Attached files

file filename
8-K - 8-K - EQT RE, LLCd116621d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Rice Energy Reports Fourth Quarter and Full-Year 2015 Results

CANONSBURG, Pa. – February 24, 2016 /PRNewswire/ – Rice Energy Inc. (NYSE: RICE) (“Rice Energy”) today reported fourth quarter and full-year 2015 financial and operational results. Highlights to date include:

 

    Fourth quarter net production averaged 624 MMcfe/d, 57% higher than fourth quarter 2014

 

    Adjusted EBITDAX(1) of $132.2 million for the fourth quarter, a 51% increase above fourth quarter 2014

 

    2015 net production averaged 552 MMcfe/d, 101% higher than pro forma 2014 volumes and 5% above the high end of guidance

 

    $431.5 million adjusted EBITDAX for 2015, a 75% increase above pro forma 2014

 

    Adjusted realized natural gas price(2) of $3.39 and $3.19 per Mcf in the fourth quarter and full-year 2015, respectively

 

    Average gathering throughput of 1,026 MDth/d for the fourth quarter, a 74% increase relative to fourth quarter 2014

 

    Year-end 2015 proved reserves of 1.7 Tcfe, a 30% increase above the prior year

 

    Proved reserves PV-10(1) of $1.4 billion at strip pricing, including $265 million of hedge value

 

    Renegotiated third party gas gathering agreement for Western Greene County, PA acreage to increase dedication to Rice Midstream Partners (NYSE:RMP) by 19,000 gross acres

 

    Formed Strike Force Midstream LLC with Gulfport Energy (NASDAQ: GPOR) (“GPOR”), a Utica Shale midstream joint venture in Ohio to develop gas gathering and compression assets

 

    Closed strategic $375 million midstream equity investment by EIG Global Energy Partners

 

    Year-end liquidity of $1.4 billion(3)(4) and leverage of 2.1x(1)(4)

Commenting on the results, Daniel J. Rice IV, Chief Executive Officer, said, “Our 2015 accomplishments highlight our unique asset quality, differentiated technical approach and our financial strength. Our core position within the most productive and economic windows of the Marcellus and Utica Shales provides a solid foundation that is supported by a balanced firm transportation portfolio and systematic hedging strategy to continue economically growing our business including expanding our world-class midstream assets. Our strategy continues to be focused on protecting the balance sheet while generating the highest return on investments to drive long-term value creation for our shareholders.”

 

1. Please see “Supplemental Non-GAAP Financial Measure” for a description of Adjusted EBITDAX, PV-10 and Further Adjusted EBITDAX.
2. Adjusted realized price includes our firm transportation sales, net, and the impact of hedging.
3. Excludes Rice Midstream Partners LP.
4. Pro forma for the $375 million preferred equity investment that closed February 22, 2016.

 

1


2015 Consolidated Results    Three Months Ended
December 31, 2015
    Year Ended
December 31, 2015
 

Total production (MMcfe)

     57,399        201,328   

Total production (MMcfe/d)

     624        552   

% Gas

     100     99

% Operated

     94     93

% Marcellus

     72     74

Average realized prices per Mcf:

    

Natural gas price before effects of hedges

   $ 2.05      $ 2.21   

Natural gas price after effects of hedges(1)

   $ 3.39      $ 3.18   

Adjusted realized price

   $ 3.39      $ 3.19   

Average oil and NGL price per Bbl

   $ 23.64      $ 21.79   

Average costs per Mcfe:

    

Lease operating

   $ 0.16      $ 0.22   

Gathering, compression and transportation

   $ 0.51      $ 0.42   

Production taxes and impact fees

   $ 0.04      $ 0.04   

General and administrative(2)

   $ 0.43      $ 0.43   

Depreciation, depletion and amortization

   $ 1.65      $ 1.60   

Adjusted EBITDAX (in thousands)

   $ 132,153      $ 431,510   

Total midstream throughput (MDth/d)

     1,026        894   

% Third-party

     25     22

Fourth Quarter 2015 Financial Results

During the fourth quarter, our net daily production averaged 624 MMcfe/d (100% natural gas), a 57% increase relative to fourth quarter 2014 production. This quarterly production growth was primarily driven by improved well performance and wells online ahead of schedule.

Fourth quarter average realized natural gas price, before the effect of hedges, was $2.05 per Mcf. After giving effect to hedges, our average natural gas price was $3.39 per Mcf. Approximately 91% of our fourth quarter production received favorable Gulf Coast, TCO and Midwest pricing, as compared to 76% of third quarter 2015 production, due to increasing premium market exposure through our firm transportation portfolio. Our average basis differential for the quarter was ($0.14) per MMBtu, while TETCO M2 and Dominion South averaged ($0.93) and ($0.92) per MMBtu, respectively, below NYMEX Henry Hub for the quarter.

