Attached files

file filename
EX-99.2 - EX-99.2 - Gastar Exploration Inc.gst-ex992_50.htm
8-K - 8-K - Gastar Exploration Inc.gst-8k_20160310.htm

Exhibit 99.1

 

For Immediate Release

 

   NEWS RELEASE

 

Contacts:

Gastar Exploration Inc.

Michael A. Gerlich, Chief Financial Officer

713-739-1800 / mgerlich@gastar.com

 

Investor Relations Counsel:
Lisa Elliott, Dennard▪Lascar Associates:                                                 713-529-6600 / lelliott@DennardLascar.com

 

 

Gastar Exploration Announces

Fourth Quarter and Full-Year 2015 Results

 

 

Fourth Quarter Production Increased 20% Year-Over-Year to 14.0 MBoe/d

 

Revolving Credit Facility Amended to Enhance Financial Flexibility

HOUSTON, March 10, 2016 - Gastar Exploration Inc. (NYSE MKT: GST) (“Gastar” or the “Company”) today reported financial and operating results for the three months and year ended December 31, 2015.

Net loss attributable to Gastar’s common stockholders for the fourth quarter of 2015 was $161.1 million, or a loss of $2.07 per share. Adjusted net loss attributable to common stockholders for the fourth quarter of 2015 was $12.6 million, or a loss of $0.16 per share, excluding the impact of a $144.8 million non-cash, pre-tax ceiling test impairment charge, a $2.9 million loss resulting from the mark-to-market of outstanding hedge positions, $590,000 of non-recurring costs related to our Mid-Continent acquisition and $310,000 of severance costs related to property divestment.  This compares to fourth quarter 2014 net income of $26.7 million, or $0.34 per diluted share, and fourth quarter 2014 adjusted net income of $1.8 million, or $0.02 per diluted share, excluding the impact of a $24.9 million gain resulting from the mark-to-market of outstanding hedge positions. (See the accompanying reconciliation of net (loss) income to net (loss) income excluding special items at the end of this news release.)

Adjusted earnings before interest, income taxes, depreciation, depletion and amortization (“adjusted EBITDA”) for the fourth quarter of 2015 was $17.4 million, a decrease of 33% compared to $25.9 million for the fourth quarter of 2014.  (See the accompanying reconciliation of net (loss) income to adjusted EBITDA, a non-GAAP number, at the end of this news release.)

 


Revenues from oil, condensate, natural gas and natural gas liquids (“NGLs”), before the impact of hedging activities, declined 46% to $17.8 million in the fourth quarter of 2015 from $33.1 million in the fourth quarter of 2014, but increased 4% from revenues of $17.1 million in the third quarter of 2015.  The reduction in oil, condensate, natural gas and NGLs revenues from the fourth quarter of 2014 to the fourth quarter of 2015 primarily resulted from a 55% decrease in weighted average realized equivalent prices (excluding impact of hedging activity), partially offset by a 20% increase in production. The slight increase from third quarter 2015 revenues was due to a 3% increase in equivalent production volumes combined with a slight increase in equivalent product pricing, largely driven by a 145% increase in pre-hedge NGL prices.

Revenues from liquids (oil, condensate and NGLs) represented approximately 84% of total production revenues in the fourth quarter of 2015, compared to 77% for the fourth quarter of 2014 and 80% for the third quarter of 2015.  We had hedges in place covering approximately 60% of our natural gas production, 43% of our oil and condensate production and 62% of our NGLs production for the fourth quarter of 2015.  Commodity derivative contracts settled during the period resulted in a $7.7 million increase in revenue for the fourth quarter of 2015, compared to a $3.5 million increase in revenue for the fourth quarter of 2014 and a $6.8 million increase in revenue for the third quarter of 2015.  We continue to maintain an active hedging program covering a portion of estimated future production, which is reported in our periodic filings with the U.S. Securities and Exchange Commission (“SEC”).

Average daily production for the fourth quarter of 2015 was 14,000 barrels of oil equivalent per day (“Boe/d”) (on a 6:1 gas (Mcf) to liquids (barrel) equivalent basis) as compared to 11,700 Boe/d in the fourth quarter of 2014 and 13,600 Boe/d in the third quarter of 2015. Oil, condensate and NGLs as a percentage of production volumes were 56% in the fourth quarter of 2015 compared to 53% in both the fourth quarter of 2014 and the third quarter of 2015.

