projections regarding total production, average daily production, number of wells drilled, lease operating expenses, production taxes as a percentage of revenue, cash G&A expenses and capital expenditure levels for 2015.  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 and amount of planned capital expenditures, uncertainties in estimating proved reserves and forecasting production results, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Company’s ability to access them, the proximity to and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Company’s business and other important factors that could cause actual results to differ materially from those projected as described in the Company’s reports filed with the SEC.

 

Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

 

Information Concerning Proved Reserves

 

Proved reserves volumes and related PV-10 values as of December 31, 2014 contained herein are based on SEC mandated first-day-of-the-month unweighted average prices for 2014 and costs as of December 31, 2014. These prices and costs are not representative of current market values and do not fully reflect declines in such prices and costs which have occurred since mid-year 2014. PV-10 is a non-GAAP financial measure and generally differs

 

7



 

from Standardized Measure, the most directly comparable GAAP financial measure, because it does not include the effect of income taxes on discounted future net cash flows. Neither PV-10 nor Standardized Measure represents an estimate of the fair market value of our oil and natural gas properties. The oil and gas industry uses PV-10 as a measure to compare the relative size and value of proved reserves held by companies without regard to the specific tax characteristics of such entities. See “Reconciliation of PV-10 to Standardized Measure” below.

 

8



 

Jones Energy, Inc.

Consolidated Statements of Operations

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

(in thousands of dollars except per share data)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

75,031

 

$

69,879

 

$

378,401

 

$

258,063

 

Other revenues

 

586

 

433

 

2,196

 

1,106

 

Total operating revenues

 

75,617

 

70,312

 

380,597

 

259,169

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

Lease operating

 

10,208

 

8,474

 

43,843

 

27,781

 

Production taxes

 

3,175

 

3,763

 

18,094

 

12,865

 

Exploration

 

175

 

252

 

3,453

 

1,710

 

Depletion, depreciation and amortization

 

44,179

 

31,584

 

181,669

 

114,136

 

Impairment of oil and gas properties

 

 

14,415

 

 

14,415

 

Accretion of discount

 

197

 

174

 

770

 

608

 

General and administrative (including non-cash compensation expense)

 

7,040

 

6,291

 

25,763

 

31,902

 

Total operating expenses

 

64,974

 

64,953

 

273,592

 

203,417

 

Operating income

 

10,643

 

5,359

 

107,005

 

55,752

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest expense

 

(12,067

)

(7,348

)

(46,726

)

(30,774

)

Net gain (loss) on commodity derivatives

 

199,426

 

(7,009

)

189,641

 

(2,566

)

Gain (loss) on sales of assets

 

200

 

(48

)

297

 

(78

)

Other income (expense), net

 

187,559

 

(14,405

)

143,212

 

(33,418

)

Income (loss) before income tax

 

198,202

 

(9,046

)

250,217

 

22,334

 

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

20,336

 

31

 

26,074

 

(71

)

Net income (loss)

 

177,866

 

(9,077

)

224,143

 

22,405

 

Net income (loss) attributable to non-controlling interests

 

145,441

 

(7,751

)

183,275

 

24,591

 

Net income (loss) attributable to controlling interests

 

$

32,425

 

$

(1,326

)

$

40,868

 

$

(2,186

)

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

2.58

 

$

(0.10

)

$

3.26

 

$

(0.17

)

Diluted

 

$

2.58

 

$

(0.10

)

$

3.26

 

$

(0.17

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

12,598

 

12,500

 

12,526

 

12,500

 

Diluted

 

12,598

 

12,500

 

12,535

 

12,500

 

 

9



 

Jones Energy, Inc.

Consolidated Balance Sheets

 

 

 

December 31,

 

December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

 

$

13,566

 

$

23,820

 

Restricted Cash

 

149

 

45

 

Accounts receivable, net

 

 

 

 

 

Oil and gas sales

 

49,861

 

51,233

 

Joint interest owners

 

41,761

 

42,481

 

Other

 

12,512

 

16,782

 

Commodity derivative assets

 

121,519

 

8,837

 

Other current assets

 

3,374

 

2,392

 

Deferred tax assets

 

 

12

 

Total current assets

 

242,742

 

145,602

 

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

 

1,638,860

 

1,297,228

 

Other property, plant and equipment, net

 

4,048

 

3,444

 

Commodity derivative assets

 

