Attached files

file filename
8-K - FORM 8-K - Pioneer PE Holding LLCd140201d8k.htm

Exhibit 99.1

 

LOGO    NEWS RELEASE

PARSLEY ENERGY ANNOUNCES FOURTH QUARTER 2015

FINANCIAL AND OPERATING RESULTS AND 2016 CAPITAL PROGRAM

AUSTIN, Texas, February 24, 2016 – Parsley Energy, Inc. (NYSE: PE) (“Parsley,” “Parsley Energy,” or the “Company”) today announced financial and operating results for the quarter ended December 31, 2015 and also introduced its 2016 capital program. The Company has posted to its website a presentation that supplements the information in this release.

Fourth Quarter 2015 Highlights

 

  Net production averaged 25.2 MBoe/d, up 17% versus 3Q15 and 38% year-over-year. Oil volumes increased 27% quarter-over-quarter and 52% year-over-year, representing 63% of total production in 4Q15.

 

  Full-year 2015 production increased 55% over full-year 2014 to 22.0 MBoe/d, with growth through drilling accounting for substantially all of the increase. Oil volumes increased 69% in 2015 relative to 2014.

 

  Parsley expects to generate production growth of approximately 35-50% in 2016 versus 2015, with oil volumes up approximately 50-70% over the same period.

 

  Parsley intends to spend $380 million to $430 million on development activities in 2016—flat at the midpoint relative to 2015 capital expenditures—while completing 60 to 70 gross horizontal wells—35% more completions at the midpoint than in 2015.

 

  The Company’s first operated horizontal well in the Southern Delaware Basin, the Trees State 16-1H, posted an exceptional 30-day initial production (“IP”) rate of 1,151 Boe/d on a 4,562’ lateral, equal to 252 Boe/d per thousand completed feet, tied for Parsley’s second-highest scaled 30-day peak rate. The non-operated Cilantro 2524-C31H, drilled onto the northwest corner of Parsley’s Southern Delaware acreage position, also generated a robust 30-day IP rate of 1,501 Boe/d on an 8,279’ lateral, or 181 Boe/d per thousand completed feet. Both wells targeted the upper Wolfcamp formation.

 

  Parsley’s first Lower Spraberry well, the Skaggs 8-2808H, posted a solid 30-day IP rate of 585 Boe/d on a 5,049’ completed lateral, translating to 116 Boe/d per thousand completed feet.

 

  Lease operating expense (“LOE”) per Boe decreased 27% versus 3Q15 to $5.57.

 

  Cash general & administrative (“G&A”) expense per Boe decreased 36% versus 3Q15 to $4.41.

 

  Parsley entered 2016 with a strong balance sheet; as of December 31, 2015, pro forma for the acquisition announced in December and that closed in January, the Company had $195 million of cash on hand, $770 million of liquidity, and a net debt to annualized adjusted EBITDAX ratio of 1.5x.

 

  Based on the midpoint of Parsley’s 2016 production guidance range, the Company’s hedge position covers all anticipated oil volumes to be produced during 2016, and the Company has also established a significant hedge position in 2017.

“The fourth quarter was a strong conclusion to a banner year for Parsley Energy,” said Bryan Sheffield, Parsley’s President and CEO. “Our Midland Basin Wolfcamp development program continues to shine and initial well results on our Southern Delaware acreage are very encouraging, as well. We entered 2016 with significant production momentum, having increased oil volumes by 27% in a single quarter and, as expected, recently produced at a 30 MBoe/d rate. Our 2016 capital plan enables us to sustain this momentum, generating roughly 60% oil growth on flat year-over-year spending while maintaining a strong financial position. Substantial declines in completed well costs and operating expenses support healthy well economics in a challenging commodity price environment, positioning Parsley Energy to deliver differentiated full-cycle returns.”

 

1


Operational Highlights

Operating four horizontal rigs throughout the fourth quarter, Parsley spud 15 wells, completed 18 wells, and turned 12 wells to sales, bringing full-year totals to 52, 48, and 46 gross operated wells, respectively.