J. Russell Porter, Gastar's President and CEO, commented, “We are pleased to have generated a 33% increase in year-over-year production volumes, despite a 41% reduction in net capital spending over the same period.  Our ability to grow production volumes despite a substantially reduced capital program highlights the quality of our Mid-Continent acreage and our success developing the Hunton play in Oklahoma as well as the early impact from the recent shift in our operating focus towards the initial de-risking and development of the STACK Play on our acreage.  Based on the strong results of our first Meramec well, combined with the numerous successful Meramec, Osage and Oswego wells

 


being drilled by other operators near our acreage, we are increasingly optimistic about our future STACK Play potential.  

“While commodity prices remain severely depressed, we plan to proceed cautiously with limited spending in 2016 to preserve our liquidity.  Our preliminary 2016 capital budget of $37 million is designed to maintain our substantial acreage position in the Mid-Continent, perform limited production maintenance operations, and participate with working interests in numerous non-operated STACK Play wells that will assist us with further delineation of the play on our acreage.  Gastar is fortunate to have a large acreage position with a substantial inventory of economic drilling locations in one of the best oil plays in the U.S.  This valuable acreage provides a solid foundation to support the Company while we wait for market conditions to improve sufficiently to return to a more robust activity level.”

Porter also stated, “These are challenging times for our industry and for Gastar.  Under the current commodity price outlook, we believe that maintaining and improving our liquidity position is paramount.  As a result, effective April 2016, we are suspending our monthly cash dividend payments on both our Series A and B preferred shares until conditions and the terms of our revolving credit facility allow us to reinstate them.”

The following table provides a summary of Gastar’s total net production volumes and overall average commodity prices for the three months and year ended December 31, 2015 and 2014:

 


 

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl)

 

 

359

 

 

 

315

 

 

 

1,425

 

 

 

975

 

Natural gas (MMcf)

 

 

3,399

 

 

 

3,019

 

 

 

13,759

 

 

 

11,598

 

NGLs (MBbl)

 

 

359

 

 

 

258

 

 

 

1,213

 

 

 

801

 

Total production (MBoe)

 

 

1,284

 

 

 

1,076

 

 

 

4,931

 

 

 

3,708

 

Net Daily Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl/d)

 

 

3.9

 

 

 

3.4

 

 

 

3.9

 

 

 

2.7

 

Natural gas (MMcf/d)

 

 

36.9

 

 

 

32.8

 

 

 

37.7

 

 

 

31.8

 

NGLs (MBbl/d)

 

 

3.9

 

 

 

2.8

 

 

 

3.3

 

 

 

2.2

 

Total daily production (MBoe/d)

 

 

14.0

 

 

 

11.7

 

 

 

13.5

 

 

 

10.2

 

Average sales price per unit(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate per Bbl, including impact of

   hedging activities(2)

 

$

42.59

 

 

$

70.48

 

 

$

46.86

 

 

$

80.63

 

Oil and condensate per Bbl, excluding impact of

   hedging activities

 

$

35.91

 

 

$

66.43

 

 

$

41.17

 

 

$

81.75

 

Natural gas per Mcf, including impact of hedging

   activities(2)

 

$

1.45

 

 

$

2.57

 

 

$

1.81

 

 

$

3.14

 

Natural gas per Mcf, excluding impact of hedging

   activities

 

$

0.82

 

 

$

2.49

 

 

$

1.23

 

 

$

3.41

 

NGLs per Bbl, including impact of hedging

   activities(2)

 

$

14.67

 

 

$

25.86

 

 

$

14.42

 

 

$

27.37

 

NGLs per Bbl, excluding impact of hedging activities

 

$

5.76

 

 

$

18.21

 

 

$

5.89

 

 

$

27.55

 

Average sales price per Boe, including impact of

   hedging activities(2)

 

$

19.84

 

 

$

34.02

 

 

$

22.14

 

 

$

36.92

 

Average sales price per Boe, excluding impact of

   hedging activities

 

$

13.82

 

 

$

30.79

 

 

$

16.77

 

 

$

38.09

 

_____________________________

(1)

The twelve months ended December 31, 2014 excludes the benefit of a one-time revenue adjustment related to an arbitration settlement.  

(2)

The impact of hedging includes the gain (loss) on commodity derivative contracts settled during the periods presented.  