Per unit cash production costs (lease operating; gathering, compression and transportation; and production taxes and impact fees) were $0.71 per Mcfe. Adjusted EBITDAX for the quarter was $132.2 million. We reported adjusted net income(3) of $22.0 million, or $0.16 per share, after excluding unrealized gains on derivative contracts and other non-recurring income and expense items.

 

1. The effect of hedges includes realized gains and losses on commodity derivative transactions.
2. Excludes equity compensation expense of $0.08 per Mcfe for the three and twelve months ended December 31, 2015.
3. Please see “Supplemental Non-GAAP Financial Measure” for a description of Adjusted Net Income.

 

2


Full Year 2015 Financial Results

Net production averaged 552 MMcfe/d, a 101% increase as compared to pro forma 2014. Our 2015 average realized natural gas price, before the effect of hedges, was $2.21 per Mcf. After giving effect to hedges, our average natural gas price was $3.18 per Mcf. The average adjusted realized price was $3.19 per Mcf. Per unit cash production costs were $0.68 per Mcfe. Adjusted EBITDAX during 2015 was $431.5 million. We reported adjusted net income of $0.8 million, or $0.01 per share.

During 2015, we invested $625 million to drill and complete Marcellus and Utica wells and invested $115 million in land activity. Additionally, we invested $248 million for our retained midstream assets.

Financial Position and Liquidity

As of December 31, 2015, our pro forma(1) liquidity position, excluding RMP, was $1.4 billion, consisting of $1.1 billion of upstream liquidity and $300 million of RMH liquidity.

Pro forma for the preferred equity transaction, our net debt to Further Adjusted EBITDAX(2) was 2.1 times for full year 2015 and 1.7 times for the fourth quarter 2015 annualized.

 

1. Pro forma for the $375 million preferred equity transaction that closed on February 22, 2016.
2. Please see “Supplemental Non-GAAP Financial Measure” for a description of Further Adjusted EBITDAX.

Operational Results

Marcellus Shale

Marcellus net production averaged 446 MMcfe/d during the fourth quarter, a 9% increase from the prior quarter and a 33% increase relative to fourth quarter 2014.

During the fourth quarter, we turned to sales 6 gross (6 net) horizontal Marcellus wells with an average lateral length of 7,499 feet at an average development cost of $1,192 per lateral foot.

In 2015, we placed online 42 gross (37 net) horizontal Marcellus wells. We exited 2015 with 120 net operated horizontal Marcellus wells producing into sales. As of December 31, 2015, our Marcellus leasehold position in Washington and Greene Counties, Pennsylvania, consisted of approximately 92,000 net acres and 487 undeveloped drilling locations.

In January 2016, we turned 5 gross (5 net) horizontal Marcellus wells to sales with an average lateral length of 6,600 feet.

The following table provides operational data through December 31, 2015, for our operated Marcellus wells.

 

3


                   Periodic Flow Rates (MMcfe/d)         

Period

   Gross Operated
Wells Turned
Into Sales
     Average Lateral
Length (Feet)
     0-90      91-180      181-360      361-720      D&C
($/Foot)
 

2010-2011

     6         3,279         5.7         6.0         4.4         2.7       $ 2,342   

2012

     9         5,731         9.2         10.0         6.8         4.1       $ 1,583   

2013

     22         6,320         11.2         10.6         7.6         4.6       $ 1,439   

2014(1)

     41         7,272         10.6         9.2         6.3         N/A       $ 1,237   

2015

     42         7,298         9.4         8.3         N/A         N/A       $ 1,181   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total(2)

     120         6,792         10.0         9.2         6.6         4.1       $ 1,336   

 

1. Excludes 7 acquired producing wells.
2. With the exception of wells turned into sales, totals represent averages weighted by number of wells.

Utica Shale

Utica net production averaged 174 MMcfe/d for the fourth quarter, a 196% increase relative to fourth quarter 2014.

In 2015, we placed online 14 gross (10 net) horizontal Utica wells, including one Pennsylvania Utica well. We exited the year with 17 gross (12 net) operated Utica wells producing into sales. At year-end 2015, we had a non-operated working interest in 36 gross (7 net) producing horizontal Ohio Utica wells.

As of December 31, 2015, our Ohio Utica leasehold position consisted of approximately 56,000 net acres and 215 undeveloped drilling locations. Our Pennsylvania Utica leasehold position in Washington and Greene Counties, consisted of approximately 49,000 net acres and 105 undeveloped drilling locations.

The following table provides operational data through December 31, 2015, for our operated Ohio Utica wells.

 

                   Periodic Flow Rates (MMcf/d)         

Period

   Gross Operated
Wells Turned
Into Sales
     Average Lateral
Length (Feet)
     0-90      91-180      181-360      361-720      D&C
($/Foot)
 

2014

     3         8,238         14.3         15.3         16.2         N/A       $ 2,457   

2015

     13         9,759         15.5         14.3         N/A         N/A       $ 1,653   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total(1)

     16         9,474         15.3         14.5         16.2         N/A       $ 1,802   

 

1. With the exception of wells turned into sales, totals represent averages weighted by number of wells.

Midstream Segment

For the fourth quarter, average daily throughput was 1,026 MDth/d, a 74% increase relative to fourth quarter 2014, with 25% attributable to third-party volumes. Gathering, compression and water distribution revenues totaled $38.8 million for the quarter. Operation and maintenance expenses totaled $6.0 million, and operating income was $17.6 million.