The Company’s first operated horizontal well in the Southern Delaware Basin, the Trees State 16-1H, posted an exceptional 30-day IP rate of 1,151 Boe/d (81% oil) on a 4,562’ lateral, equal to 252 Boe/d per thousand completed feet, tied for Parsley’s second-highest scaled 30-day IP rate. The non-operated Cilantro 2524-C31H, drilled onto the northwest corner of Parsley’s Southern Delaware acreage position, also generated a robust 30-day IP rate of 1,501 Boe/d on an 8,279’ lateral, or 181 Boe/d per thousand completed feet. Both wells targeted the upper Wolfcamp formation. In light of these very promising results, the Company plans to allocate additional capital to Southern Delaware horizontal development, targeting a handful of horizontal wells in 2016.

Parsley’s first Lower Spraberry well, the Skaggs 8-2808H, posted a solid 30-day IP rate of 585 Boe/d on a 5,049’ completed lateral, translating to 116 Boe/d per thousand completed feet. A relatively flat decline profile to date—consistent with offset well results—points to strong estimated ultimate recovery (EUR) potential on this and subsequent Lower Spraberry wells, supported by anticipated productivity enhancements associated with refinements to completion and lift designs and the target interval.

Parsley has been pleased with results from its first several pad projects, with especially encouraging productivity from staggered Wolfcamp A and Wolfcamp B wells, including a two-well pad on the Company’s Robbie lease in north Upton County. The Robbie 17-8-4403H, highlighted last quarter for its 24-hour IP of more than 550 Boe per day per thousand completed feet, went on to establish a company-record 30-day IP rate of 260 Boe per day per thousand completed feet. While the Robbie 17-8-4403H targeted the Wolfcamp B formation, the Robbie 17-8-4204H has been Parsley’s strongest Wolfcamp A well to date, generating almost 30,000 barrels of oil during its peak 30-day period. Given results like these, the Company expects pad projects to comprise roughly three-fourths of wells drilled in 2016. The transition to pad wells has amplified the downtrend in drilling and completion costs, with current completed well costs centered around $5.5 million for a 7,000’ lateral.

Among the wells that achieved 30-day peak production periods since the Company’s last quarterly update, the Bast 34-39-4412HA, a Wolfcamp B well located in Reagan County where Parsley’s recent bolt-on activity has been focused, produced more than 43,000 barrels of oil during its peak-30 day period—a new Company record for 30-day cumulative production.

Parsley’s Wolfcamp A and Wolfcamp B wells with longer production histories continue to show encouraging decline rates, supporting cumulative production profiles that in aggregate track above those implied by the Company’s 1 MMBoe EUR Wolfcamp A/B type curve, which corresponds to a 7,000’ completed lateral. Wolfcamp wells with 180 and 360 days of production are outperforming the type curve by 4% and 11%, respectively.

Financial Highlights

During the fourth quarter of 2015, adjusted earnings before interest, income taxes, depreciation, depletion, amortization, and exploration expense (“adjusted EBITDAX”) was $58.2 million, up 25% compared to the third quarter of 2015. Adjusted EBITDAX and adjusted net loss are financial measures that are not presented in accordance with generally accepted accounting principles in the United States (“GAAP”). Please see the supplemental financial information at the end of this news release for a reconciliation of the non-GAAP financial measures of adjusted net income (loss) and adjusted EBITDAX to GAAP financial measures.

The Company recorded a net loss of $15.2 million, or $0.14 per weighted average share in 4Q15. Excluding non-recurring items on a tax-adjusted basis, Parsley reported an adjusted net loss for the fourth quarter of 2015 of $3.5 million, or $0.02 per diluted share.

 

2


The Company continued to drive unit costs lower in 4Q15. LOE per Boe of $5.57 decreased 27% versus 3Q15, while cash G&A per Boe decreased 36% versus 3Q15 to $4.41. Depreciation, depletion, and amortization expense per Boe was $21.74 in the fourth quarter.