Lease operating expenses (“LOE”) were $5.3 million for the fourth quarter of 2015, compared to $6.3 million in the fourth quarter of 2014 and $5.2 million in the third quarter of 2015.  The decrease in LOE compared to the fourth quarter of 2014 was primarily due to lower water disposal costs as a result of decreased drilling activity partially offset by higher costs in WEHLU due to new wells.  Compared to the third quarter of 2015, LOE in the fourth quarter of 2015 included lower workover costs that were offset by higher well operations as a result of road repair and increased water disposal costs. LOE per barrel of oil equivalent (“Boe”) of production was $4.09 in the fourth quarter of 2015 versus $5.83 in the fourth quarter of 2014 and $4.17 in the third quarter of 2015.

Depreciation, depletion and amortization expense (“DD&A”) was $16.9 million in the fourth quarter of 2015, up from $12.4 million in the fourth quarter of 2014 and $15.4 million in the third quarter of 2015.  

 


The DD&A rate for the fourth quarter of 2015 was $13.19 per Boe compared to $11.53 per Boe for the fourth quarter of 2014 and $12.32 per Boe in the third quarter of 2015.  The increase in DD&A expense and the higher DD&A rate was a consequence of lower proved reserves, which was a result of lower commodity prices.

General and administrative (“G&A”) expense was $3.7 million in the fourth quarter of 2015 compared to $3.8 million in the fourth quarter of 2014 and $4.7 million in the third quarter of 2015. G&A expense for the fourth quarter of 2015 included $1.1 million of non-cash stock-based compensation expense, versus $1.2 million in both the fourth quarter of 2014 and the third quarter of 2015.  Excluding stock compensation expense, cash G&A expense was $2.7 million in the fourth quarter of 2015, up slightly from $2.6 million in the fourth quarter of 2014 but down from $3.5 million in the third quarter of 2015. Compared to the third quarter of 2015, cash G&A was down due to reduced compensation expense offset by $310,000 in severance costs and $109,000 in acquisition costs.

Operations Review and Update

Mid-Continent

The following table provides a summary of Gastar’s Mid-Continent production volumes and average commodity prices for the three months and year ended December 31, 2015 and 2014:

 

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

Mid-Continent

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl)

 

 

307

 

 

 

276

 

 

 

1,182

 

 

 

792

 

Natural gas (MMcf)

 

 

879

 

 

 

818

 

 

 

3,370

 

 

 

2,822

 

NGLs (MBbl)

 

 

113

 

 

 

100

 

 

 

433

 

 

 

332

 

Total net production (MBoe)

 

 

566

 

 

 

512

 

 

 

2,177

 

 

 

1,594

 

Net Daily Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl/d)

 

 

3.3

 

 

 

3.0

 

 

 

3.2

 

 

 

2.2

 

Natural gas (MMcf/d)

 

 

9.6

 

 

 

8.9

 

 

 

9.2

 

 

 

7.7

 

NGLs (MBbl/d)

 

 

1.2

 

 

 

1.1

 

 

 

1.2

 

 

 

0.9

 

Total net daily production (MBoe/d)

 

 

6.2

 

 

 

5.6

 

 

 

6.0

 

 

 

4.4

 

Average sales price per unit(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (per Bbl)

 

$

39.45

 

 

$

70.91

 

 

$

46.18

 

 

$

88.84

 

Natural gas (per Mcf)

 

$

2.03

 

 

$

3.73

 

 

$

2.57

 

 

$

4.24

 

NGLs (per Bbl)

 

$

13.12

 

 

$

24.69

 

 

$

13.15

 

 

$

31.79

 

Average sales price per Boe(1)

 

$

27.14

 

 

$

49.00

 

 

$

31.67

 

 

$

58.27

 

_____________________________

(1)

Excludes the impact of hedging activities

 


Net production from the Mid-Continent area increased to an average of 6,200 Boe/d in the fourth quarter of 2015, compared to 5,600 Boe/d in both the fourth quarter of 2014 and the third quarter of 2015.  Fourth quarter 2015 Mid-Continent production consisted of approximately 54% oil, 26% natural gas and 20% NGLs.