For the year ended December 31, 2015, average daily throughput was 894 MDth/d, with 22% attributable to third-party volumes. Gathering, compression and water distribution revenues totaled $141.8 million. Operation and maintenance expenses totaled $17.0 million, and operating income was $75.7 million.

 

4


Rice Midstream Partners LP (NYSE: RMP) (“RMP” or the “Partnership”)

Average daily throughput for the fourth quarter was 703 MDth/d, a 36% increase relative to fourth quarter 2014, with 18% attributable to third-party volumes. Water services volumes totaled 202 million gallons, with 58% attributable to third-party volumes. The Partnership reported net income attributable to limited partners of $12.5 million, or $0.18 per limited partner unit.

As of December 31, 2015, RMP had $307 million of undrawn capacity on its revolving credit facility and $8 million of cash on hand, resulting in $315 million of total liquidity.

On January 22, 2016, RMP declared its quarterly distribution of $0.1965 per unit for the fourth quarter 2015, an increase of $0.003 per unit relative to third quarter 2015. The distribution was payable on February 11, 2016 to unitholders of record as of February 2, 2016.

Subsequent to year-end, Rice renegotiated its third party gas gathering agreement for acreage acquired from Chesapeake Appalachia, L.L.C. in August 2014 to increase the acreage dedication from Rice to RMP by 19,000 gross acres to approximately 93,000 gross acres. RMP will gather all production above the first 40 MDth/d, as well as pursue additional third party gathering and water opportunities surrounding this dedication.

Rice Midstream Holdings LLC

Average daily throughput for the fourth quarter of 2015 was 323 MDth/d, a 336% increase relative to fourth quarter 2014, with 40% attributable to third-party volumes. For the year ended December 31, 2015, average daily throughput was 247 MDth/d, with 38% attributable to third-party volumes.

On February 1, 2016, our wholly-owned subsidiary, Strike Force Holdings LLC, and a subsidiary of Gulfport Energy Corporation (NASDAQ: GPOR) completed the formation of its previously announced Utica Shale midstream JV, Strike Force Midstream LLC (“Strike Force”). RMH owns 75% of Strike Force and will act as the operator, and GPOR owns the remaining 25% and dedicated approximately 75,000 leasehold acres. Strike Force will develop natural gas gathering assets to support GPOR’s dry gas Utica Shale development in eastern Belmont County and Monroe County, Ohio and will pursue additional third party opportunities within approximately 319,000 acres in the AMI. Strike Force will be supported by long-term, fee-based service agreements with GPOR. Construction of the assets is underway and phase one was completed ahead of schedule, allowing GPOR to commence first flow on a lateral that connected two existing dry gas gathering systems.

 

5


2015 Proved Reserves

Proved reserves increased by 30% from year-end 2014 to over 1.7 Tcfe at December 31, 2015. The Marcellus Shale accounted for approximately 75% of our total proved reserves and the Utica Shale accounted for the substantial remainder. Our year-end 2015 proved reserves were 99.8% natural gas with an 8-year estimated reserve life, based on 2015 production. As of December 31, 2015, approximately 15% of our 1,369 total net identified drilling locations were classified as proved.

 

Estimated Proved Reserves as of December 31, 2015

 
     SEC Pricing
$2.59/MMBtu
     Strip Pricing(1)         
     Net
Reserves
(Bcfe)
     PV-10
(in millions)
     Net
Reserves
(Bcfe)
     PV-10
(in millions)
     Net
Locations
 

Proved developed reserves

     1,015       $ 802         1,053       $ 935         156   

Proved undeveloped reserves

     685         85         698         246         54   

Hedge value

        408            265      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total proved reserves

     1,700       $ 1,295         1,751       $ 1,446         210   
  

 

 

    

 

 

    

 

 

    

 

 

    

Un-booked locations(2)

                 1,159   
              

 

 

 

Total Estimated Locations

                 1,369   
              

 

 

 

Percent developed locations

                 11

 

1. Strip pricing: 2016 - $2.45; 2017 - $2.78; 2018 - $2.90; 2019 - $3.01.
2. Represents management’s calculation of net locations not included in total proved reserves net locations.

Proved Developed Reserves

Proved developed reserves increased by 57% from year-end 2014 to approximately 1.0 Tcfe, as of December 31, 2015. Approximately 60% of our total proved reserves were classified as proved developed, as compared to 49% at year-end 2014. There were 156 net wells categorized as proved developed at year-end 2015, consisting of 143 net producing wells and 13 net non-producing wells.