Parsley reported sharply lower development expenditures in 4Q15, down 30% versus 3Q15 to $84 million despite higher completion activity in the fourth quarter. Reported capital expenditures include $7 million associated with non-operated development activity.

Liquidity Update

Parsley entered 2016 with a strong balance sheet. As of December 31, 2015 pro forma for the acquisition announced in December and that closed in January, the Company had approximately $770 million of liquidity—consisting of $195 million of cash on hand and an undrawn amount of $575 million on the Company’s revolver—and a net debt to annualized EBITDAX ratio of 1.5x.

Hedging Update

Parsley maintains an active hedging program to reduce the variability of its anticipated cash flows arising from fluctuations in commodity prices. Based on the midpoint of Parsley’s 2016 production guidance range, the Company’s hedge position covers all anticipated oil volumes to be produced during 2016, and the Company has also established a significant hedge position in 2017. For details on Parsley’s hedging position, please see the investor presentation on the Company’s website and/or the Company’s Annual Report on Form 10-K, upon availability, for the period ended December 31, 2015.

Full-year 2016 Guidance

Parsley expects that its currently contemplated 2016 capital program will enable the Company to sustain a healthy growth trajectory while enhancing operating margins and maintaining a strong financial profile.

The Company plans to complete 60-70 gross operated horizontal wells in 2016—35% more wells at the midpoint than the Company completed in 2015—with average lateral lengths up from approximately 6,400 feet in 2015 to approximately 7,000 feet in 2016. Anticipated capital spending of $380-$430 million in 2016 is flat at the midpoint relative to 2015 capex.

Parsley expects to average 30.0-33.0 MBoe/d in 2016, representing 43% production growth at the midpoint relative to 2015 average daily production. The Company expects to grow oil volumes approximately 50-70% in 2016 versus 2015.

Unit cost guidance for 2016 represents significant cost reductions relative to 2015 averages. Anticipated LOE per Boe of $5.50-$6.50 and cash G&A per BOE of $4.75-$5.75 represent 23% and 11% reductions, respectively, relative to 2015 averages at the midpoints of the guidance ranges.

 

3


     2015
Actual
    2016
Guidance

Production

    

Production (MBoe/d)

     22.0      30.0-33.0

% Oil

     60   65%-70%

Capital Program

    

Drilling and completion ($MM)

   $ 351      $330-$370

Infrastructure and other ($MM)

   $ 50      $50-$60

Total development expenditures ($MM)

   $ 401      $380-$430

Activity

    

Gross operated horizontal completions

     48      60-70

Midland Basin

     47      57-65

Delaware Basin

     1      3-5

Average Lateral Length

     6,432’      ~7,000’

Gross vertical completions

     22      3-6

Average Working Interest

     89   85%-95%

Unit Costs

    

Lease operating expenses ($/Boe)

   $ 7.83      $5.50-$6.50

Cash general and administrative expenses ($/Boe)

   $ 5.87      $4.75-$5.75

Production and ad valorem taxes (as a % of revenue)

     6.7   6.5%-7.5%

Reserves

Parsley’s proved reserves as of December 31, 2015, as prepared by Netherland, Sewell & Associates (“NSAI”), were 123.8 MMBoe and consist of 73.9 million barrels of oil, 157.2 billion cubic feet of natural gas, and 23.7 million barrels of natural gas liquids.

Proved Reserve Highlights

 

    Proved reserves increased 36% to 123.8 MMBoe, while proved developed reserves increased 13% to 51.5 MMBoe from year-end 2014 reserves.

 

    Total reserves increased by 32.9 MMBoe, replacing 411% of 2015 production volumes of 8.0 MMBoe; of these reserve additions, 30.5 MMBoe represent growth achieved through Parsley’s drilling activities.

 

    Proved developed reserves at year-end 2015 represent 42% of total proved reserves.

 

    The Company voluntarily removed 11.7 MMBoe of economic reserves associated with potential vertical well activity over the next five years.