87,055

 

25,398

 

Other assets

 

20,352

 

15,006

 

Deferred tax assets

 

171

 

1,301

 

Total assets

 

$

1,993,228

 

$

1,487,979

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

$

136,337

 

$

89,430

 

Oil and gas sales payable

 

70,469

 

66,179

 

Accrued liabilities

 

19,401

 

10,805

 

Commodity derivative liabilities

 

 

10,664

 

Deferred tax liabilities

 

718

 

 

Asset retirement obligations

 

3,074

 

2,590

 

Total current liabilities

 

229,999

 

179,668

 

Long-term debt

 

360,000

 

658,000

 

Senior notes

 

500,000

 

 

Deferred revenue

 

13,377

 

14,531

 

Commodity derivative liabilities

 

28

 

190

 

Asset retirement obligations

 

10,536

 

8,373

 

Liability under the tax receivable agreement

 

803

 

 

Deferred tax liabilities

 

26,612

 

3,093

 

Total liabilities

 

1,141,355

 

863,855

 

Commitments and contingencies

 

 

 

 

 

Members’ equity

 

 

 

Class A common stock, $0.001 par value; 12,672,260 shares issued and 12,649,658 shares outstanding at December 31, 2014 and 12,526,580 shares issued and outstanding at December 31, 2013

 

13

 

13

 

Class B common stock, $0.001 par value; 36,719,499 shares issued and outstanding as of December 31, 2014 and 36,836,333 shares issued and outstanding at December 31, 2013

 

37

 

37

 

Treasury stock, at cost: 22,602 Class A shares at December 31, 2014 and 0 shares at December 31, 2013

 

(358

)

 

Additional paid-in-capital

 

177,133

 

173,169

 

Retained earnings (deficit)

 

38,682

 

(2,186

)

Stockholders’ equity

 

215,507

 

171,033

 

Non-controlling interest

 

636,366

 

453,091

 

 

 

851,873

 

624,124

 

Total liabilities and stockholders’ equity

 

$

1,993,228

 

$

1,487,979

 

 

10



 

Jones Energy, Inc.

Consolidated Statements of Cash Flows

 

 

 

Twelve Months Ended December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

224,143

 

$

22,405

 

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

 

 

 

 

 

Depletion, depreciation, and amortization

 

181,669

 

114,136

 

Exploration expense

 

2,952

 

 

Impairment of oil and gas properties

 

 

14,415

 

Accretion of discount

 

770

 

608

 

Amortization of debt issuance costs

 

6,878

 

2,677

 

Accrued interest expense

 

7,823

 

1,891

 

Stock compensation expense

 

4,040

 

10,838

 

Other non-cash compensation expense

 

758

 

2,719

 

Amortization of deferred revenue

 

(1,154

)

(469

)

Net loss (gain) on commodity derivatives

 

(189,641

)

2,566

 

Gain on sales of assets

 

(297

)

78

 

Deferred income taxes

 

26,021

 

(156

)

Other - net

 

376

 

79

 

Changes in assets and liabilities

 

 

 

 

 

Accounts receivable

 

(832

)

(56,804

)

Other assets

 

(565

)

163

 

Accounts payable and accrued liabilities

 

2,482

 

33,427

 

Net cash provided by operations

 

265,423

 

148,573

 

Cash flows from investing activities

 

 

 

 

 

Additions to oil and gas properties

 

(474,619

)

(197,618

)

Acquisition of properties

 

 

(178,173

)

Net adjustments to purchase price of properties acquired

 

15,709

 

 

Proceeds from sales of assets

 

448

 

1,607

 

Acquisition of other property, plant and equipment

 

(1,683

)

(1,634

)

Current period settlements of matured derivative contracts

 

(3,654

)

7,586

 

Change in restricted cash

 

(104

)

(45

)

Net cash used in investing

 

(463,903

)

(368,277

)

Cash flows from financing activities

 

 

 

 

 

Proceeds from issuance of long-term debt

 

170,000

 

220,000

 

Repayment under long-term debt

 

(468,000

)

(172,000

)

Proceeds from senior notes

 

500,000

 

 

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

 

 

172,481

 

Purchases of treasury stock

 

(358

)

 

Payment of debt issuance costs

 

(13,416

)

(683

)

Net cash provided by financing

 

188,226

 

219,798

 