Proved Undeveloped Reserves

Proved undeveloped reserves increased by 3% from year-end 2014 to approximately 685 Bcfe, as of December 31, 2015. There were 54 net locations categorized as proved undeveloped at year-end 2015, including 15 net Utica locations. Based on 2015 well cost assumptions, our 685 Bcfe of proved undeveloped reserves will require an estimated $517 million of future development capital over the next five years, which results in an estimated average development cost of $0.75 per Mcfe for our proved undeveloped reserves.

 

6


Proved Reserves PV-10

Using NYMEX strip pricing, the pre-tax present value discounted at 10% (pre-tax PV-10) for our year-end 2015 total proved reserves was $1.4 billion, including $265 million of hedge value. Our pre-tax PV-10 value of our proved developed reserves was $935 million.

Using SEC pricing, the pre-tax PV-10 of our year-end 2015 total proved reserves was $1.3 billion, including $408 million of hedge value. Our pre-tax PV-10 value of our proved developed reserves was $802 million. Our estimated proved reserves and PV-10 value were determined using an SEC Henry Hub spot price of $2.59 per MMBtu, which is based on the 12-month unweighted arithmetic average of the first day of the month price for each month in the January through December 2015 period and is not indicative of current forward prices.

Commodity Hedge Position

As depicted in the table below, we have 662 BBtu/d hedged in 2016 at a weighted average floor price of $3.26 MMBtu. Our 2016 hedges cover 87% of our 2016 production (based on the midpoint of guidance). Additionally, for the first quarter of 2016 we have 556 BBtu/d hedged at a weighted average floor price of $3.30 per MMBtu. For 2017 we have 563 BBtu/d hedged at a weighted average floor price of $3.14 MMBtu. Our 2017 hedges are expected to cover more than half of our 2017 production. Please see the “Derivatives Information” table at the end of this press release for more detailed information about our derivatives positions.

 

Total Fixed Price Derivatives

   2016      2017      2018      2019  

Volume Hedged Excl. Calls (BBtu/d)

     662         563         285         150   

Weighted Average Swap Price ($/MMBtu)

   $ 3.26       $ 3.14       $ 3.16       $ 3.11   

Firm Transportation and Realized Gas Pricing

In 2016, we anticipate that approximately 70% of our production will be transported to premium gas markets outside of Appalachia. The following tables provide basis exposure as a percentage of our production and average differentials to NYMEX for actual results through December 31, 2015 and estimated results for the first quarter of 2016 and full year 2016 and 2017.

 

     Basis Exposure  
     Actual     Estimated  
     4Q15     1Q16     FY
2016
    FY
2017
 

Gulf Coast

     47     46     46     51

TCO

     18     14     9     7

Midwest/Dawn

     26     18     14     9

DTI / M2 / M3

     9     22     31     33

 

7


     Realized Price  
     Actual      Estimated(1)  
     4Q15      1Q16      FY
2016
     FY
2017
 

NYMEX Henry Hub price ($/MMBtu)

   $ 2.23       $ 2.08       $ 2.16       $ 2.58   

Average basis impact ($/MMBtu)

     (0.14      (0.28      (0.35      (0.30

Firm transportation fuel & variables ($/MMBtu)

     (0.15      (0.14      (0.12      (0.13

Btu uplift (MMBtu/Mcf)

     0.11         0.10         0.11         0.14   
  

 

 

    

 

 

    

 

 

    

 

 

 

Pre-hedge realized price ($/Mcf)

     2.05         1.76         1.80         2.29   

Realized hedging gain (loss) ($/Mcf)

     1.34         1.03         0.96         0.34   
  

 

 

    

 

 

    

 

 

    

 

 

 

Post-hedge realized price ($/Mcf)

     3.39         2.79         2.76         2.63   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1. NYMEX price as of 2/18/16.

Conference Call

Rice Energy will host a conference call on February 25, 2016 at 9:30 a.m. Eastern time (8:30 a.m. Central time) to discuss fourth quarter and full year 2015 financial and operating results. To listen to a live audio webcast of the conference call, please visit Rice Energy’s website at www.riceenergy.com. A replay of the conference call will be available for two weeks and can also be accessed from our homepage.

Please visit www.riceenergy.com to view a presentation containing fourth quarter and full year 2015 information.

About Rice Energy

Rice Energy Inc. is an independent natural gas and oil company engaged in the acquisition, exploration and development of natural gas and oil properties in the Appalachian Basin. For more information, please visit our website at www.riceenergy.com.