 

    Pricing revisions account for 13.1 MMBoe of 15.6 MMBoe total revisions to proved reserve estimates.

Changes in reserves for the year ended December 31, 2015 are summarized in the table below:

 

     (MMBoe)  

Balance, December 31, 2014

     90.9   

Extensions and Discoveries

     56.6   

Acquisitions

     2.4   

Divestitures

     (2.4

Revisions

     (15.6

Production

     (8.0
  

 

 

 

Balance, December 31, 2015

     123.8   

 

4


Parsley’s estimated proved reserves are prepared by NSAI, the Company’s independent reserve engineer, as of December 31, 2015. The estimates have been prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission and, with the exception of the exclusion of future income taxes, conform to the FASB Accounting Standards Codification Topic 932, Extractive Activities – Oil and Gas. Prices used are based on 12-month unweighted arithmetic average of the first-day-of-the-month price for each month in the period January through December 2015. For oil and NGL volumes, the average West Texas Intermediate posted price of $46.79 per barrel is adjusted for quality, transportation fees, and a market differentials. For gas volumes, the average Waha spot price of $2.501 per MMBTU is adjusted for energy content, transportation fees, and a market differentials. The average adjusted product prices of $46.54 per barrel of oil, $16.42 per barrel of NGL, and $2.531 per MCF of gas are held constant throughout the lives of the properties. The estimate of the Company’s net reserves and future net revenue as of December 31, 2015 are summarized in the table below:

 

     Net Reserves      Future Net Revenue ($M)  
     Oil (MBbls)      NGL (MBbls)      Gas (MMcf)      Total      PV-10 ($M)  

PDP

     27,628         10,890         77,612         817,324         491,921   

PUD

     46,249         12,848         79,563         1,045,017         205,390   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Proved

     73,877         23,738         157,175         1,862,341         697,311   

The following table provides a reconciliation of PV-10 to the GAAP financial measure of Standardized Measure as of December 31, 2015:

 

     As of December 31, 2015  
     (in millions)  

PV-10 of proved reserves

   $ 697.3   

Present value of future income tax discounted at 10%

     (99.5
  

 

 

 

Standardized Measure

   $ 597.8   

Conference Call Information

Parsley Energy will host a conference call and webcast to discuss its results for the fourth quarter of 2015 on Thursday, February 25 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time). Participants should call 877-709-8150 (United States/Canada) or 201-689-8354 (International) 10 minutes before the scheduled time and request the Parsley Energy conference call. A telephone replay will be available shortly after the call through March 3 by dialing 877-660-6853 (United States/Canada) or 201-612-7415 (International). Conference ID: 13628986. A live broadcast will also be available on the internet at www.parsleyenergy.com under the “Investor Relations” section of the website. The Company has also posted to its website a presentation that supplements the information in this release.

About Parsley Energy, Inc.

Parsley Energy, Inc. is an independent oil and natural gas company focused on the acquisition and development of unconventional oil and natural gas reserves in the Permian Basin in West Texas. For more information, visit our website at www.parsleyenergy.com.

Forward Looking Statements

Certain statements contained in this news release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent Parsley Energy’s expectations or beliefs concerning future events, and it is possible that the results described in this news release will not be achieved. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of Parsley Energy’s control, which could cause actual results to differ materially from the results discussed in the forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and, except as required by law, Parsley Energy does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future

 

5


events or otherwise. New factors emerge from time to time, and it is not possible for Parsley Energy to predict all such factors. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements found in our filings with the SEC, including our Annual Report on Form 10-K. The risk factors and other factors noted in our SEC filings could cause our actual results to differ materially from those contained in any forward-looking statement.

Contact Information

Brad Smith, Ph.D., CFA

Vice President, Corporate Strategy and Investor Relations

or

Stephanie Reed

Investor Relations Manager

ir@parsleyenergy.com

(512) 505-5199

- Tables to Follow -

 

6


Parsley Energy, Inc.