Net increase (decrease) in cash

 

(10,254

)

94

 

Cash

 

 

 

 

 

Beginning of period

 

23,820

 

23,726

 

End of period

 

$

13,566

 

$

23,820

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for interest

 

$

29,560

 

$

25,414

 

Cash paid for income taxes

 

155

 

 

Change in accrued additions to oil and gas properties

 

49,025

 

41,945

 

Current additions to ARO

 

1,995

 

1,516

 

Noncash distribution to members

 

 

10,000

 

 

11



 

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,

 

Twelve Months Ended December 31,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

606

 

431

 

175

 

2,475

 

1,557

 

918

 

Natural gas (MMcf)

 

5,551

 

4,753

 

798

 

21,922

 

17,575

 

4,347

 

NGLs (MBbls)

 

612

 

437

 

175

 

2,345

 

1,724

 

621

 

Total (MBoe)

 

2,143

 

1,660

 

483

 

8,474

 

6,210

 

2,264

 

Average net (Boe/d)

 

23,293

 

18,043

 

5,250

 

23,216

 

17,014

 

6,202

 

Average sales price, unhedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), unhedged

 

$

67.80

 

$

93.66

 

$

(25.86

)

$

88.93

 

$

93.22

 

$

(4.29

)

Natural gas (per Mcf), unhedged

 

3.41

 

3.03

 

0.38

 

3.78

 

3.16

 

0.62

 

NGLs (per Bbl), unhedged

 

24.53

 

34.61

 

(10.08

)

32.14

 

33.30

 

(1.16

)

Combined (per Boe) realized, unhedged

 

35.01

 

42.10

 

(7.09

)

44.65

 

41.56

 

3.09

 

Average sales price, hedged:

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl), hedged

 

$

83.53

 

$

88.65

 

$

(5.12

)

$

88.16

 

$

87.86

 

$

0.30

 

Natural gas (per Mcf), hedged

 

3.92

 

3.77

 

0.15

 

4.02

 

3.93

 

0.09

 

NGLs (per Bbl), hedged

 

32.23

 

31.34

 

0.89

 

32.60

 

33.26

 

(0.66

)

Combined (per Boe) realized, hedged

 

42.97

 

42.07

 

0.90

 

45.18

 

42.40

 

2.78

 

Average costs (per Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

4.76

 

$

5.10

 

$

(0.34

)

$

5.17

 

$

4.47

 

$

0.70

 

Production taxes

 

1.48

 

2.27

 

(0.79

)

2.14

 

2.07

 

0.07

 

Depletion, depreciation and amortization

 

20.62

 

19.03

 

1.59

 

21.44

 

18.38

 

3.06

 

General and administrative

 

3.29

 

3.79

 

(0.50

)

3.04

 

5.14

 

(2.10

)

 

12



 

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 December 31,

 

Twelve Months Ended December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDAX to net income

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

177,866

 

$

(9,077

)

$

224,143

 

$

22,405

 

Interest expense (excluding amortization of deferred financing costs)

 

11,318

 

6,674

 

39,848

 

28,097

 

Exploration expense

 

175

 

252

 

3,453

 

1,710

 

Income taxes

 

20,336

 

31

 

26,074

 

(71

)

Amortization of deferred financing costs

 

749

 

674

 

6,878

 

2,677

 

Depreciation and depletion

 

44,179

 

31,584

 

181,669

 

114,136

 

Impairment of oil and natural gas properties

 

 

14,415

 

 

14,415

 

Accretion expense

 

197

 

174

 

770

 

608

 

Other non-cash charges (benefits)

 

135

 

(148

)

376

 

79

 

Stock compensation expense

 

1,333

 

459

 

4,040

 

10,838

 

Other non-cash compensation expense

 

378

 

127

 

758

 

2,719

 

Net loss (gain) on commodity derivatives

 

(199,426

)

7,010

 

(189,641

)

2,566

 

Current period settlements of matured derivative contracts

 

17,086

 

(53

)

4,476

 

5,209

 

Amortization of deferred revenue

 

(292

)

(355

)

(1,154

)

(469

)

Loss (gain) on sales of assets

 

(200

)

48

 

(297

)

78

 

EBITDAX

 

$

73,834

 

$

51,815

 

$

301,393

 

$

204,997

 

 

13



 

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 December 31,

 

Twelve Months Ended December 31,

 