During the fourth quarter, we completed six gross (5.7 net) operated wells, consisting of one gross (1.0 net) Upper Hunton well, three gross (2.9 net) Lower Hunton wells, one gross (0.8 net) well in our original AMI and one gross (1.0 net) operated Meramec well. After idling our drilling rig for much of the fourth quarter of 2015 to preserve liquidity and to evaluate the results from our first Meramec well, the Deep River 30-1H, we began drilling a second Meramec well, the Holiday Road 2-1H, on February 10, 2016. Completion operations on the Holiday Road 2-1H well are scheduled to commence by mid-March 2016 and we have once again released the drilling rig to preserve liquidity as we focus our capital on recompletion activity while monitoring commodity prices.

The table below shows wells brought on production since the beginning of the fourth quarter of 2015 within our Mid-Continent acreage:

Well Name

 

Current

Working

Interest

 

 

Approximate Lateral Length

(in feet)

 

 

Peak

Production

Rates(1) (Boe/d)

 

 

Boe/d(2)

 

 

% Oil

 

 

Date of First

Production

 

Approximate

Gross Costs to

Drill & Complete ($ millions)

 

Original AMI Hunton Completions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unruh 1-34H

 

 

75.9%

 

 

 

4,400

 

 

 

371

 

 

 

242

 

 

 

45%

 

 

Oct. 28, 2015

 

$

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper Hunton Completions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

O' Donnell 5-1H

 

 

98.3%

 

 

 

4,400

 

 

 

462

 

 

 

223

 

 

 

74%

 

 

Oct. 8, 2015

 

$

3.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower Hunton Completions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Davis 9-4H

 

 

98.3%

 

 

 

7,700

 

 

 

177

 

 

 

102

 

 

 

98%

 

 

Oct. 3, 2015

 

$

5.5

 

Arcadia Farms 15-1CH

 

 

98.3%

 

 

 

6,800

 

 

 

251

 

 

 

181

 

 

 

69%

 

 

Oct. 9, 2015

 

$

5.9

 

O'Donnell 5-2CH

 

 

98.3%

 

 

 

5,600

 

 

 

521

 

 

 

287

 

 

 

58%

 

 

Oct. 9, 2015

 

$

4.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meramec Completions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deep River 30-1H

 

 

100.0%

 

 

 

5,000

 

 

 

1,094

 

 

 

727

 

 

 

66%

 

 

Nov. 8, 2015

 

$

6.5

 

_____________________________

(1)

Represents highest daily gross Boe rate.  

(2)

Represents gross cumulative production divided by actual producing days through February 29, 2016.

 

In the Mid-Continent, our net capital expenditures in the fourth quarter of 2015 totaled $8.4 million, excluding acquisitions and other capitalized costs, comprised of $8.1 million for drilling and completions and $257,000 for unproved acreage.  For the full-year 2015, total capital expenditures in the Mid-Continent, excluding acquisitions and other capitalized costs, totaled $99.8 million, comprised

 


of $83.7 million of drilling and completion costs and $16.1 million for unproved acreage. Our 2016 capital expenditure budget in the Mid-Continent, excluding other capitalized costs, is $37.0 million, of which $5.5 million is allocated to drilling and completion of a second operated Meramec well, $8.0 million is allocated for participation in non-operated STACK drilling, $3.5 million is allocated for recompletion projects on producing operated wells and $20.0 million is allocated to lease renewals and extensions in Oklahoma.

Appalachian Basin

The following table provides a summary of Gastar’s Appalachian Basin net production volumes and average commodity prices for the three months and year ended December 31, 2015 and 2014:

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

Marcellus Shale

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl)

 

 

52

 

 

 

38

 

 

 

243

 

 

 

182

 

Natural gas (MMcf)

 

 

2,026

 

 

 

1,663

 

 

 

8,241

 

 

 

8,050

 

NGLs (MBbl)

 

 

246

 

 

 

158

 

 

 

779

 

 

 

469

 

Total net production (MBoe)

 

 

636

 

 

 

474

 

 

 

2,395

 

 

 

1,993

 

Net Daily Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (MBbl/d)

 

 

0.6

 

 

 

0.4

 

 

 

0.7

 

 

 

0.5

 

Natural gas (MMcf/d)

 

 

22.0

 

 

 

18.1

 

 

 

22.6

 

 

 

22.1

 

NGLs (MBbl/d)

 

 

2.7

 

 

 

1.7

 

 

 

2.1

 

 

 

1.3

 

Total net daily production (MBoe/d)

 

 

6.9

 

 

 

5.1

 

 

 

6.6

 

 

 

5.5

 