Selected Operating Data

 

     Three months ended      Year ended  
     December 31,      December 31,      December 31,      December 31,  
     2015      2014      2015      2014  

Net production volumes:

           

Oil (MBbls)

     1,462         961         4,807         2,839   

Natural gas (MMcf)

     2,711         2,148         10,339         7,245   

NGLs (MBbls)

     405         358         1,500         1,140   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total (Mboe)(1)

     2,319         1,677         8,031         5,186   
  

 

 

    

 

 

    

 

 

    

 

 

 

Average net daily production (Boe/d)

     25,207         18,228         22,003         14,207   
  

 

 

    

 

 

    

 

 

    

 

 

 

Average sales prices(2):

           

Oil, without realized derivatives (per Bbl)

   $ 39.00       $ 64.15       $ 44.89       $ 81.91   

Oil, with realized derivatives (per Bbl)

     51.30         67.29         56.60         81.33   

Natural gas, without realized derivatives (per Mcf)

     2.17         3.53         2.57         4.23   

Natural gas, with realized derivatives (per Mcf)

     2.25         3.82         2.72         4.32   

NGLs (per Bbl)

     14.48         24.80         15.79         33.83   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total, without realized derivatives (per Boe)

   $ 29.65       $ 46.57       $ 33.13       $ 58.19   

Total, with realized derivatives (per Boe)

   $ 37.50       $ 48.75       $ 40.33       $ 58.00   
  

 

 

    

 

 

    

 

 

    

 

 

 

Average costs (per Boe):

           

Lease operating expenses

   $ 5.57       $ 6.49       $ 7.83       $ 7.34   

Production and ad valorem taxes

   $ 1.90       $ 2.93       $ 2.22       $ 3.65   

Depreciation, depletion and amortization

   $ 21.74       $ 20.92       $ 22.20       $ 18.18   

General and administrative expenses (including stock based compensation)

   $ 5.39       $ 6.48       $ 6.89       $ 16.96 (3) 

General and administrative expenses (cash based)

   $ 4.41       $ 5.88       $ 5.87       $ 6.68   

 

(1) One Boe is equal to six Mcf of natural gas or on Bbl of oil or NGLs based on an approximate energy equivalency. This is an energy content correlation and does not reflect a value or price relationship between the commodities.
(2) Average prices shown in the table include transportation and gathering costs and reflect prices both before and after the effects of our realized commodity hedging transactions. Our calculation of such effects includes both realized gains and losses on cash settlements for commodity derivative transactions and premiums paid or received on options that settled during the period.
(3) General and administrative expenses per Boe for the year ended December 31, 2014 includes a one-time incentive unit expense related to the Company’s corporate reorganization.

 

7


Parsley Energy, Inc.

Consolidated and Combined Statement of Operations

(Unaudited, in thousands, except per share data)

 

     For the three months ended     For the year ended  
     December 31,     December 31,  
     2015     2014     2015     2014  

Revenues

        

Oil sales

   $ 57,019      $ 61,646      $ 215,795      $ 232,554   

Natural gas sales

     5,870        7,575        26,582        30,642   

Natural gas liquids sales

     5,863        8,885        23,680        38,561   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     68,752        78,106        266,057        301,757   

Operating expenses

        

Lease operating expenses

     12,920        10,878        62,913        38,071   

Production and ad valorem taxes

     4,403        4,915        17,800        18,941   

Depreciation, depletion and amortization

     50,408        35,089        178,281        94,297   

General and administrative expenses (including stock based compensation)

     12,508        10,859        55,294        87,949   

Exploration costs

     5,307        3,136        13,865        3,136   

Impairment

     950        —          950        —     

Acquisition costs

     —          3        —          2,527   

Accretion of asset retirement obligations

     169        158        826        512   

Rig termination costs

     —          765        8,970        765   

Other operating expenses

     1,440        —          1,696        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     88,105        65,803        340,595        246,198   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (19,353     12,303        (74,538     55,559   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Interest expense, net