(in thousands of dollars except per share data)

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

177,866

 

$

(9,077

)

$

224,143

 

$

22,405

 

Net (gain)/ loss on commodity derivatives

 

(199,426

)

7,010

 

(189,641

)

2,566

 

Current period settlements of matured derivative contracts

 

17,086

 

(53

)

4,476

 

5,209

 

Impairment of oil and gas properties

 

 

14,415

 

 

14,415

 

Non-cash stock compensation expense

 

1,333

 

459

 

4,040

 

10,838

 

Other non-cash compensation expense

 

378

 

127

 

758

 

2,719

 

Net unamortized capitalized loan costs associated with Term Loan

 

 

 

3,761

 

 

Tax impact(1)

 

17,112

 

(1,993

)

16,668

 

(3,360

)

Adjusted net income

 

14,349

 

10,888

 

64,205

 

54,792

 

Adjusted net income attributable to non-controlling interests

 

11,650

 

8,715

 

52,423

 

51,182

 

Adjusted net income attributable to controlling interests

 

$

2,699

 

$

2,173

 

$

11,782

 

$

3,610

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate on net income attributable to controlling interests

 

 

 

 

 

35.7

%

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.

 

14



 

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 December 31,

 

Twelve Months Ended December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (basic)

 

$

2.58

 

$

(0.10

)

$

3.26

 

$

(0.17

)

Net (gain)/ loss on commodity derivatives

 

(4.05

)

0.14

 

(3.85

)

0.43

 

Current period settlements of matured derivative contracts

 

0.35

 

 

0.09

 

(0.01

)

Impairment of oil and gas properties

 

 

0.29

 

 

0.29

 

Non-cash stock compensation expense

 

0.02

 

0.01

 

0.08

 

0.02

 

Other non-cash compensation expense

 

0.01

 

 

0.02

 

 

Net unamortized capitalized loan costs associated with Term Loan

 

 

 

0.08

 

 

Tax impact

 

1.29

 

(0.17

)

1.26

 

(0.27

)

Adjusted earnings per share (basic)

 

$

0.20

 

$

0.17

 

$

0.94

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (diluted)

 

$

2.58

 

$

(0.10

)

$

3.26

 

$

(0.17

)

Net (gain)/ loss on commodity derivatives

 

(4.05

)

0.14

 

(3.85

)

0.43

 

Current period settlements of matured derivative contracts

 

0.35

 

 

0.09

 

(0.01

)

Impairment of oil and gas properties

 

 

0.29

 

 

0.29

 

Non-cash stock compensation expense

 

0.02

 

0.01

 

0.08

 

0.02

 

Other non-cash compensation expense

 

0.01

 

 

0.02

 

 

Net unamortized capitalized loan costs associated with Term Loan

 

 

 

0.08

 

 

Tax impact

 

1.29

 

(0.17

)

1.26

 

(0.27

)

Adjusted earnings per share (diluted)

 

$

0.20

 

$

0.17

 

$

0.94

 

$

0.29

 

 

15



 

Jones Energy, Inc.

Non-GAAP Financial Measures and Reconciliations

 

PV-10 is derived from the Standardized Measure of discounted future net cash flows, which is the most directly comparable GAAP financial measure. PV-10 is a computation of the Standardized Measure of discounted future net cash flows on a pre-tax basis. PV-10 is equal to the Standardized Measure of discounted future net cash flows at the applicable date, before deducting future income taxes, discounted at 10 percent. We believe that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of our oil and natural gas properties. Further, investors may utilize the measure as a basis for comparison of the relative size and value of our reserves to other companies. We use this measure when assessing the potential return on investment related to our oil and natural gas properties. PV-10, however, is not a substitute for the Standardized Measure of discounted future net cash flows. Our PV-10 measure and the Standardized Measure of discounted future net cash flows do not purport to represent the fair value of our oil and natural gas reserves.

 

The following table provides a reconciliation of PV-10 to the Standardized Measure of discounted future net cash flows at December 31, 2014 and December 31, 2013.

 

 

 

As of December 31,

 

 

 

2014

 

2013

 

 

 

($ in millions)

 

 

 

 

 

 

 

PV-10

 

$

1,502

 

$

1,017

 

Present value of future income taxes discounted at 10%

 

114

 

76

 

Standardized measure

 

$

1,388

 

$

941

 

 

16