Forward Looking Statements

This release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control. All statements, other than historical facts included or incorporate herein that address activities, events or developments that we expect or anticipate will or may occur in the future, including such things as future capital expenditures (including the amount and nature thereof), projected operational results, production growth, basis exposure, hedging, the timing and number of well completions, forecasted gathering volumes, revenues, adjusted EBITDA, distribution growth, distributable cash flow, private placement by the Partnership, the midstream JV, the timing of completion and nature of midstream projects, business strategy and measures to implement strategy, competitive strengths, goals, expansion and growth of our business and operations, plans, market conditions, references to future success, references to intentions as to future matters and other such matters are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although we believe that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

 

8


We caution you that these forward-looking statements are subject to risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the exploration for and development, production, gathering and sale of natural gas and oil. These risks include, but are not limited to: commodity price volatility; the availability of capital on an economic basis; inflation; lack of availability of drilling and production equipment and services; environmental risks; drilling and other operating risks; legislative and regulatory changes adversely affecting the industry; transportation capacity constraints and interruptions; the uncertainty inherent in estimating natural gas reserves and in projecting future rates of production, cash flow and access to capital; and the timing of development expenditures. Furthermore, the acquisition of the water services business by the Partnership, the concurrent private placement by the Partnership and related transactions may not be completed as described or at all. Information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this news release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by us will be realized, or even if realized, that they will have the expected consequences to or effects on us, our business or operations. We have no intention, and disclaim any obligation, to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

Contact:

Julie Danvers, Director of Investor Relations

(832) 708-3437

Julie.Danvers@RiceEnergy.com

 

9


Rice Energy Inc.

Consolidated Statements of Operations

(Unaudited)

 

     Three Months Ended     Year Ended  
     December 31,     December 31,  
(in thousands, except share data)    2015     2014     2015     2014  

Operating revenues:

        

Natural gas, oil and natural gas liquids (NGL) sales

   $ 118,568      $ 112,385      $ 446,515      $ 359,201   

Firm transportation sales, net

     98        14,386        3,450        26,237   

Gathering, compression and water services

     14,424        2,627        49,179        5,504   

Other revenue

     2,997        —          2,997        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     136,087        129,398        502,141        390,942   

Operating expenses:

        

Lease operating

     9,350        8,565        44,356        24,971   

Gathering, compression and transportation

     29,197        13,154        84,707        35,618   

Production taxes and impact fees

     2,507        2,024        7,609        4,647   

Exploration

     1,212        2,436        3,137        4,018   

Midstream operation and maintenance

     6,024        1,043        16,988        4,607   

Incentive unit (income) expense

     (9,773     4,266        36,097        105,961   

Stock compensation expense

     4,847        2,279        16,528        5,553   

Impairment of gas properties

     18,250        —          18,250        —     

Impairment of goodwill

     294,908        —          294,908        —     

General and administrative

     24,607        19,284        86,510        56,017   

Depreciation, depletion and amortization

     94,787        64,358        322,784        156,270   

Acquisition expense

     1,111        92        1,235        2,339   

Amortization of intangible assets

     408        408        1,632        1,156   

Gain from sale of interest in gas properties

     —          —          (953     —     

Other expense

     2,896        207        6,520        207   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     480,331        118,116        940,308        401,364   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (344,244     11,282        (438,167     (10,422

Interest expense

     (24,009     (11,454     (87,446     (50,191

Gain on purchase of Marcellus joint venture

     —          —          —          203,579   

Other income

     167        713        1,108        893   

Gain on derivative instruments

     89,019        181,120        273,748        186,477   

Amortization of deferred financing costs

     (1,403     (766     (5,124     (2,495

Loss on extinguishment of debt

     —          (3,720     —          (7,654

Write-off of deferred financing costs

     —          —          —          (6,896

Equity in (loss) income of joint ventures

     —          —          —          (2,656
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (280,470     177,175        (255,881     310,635   

Income tax benefit (expense)

     6,217        (72,813     (12,118     (91,600
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (274,253     104,362        (267,999     219,035   

Less: Net income attributable to non-controlling interests

     (6,504     (581     (23,337     (581
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to Rice Energy Inc.

   $ (280,757   $ 103,781      $ (291,336   $ 218,454   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock—basic

     136,384,591        136,280,766        136,344,076        128,151,171   

Weighted average number of shares of common stock—diluted

     136,384,591        136,352,435        136,344,076        128,225,155   

(Loss) earnings per share—basic

   $ (2.06   $ 0.76      $ (2.14   $ 1.70   

(Loss) earnings per share—diluted

   $ (2.06   $ 0.76      $ (2.14   $ 1.70   

 

10


Rice Energy Inc.

Segment Results of Operations

(Unaudited)

Exploration and Production Segment

 

     Three Months Ended     Year Ended  
     December 31,     December 31,  
(in thousands, except volumes)    2015     2014     2015     2014  

Operating volumes:

        

Natural gas production (MMcf)

     57,201        36,076        199,831        97,172   

Oil and NGL production (MBbls)

     33        91        249        94   

Total production (MMcfe)

     57,399        36,621        201,328        97,737   

Operating revenues:

        

Natural gas, oil and NGL sales

   $ 118,568      $ 112,385      $ 446,515      $ 359,201   

Firm transportation sales, net

     98        14,386        3,450        26,237   

Other revenue

     2,997        —          2,997        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     121,663        126,771        452,962        385,438   

Operating expenses:

        