     (11,248     (11,776     (45,581     (39,624

Loss on sale of property

     (36,705     (2,097     (34,374     (2,097

Prepayment premium on extinguishment of debt

     —          —          —          (5,107

Derivative income

     37,119        92,120        60,818        83,858   

Other income (expense)

     (4,371     176        (3,111     601   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income, net

     (15,205     78,423        (22,248     37,631   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (34,558     90,726        (96,786     93,190   

Income tax benefit (expense)

     8,622        (24,757     23,755        (36,468
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (25,936     65,969        (73,031     56,722   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net loss (income) attributable to noncontrolling interest

     10,696        (22,749     22,547        (33,293
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to Parsley Energy Inc. stockholders

   $ (15,240   $ 43,220      $ (50,484   $ 23,429   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per common share:

        

Basic

   ($ 0.12   $ 0.46      ($ 0.45   $ 0.65   

Diluted

   ($ 0.14   $ 0.46      ($ 0.45   $ 0.65   

Weighted average common shares outstanding:

        

Basic

     125,437        93,168        111,271        93,168   

Diluted

     157,582        125,416        111,271        93,271   

 

* Certain reclassifications and adjustments to prior period amounts have been made to conform with current presentation.

 

8


Parsley Energy, Inc.

Condensed Consolidated and Combined Balance Sheets

(in thousands)

 

     December 31,      December 31,  
     2015      2014  

Cash and cash equivalents

   $ 343,084       $ 50,550   

Other current assets

     145,242         153,611   
  

 

 

    

 

 

 

Total current assets

   $ 488,326       $ 204,161   
  

 

 

    

 

 

 

Total property, plant and equipment, net

     1,985,753         1,760,862   

Total noncurrent assets

     40,113         86,056   
  

 

 

    

 

 

 

Total Assets

   $ 2,514,192       $ 2,051,079   
  

 

 

    

 

 

 

Total current liabilities

   $ 228,497       $ 220,865   

Long-term debt

     555,924         676,845   

Other noncurrent liabilities

     143,130         160,880   
  

 

 

    

 

 

 

Total noncurrent liabilities

   $ 699,054       $ 837,725   
  

 

 

    

 

 

 

Total liabilities

     927,551         1,058,590   

Total equity

     1,586,641         992,489   
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 2,514,192       $ 2,051,079   
  

 

 

    

 

 

 

Parsley Energy, Inc.

Condensed Consolidated and Combined Statements of Cash Flows

(in thousands)

 

     For the year ended  
     December 31,  
     2015     2014  

Cash flows from operating activities

    

Net (loss) income

   $ (73,031   $ 56,722   

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

    

Non-cash and other items

     247,215        106,738   

Changes in operating assets and liabilities

     (1,894     21,523   
  

 

 

   

 

 

 

Net cash provided by operating activities

   $ 172,290      $ 184,983   
  

 

 

   

 

 

 

Net cash used in investing activities

     (427,165     (1,247,677
  

 

 

   

 

 

 

Financing activities:

    

Net (repayments) proceeds from long-term debt

     (121,932     232,827   

Issuance of common stock

     669,418        867,750   

Other

     (77     (6,726
  

 

 

   

 

 

 

Net cash provided by financing activities

   $ 547,409      $ 1,093,851   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     292,534        31,157   

Cash and cash equivalents, beginning of year

     50,550        19,393   
  

 

 

   

 

 

 

Cash and cash equivalents, end of year

   $ 343,084      $ 50,550   
  

 

 

   

 

 

 

 

9


Reconciliation of Non-GAAP Financial Measures

Adjusted EBITDAX

Adjusted EBITDAX is not a measure of net income as determined by GAAP. Adjusted EBITDAX is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated and combined financial statements, such as industry analysts, investors, lenders and rating agencies. We define Adjusted EBITDAX as net (loss) income before depreciation, depletion and amortization, exploration costs, impairment, inventory write down, acquisition costs, (gain) loss on sales of oil and natural gas properties, asset retirement obligation accretion expense, stock-based compensation, net interest expense, income tax (benefit) expense, rig terminations, prepayment premium on extinguishment of debt, derivative (income) loss, net settlements on derivative instruments, and net premium realizations on options that settled during the period.

Management believes Adjusted EBITDAX is useful because it allows us to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above from net income in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX 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 operating performance or liquidity. Certain items excluded from Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDAX. Our computations of Adjusted EBITDAX may not be comparable to other similarly titled measure of other companies. We believe that Adjusted EBITDAX is a widely followed measure of operating performance and may also be used by investors to measure our ability to meet debt service requirements.

The following table presents a reconciliation of Adjusted EBITDAX to the GAAP financial measure of net income for each of the periods indicated.

Parsley Energy, Inc.

Adjusted EBITDAX

(Unaudited, in thousands)

 

     For the three months ended      For the year ended  
     December 31,      December 31,  
     2015      2014      2015      2014  

Adjusted EBITDAX reconciliation to net income:

           

Net (loss) income attributable to Parsley Energy Inc. stockholders

   $ (15,240    $ 43,220       $ (50,484    $ 23,429   

Net (loss) income attributable to noncontrolling interests

     (10,696      22,749         (22,547      33,293   

Depreciation, depletion and amortization

     50,408         35,089         178,281         94,297   

Exploration costs

     5,307         3,136         13,865         3,136   

Impairment

     950         —           950         —     

Inventory write down

     4,147         —           4,147         —     

Acquisition costs

     —           3         —           2,527   

Loss on sale of property

     36,705         2,097         34,374         2,097   

Accretion of asset retirement obligations

     169         158         826         512   

Stock based compensation

     2,278         1,005         8,133         53,297   

Interest expense, net

     11,248         11,776         45,581         39,624   

Income tax (benefit) expense

     (8,622      24,757         (23,755      36,468   

Rig termination costs

     —           765         8,970         765   

Prepayment premium on extinguishment of debt

     —           —           —           5,107   

Derivative income

     (37,119      (92,120      (60,818      (83,858

Net settlements on derivative instruments

     14,402         2,518         46,456         3,311   

Net premium realization on options that settled during the period

     4,276         (2,308      11,406         (6,928
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDAX

   $ 58,213       $ 52,845       $ 195,385       $ 207,077   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

* Certain reclassifications to prior period amounts have been made to conform with current presentation.

 

10


Adjusted Net Income (Loss)

Adjusted net income (loss) is a performance measure used by management to evaluate financial performance, prior to non-cash gains or losses on derivatives, net cash received for derivative settlements, net premiums received on options that settled during the period, (gain) loss on sale of property, exploration costs, impairment, inventory write down, and rig termination costs while adjusting for noncontrolling interest and the associated changes in estimated income tax. It should not be considered an alternative to consolidated net income, operating income, net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP. The following table presents a reconciliation of the non-GAAP financial measure of adjusted net income (loss) to the GAAP financial measure of net income (loss).

Parsley Energy, Inc.

Adjusted Net Loss and Loss Per Share

(Unaudited, in thousands, except per share data)

 

     Three months ended      Year ended  
     December 31, 2015      December 31, 2015  

Net (loss) attributable to Parsley Energy Inc. stockholders

   $ (15,240    $ (50,484

Derivative gain

     (37,119      (60,818

Net settlements on derivative instruments

     14,402         46,456   

Net premium realization on options that settled during the period

     4,276         11,406   

Loss on sale of property

     36,705         34,374   

Exploration costs

     5,307         13,865   

Impairment

     950         950   

Inventory write down

     4,147         4,147   

Rig termination costs

     —           8,970   

Noncontrolling interest

     (10,578      (21,870

Change in estimated income tax

     (6,353      (12,485
  

 

 

    

 

 

 

Adjusted net (loss)

   $ (3,503    $ (25,489
  

 

 

    

 

 

 

Weighted average diluted shares outstanding

     157,977         143,416   

Adjusted net (loss) per diluted share

   $ (0.02    $ (0.18

# # #

 

11