Lease operating

     9,350        8,565        44,356        24,971   

Gathering, compression and transportation

     47,994        14,748        150,015        37,414   

Production taxes and impact fees

     2,507        2,024        7,609        4,647   

Exploration

     1,212        2,437        3,137        4,018   

Incentive unit (income) expense

     (10,056     (4,012     33,873        86,020   

Stock compensation expense

     3,140        1,661        11,029        4,532   

Impairment of gas properties

     18,250        —          18,250        —     

Impairment of goodwill

     294,908        —          294,908        —     

General and administrative

     19,680        12,357        67,563        41,697   

Depreciation, depletion and amortization

     91,529        62,584        308,194        151,900   

Gain from sale of interest in gas properties

     —          —          (953     —     

Other expense

     3,049        —          6,028        —     

Acquisition expense

     108        58        108        820   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     481,671        100,422        944,117        356,019   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

   $ (360,008   $ 26,349      $ (491,155   $ 29,419   

Average costs per Mcfe:

        

Lease operating

   $ 0.16      $ 0.23      $ 0.22      $ 0.26   

Gathering and compression

     0.42        —          0.38        —     

Transportation

     0.42        0.40        0.36        0.38   

Production taxes and impact fees

     0.04        0.06        0.04        0.05   

Exploration

     0.02        0.07        0.02        0.04   

General and administrative

     0.34        0.34        0.34        0.43   

Depreciation, depletion and amortization

     1.59        1.71        1.53        1.55   

 

11


Midstream Segment

 

     Three Months Ended     Year Ended  
     December 31,     December 31,  
(in thousands, except volumes)    2015     2014     2015      2014  

Operating volumes:

         

Gathering volumes (MDth/d):

     1,026        592        894         402   

Compression volumes (MDth/d):

     295        —          115         —     

Water services volumes (MMgal):

     202        —          777         —     

Operating revenues:

         

Gathering revenues

   $ 29,498      $ 4,589      $ 101,822       $ 7,300   

Compression revenues

     1,158        (368     2,753         —     

Water services revenues

     8,141        —          37,248         —     
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating revenues

     38,797        4,221        141,823         7,300   

Operating expenses:

         

Midstream operation and maintenance

     6,024        1,043        16,988         4,607   

Incentive unit expense

     284        8,278        2,224         19,941   

Stock compensation expense

     1,707        618        5,499         1,021   

General and administrative

     4,926        6,927        18,947         14,320   

Depreciation, depletion and amortization

     6,844        1,773        19,185         4,370   

Amortization of intangible assets

     408        408        1,632         1,156   

Acquisition costs

     1,127        35        1,127         1,519   

Other expense

     (152     207        492         207   
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     21,168        19,289        66,094         47,141   
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income (loss)

   $ 17,629      $ (15,068   $ 75,729       $ (39,841

 

12


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

(Unaudited)

Adjusted 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 Adjusted EBITDAX as net income (loss) before non-controlling interest; interest expense; income taxes; depreciation, depletion and amortization; amortization of deferred financing costs; amortization of intangible assets; derivative fair value (gain) loss, excluding net cash receipts on settled derivative instruments; non-cash stock compensation expense; non-cash incentive unit expense; exploration expenses; and other non-recurring items. Adjusted EBITDAX is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

Management believes Adjusted 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 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 measures 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 the non-GAAP financial measure of Adjusted EBITDAX to the GAAP financial measure of net income (loss).

 

13


     Three Months Ended     Year Ended  
(in thousands)    December 31, 2015     December 31, 2015  

Adjusted EBITDAX reconciliation to net income (loss):

    

Net loss

   $ (274,253   $ (267,999

Interest expense

     24,009        87,446   

Depreciation, depletion and amortization

     94,787        322,784   

Impairment of gas properties

     18,250        18,250   

Impairment of goodwill

     294,908        294,908   

Amortization of deferred financing costs

     1,403        5,124   

Amortization of intangible assets

     408        1,632   

Gain on derivative instruments(1)

     (89,019     (273,748

Net cash receipts on settled derivative instruments(1)

     76,228        193,908   

Acquisition expense

     1,111        1,235   

Non-cash stock compensation expense

     4,847        16,528   

Non-cash incentive unit (income) expense

     (9,773     36,097   

Income tax (benefit) expense

     (6,217     12,118   

Gain from sale of interest in gas properties

     —          (953

Exploration expense

     1,212        3,137   

Other expense

     756        4,380   

Non-controlling interest

     (6,504     (23,337
  

 

 

   

 

 

 

Adjusted EBITDAX

   $ 132,153      $ 431,510   
  

 

 

   

 

 

 

 

1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within Adjusted EBITDAX on a cash basis during the period the derivatives settled.

 

14


The following table presents a reconciliation of the non-GAAP financial measure of Further Adjusted EBITDAX to Adjusted EBITDAX.

 

     Three Months Ended      Year Ended  
(in thousands)    December 31, 2015      December 31, 2015  

Further Adjusted EBITDAX reconciliation:

     

Adjusted EBITDAX

   $ 132,153       $ 431,510   

Non-controlling interest(1)

     6,504         23,337   

Water revenue adjustment(2)

     5,577         27,336   
  

 

 

    

 

 

 

Further Adjusted EBITDAX

   $ 144,234       $ 482,183   
  

 

 

    

 

 

 

Net Debt(1)

      $ 988,649   

Net Debt / LTM EBITDAX

        2.1   

Net Debt / LQA EBITDAX

        1.7   

 

1. Add back non-controlling interest to Adjusted EBITDAX to calculate leverage metrics.
2. Add back RMP water distribution revenue from RICE’s working interest share of the water fees that was eliminated in the Rice consolidation.

 

15


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

(Unaudited)

Adjusted net income (loss) 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 adjusted net income (loss) as net income (loss) before derivative fair value (gain) loss, excluding net cash receipts on settled derivative instruments incentive unit expense and other non-recurring items. Adjusted net income (loss) is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

We believe that many investors use adjusted net income in making investment decisions and in evaluating our operational trends and our performance relative to other oil and gas producing companies.

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).

 

     Three Months Ended     Year Ended  
(in thousands)    December 31, 2015     December 31, 2015  

Reconciliation to net income (loss) attributable to Rice Energy Inc:

    

Net loss attributable to Rice Energy Inc.

   $ (280,757   $ (291,336

Impairment of gas properties, net of tax

     43,792        12,675   

Impairment of goodwill

     294,908        294,908   

Gain on derivative instruments, net of tax(1)

     (213,609     (190,118

Net cash receipts on settled derivative instruments, net of tax(1)

     182,917        134,669   

Incentive unit (income) expense

     (9,773     36,097   

Other expense, net of tax

     1,815        3,042   

Acquisition expense, net of tax

     2,666        858   
  

 

 

   

 

 

 

Adjusted net income (loss) attributable to Rice Energy Inc.

   $ 21,959      $ 795   
  

 

 

   

 

 

 

 

1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within adjusted net income on a cash basis during the period the derivatives settled.

 

16


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

(Unaudited)

 

PV-10 is a supplemental non-GAAP financial measure and generally differs from standardized measure, the mist directly comparable GAAP financial measure, because it does not include the effects of income taxes on future net revenues. PV-10 reflects the estimated future gross revenue to be generated from the production of proved reserves, net of estimated production, future development and abandonment costs, using prices and costs in effect at the determination date, before income taxes, and without giving effect to non-property-related expenses, discounted to a present value using an annual discount rate of 10% in accordance with the guidelines of the SEC. We and others in the industry use 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. Neither PV-10 nor standardized measure represents an estimate of the fair market value of our natural gas properties.

The following table presents a reconciliation of the non-GAAP financial measure of PV-10 to the standardized measure of discounted future net cash flows:

 

     Year Ended      Year Ended  
(in millions)    December 31, 2015      December 31, 2014  

Reconciliation to PV-10

     

Standardized measure of discounted future net cash flows

   $ 886       $ 1,308   

Discounted future net cash flows for income taxes

     —           436   
  

 

 

    

 

 

 

Discounted future net cash flows before income taxes (PV-10)

   $ 886       $ 1,744   
  

 

 

    

 

 

 

 

17


Rice Energy Inc.

Derivatives Information

(Unaudited)

The table below provides data associated with our derivatives as of February 23, 2016 for the periods indicated:

 

All-In Fixed Price Derivatives

   2016     2017     2018     2019     2020  

NYMEX Natural Gas Swaps:

          

Volume Hedged (BBtu/d)

     581        288        5        20        —     

Weighted Average Swap Price ($/MMBtu)

   $ 3.32      $ 3.27      $ 3.60      $ 3.23      $ —     

NYMEX Natural Gas Collars:

          

Volume Hedged (BBtu/d)

     50        220        280        130        —     

Weighted Average Floor Price ($/MMBtu)

   $ 2.91      $ 3.13      $ 3.16      $ 3.09      $ —     

Weighted Average Collar Price ($/MMBtu)

   $ 3.60      $ 3.61      $ 3.62      $ 3.60      $ —     

NYMEX Natural Gas Calls:

          

Volume Hedged (BBtu/d)

     —          50        70        70        65   

Weighted Average Price ($/MMBtu)

   $ —        $ 3.60      $ 3.50      $ 3.50      $ 3.44   

NYMEX Natural Deferred Puts:

          

Volume Hedged (BBtu/d)

     —          55        —          —          —     

Weighted Avg. Net Floor Price ($/MMBtu)

   $ —        $ 2.50      $ —        $ —        $ —     

NYMEX Volume Excl. Calls (BBtu/d)

     631        563        285        150        —     

NYMEX Volume Incl. Calls (BBtu/d)

     631        613        355        220        65   

Swap, Collar & Put Floor ($/MMBtu)

   $ 3.29      $ 3.14      $ 3.16      $ 3.11      $ —     

Dominion Natural Gas Swaps

          

Volume Hedged (BBtu/d)

     31        —          —          —          —     

Weighted Average Swap Price ($/MMBtu)

   $ 2.62      $ —        $ —        $ —        $ —     

Total Fixed Price Derivatives

          

Volume Hedged Excl. Calls (BBtu/d)

     662        563        285        150        —     

Volume Hedged Incl. Calls (BBtu/d)

     662        613        355        220        65   

Weighted Average Swap Price ($/MMBtu)

   $ 3.26      $ 3.14      $ 3.16      $ 3.11      $ —     

Basis Contract Derivatives

          

TCO Basis Swaps

          

Volume Hedged (BBtu/d)

     44        27        19        10        —     

Weighted Average Swap Price ($/MMBtu)

   $ (0.32   $ (0.33   $ (0.40   $ (0.38   $ —     

 

18


All-In Fixed Price Derivatives

   2016     2017     2018     2019     2020  

Dominion Basis Swaps

          

Volume Hedged (BBtu/d)

     76        98        165        150        68   

Weighted Average Swap Price ($/MMBtu)

   $ (1.01   $ (0.89   $ (0.67   $ (0.63   $ (0.64

M2 Basis Swaps

          

Volume Hedged (BBtu/d)

     61        65        —          —          —     

Weighted Average Swap Price ($/MMBtu)

   $ (1.03   $ (1.01   $ —        $ —        $ —     

MichCon Basis Swaps

          

Volume Hedged (BBtu/d)

     24        4        4        20        20   

Weighted Average Swap Price ($/MMBtu)

   $ (0.01   $ (0.04   $ (0.04   $ (0.12   $ (0.12

ELA Basis Swaps

          

Volume Hedged (BBtu/d)

     110        80        40        10        —     

Weighted Average Swap Price ($/MMBtu)

   $ (0.10   $ (0.09   $ (0.08   $ (0.10   $ —     

Chicago Basis Swaps

          

Volume Hedged (BBtu/d)

     40        10        10        —          —     

Weighted Average Swap Price ($/MMBtu)

   $ (0.05   $ (0.16   $ (0.19   $ —        $ —     

ANR SE Basis Swaps

          

Volume Hedged (BBtu/d)

     35        —          —          —          —     

Weighted Average Swap Price ($/MMBtu)

   $ (0.10   $ —        $ —        $ —        $ —     

Physical Triggered Basis

          

Appalachian Fixed Basis (Physical)

          

Volume Hedged (BBtu/d)

     21        —          —          —          20   

Weighted Average Swap Price ($/MMBtu)

   $ (0.79   $ —        $ —        $ —        $ (0.65

MichCon Fixed Basis (Physical)

          

Volume Hedged (BBtu/d)

     10        10        8        —          —     

Weighted Average Swap Price ($/MMBtu)

   $ 0.05      $ 0.05      $ 0.05      $ —        $ —     

Gulf Coast Fixed Basis (Physical)

          

Volume Hedged (BBtu/d)

     100        100        100        92        42   

Weighted Average Swap Price ($/MMBtu)

   $ (0.17   $ (0.17   $ (0.17   $ (0.16   $ (0.15

Total Basis Swaps (Financial + Physical)

          

Volume Hedged (BBtu/d)

     521        394        346        282        150   

Weighted Average Swap Price ($/MMBtu)

   $ (0.39   $ (0.47   $ (0.40   $ (0.41   $ (0.44

 

19


The table below provides supplemental balance sheet data as of December 31, 2015.

 

Supplemental Balance Sheet data (in thousands)    December 31, 2015  

Cash and cash equivalents

   $ 151,901   

Long-term debt

  

6.25% Senior Notes Due April 2022

   $ 900,000   

7.25% Senior Notes Due May 2023

     397,222   

Senior Secured Revolving Credit Facility

     —     

Midstream Holdings Revolving Credit Facility

     17,000   

RMP Revolving Credit Facility

     143,000   
  

 

 

 

Total long-term debt

   $ 1,457,222   
  

 

 

 

Net debt

   $ 1,305,321   
  

 

 

 

The table below outlines our firm transportation capacity by pipeline.

 

Project

     Pipeline      Start
Date
     Volume
(Dth/d)
       Term   

Market

TEAM South

     TETCO      Sept-14        270,000         38 Yrs    Gulf Coast

Westside Expansion

     TCO      Nov-14        125,000         10 Yrs    TCO/Gulf Coast

Rockies Express Reversal

     REX      Aug-15        175,000         20 Yrs    Midwest/Gulf Coast

Union Town to Gas City

     TETCO      Sept-15        86,500         10 Yrs    Midwest/Gulf Coast

OPEN

     TETCO      Sept-15        50,000         20 Yrs    Gulf Coast

ET Rover

     Rover      Nov-17        100,000         15 Yrs    Canada

Access South

     TETCO      Nov-17        320,000         25 Yrs    Gulf Coast

 

20