Average sales price per unit(1)(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate (per Bbl)

 

$

15.11

 

 

$

34.25

 

 

$

16.78

 

 

$

50.96

 

Natural gas (per Mcf)

 

$

0.37

 

 

$

2.12

 

 

$

0.80

 

 

$

3.27

 

NGLs (per Bbl)

 

$

2.37

 

 

$

14.12

 

 

$

1.85

 

 

$

24.55

 

Average sales price per Boe(1)(2)

 

$

3.33

 

 

$

14.92

 

 

$

5.07

 

 

$

23.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utica Shale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (MMcf)

 

 

494

 

 

 

538

 

 

 

2,148

 

 

 

725

 

Total net production (MBoe)

 

 

82

 

 

 

90

 

 

 

358

 

 

 

121

 

Net Daily Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (MMcf/d)

 

 

5.4

 

 

 

5.9

 

 

 

5.9

 

 

 

2.0

 

Total net daily production (MBoe/d)

 

 

0.9

 

 

 

1.0

 

 

 

1.0

 

 

 

0.3

 

Average sales price per unit(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

0.54

 

 

$

1.77

 

 

$

0.75

 

 

$

1.68

 

Average sales price per Boe(1)

 

$

3.24

 

 

$

10.61

 

 

$

4.49

 

 

$

10.10

 

_____________________________

(1)

Excludes the impact of hedging activities.

(2)

The year ended December 31, 2014 excludes the benefit of a one-time revenue adjustment related to an arbitration settlement.  

 

 


As previously announced, the Company entered into an agreement to sell substantially all of its assets and proved reserves and a significant portion of its undeveloped acreage in the Appalachian Basin for $80.0 million, subject to certain adjustments and customary closing conditions, including obtaining certain required lessor consents to assign.  The transaction is expected to close on or before March 31, 2016, with an effective date of January 1, 2016.  Proceeds will be used to reduce borrowings under Gastar's revolving credit facility.

Net production from the Appalachian Basin area averaged 7,800 Boe/d in the fourth quarter of 2015, compared to 6,100 Boe/d for the fourth quarter of 2014 and 8,000 Boe/d in the third quarter of 2015. Appalachian Basin fourth quarter of 2015 equivalent production consisted of 7% oil and condensate, 34% NGLs and 59% natural gas. Year-over-year production volumes increased 30% due to 7 gross (3.5 net) Marcellus Shale wells and one gross (0.5 net) Utica Shale/Point Pleasant well being brought online in 2015. The sequential decrease was due to natural declines and as a consequence of no new completion activity in the region since May 2015.

Revolving Credit Facility

Effective March 9, 2016 Gastar entered into an amendment to its revolving credit facility.  Following is a summary of key amendment terms:

 

·

Borrowing base reduced to $180.0 million (the current amount outstanding under the facility);

 

·

Revolver debt balance to be reduced to $100.0 million at the earlier of the close of the Appalachian Basin asset sale or April 10, 2016;

 

·

Next borrowing base redetermination scheduled for August 2016;

 

·

For second quarter 2016 through first quarter 2017, (i) overall leverage ratio is eliminated (with maximum ratio of 4.0 to 1.0 applying thereafter), (ii) maximum senior secured leverage ratio increased to 2.5 to 1.0 (2.0 to 1.0 thereafter, using a maximum of $5.0 million cash on hand to reduce net debt) and (iii) minimum interest coverage ratio reduced to 1.1 to 1.0 (2.50 to 1.0 thereafter), each as determined using adjusted EBITDA for previous four quarters;

 

·

Interest rate increased to LIBOR plus 4% from LIBOR plus a maximum of 3%; and

 

·

Additional mortgage liens were granted on certain undeveloped acreage primarily located in Canadian County, Oklahoma and security interests and control agreements on certain cash accounts securing our revolving credit facility and our second lien 8.625% senior secured notes.

In addition, Gastar’s revolving credit facility was also amended to prohibit the payment of cash dividends on its preferred equity commencing April 2016.  Accordingly, Gastar expects to declare its usual cash dividend on its Series A and Series B preferred stock in March 2016, but expects to suspend any future cash payments on such shares pursuant to the recent amendment.  

 

 


Liquidity

Gastar exited 2015 with approximately $50.1 million in available cash and cash equivalents after fully drawing our $200 million revolving credit facility in December 2015.  Subsequent to year-end, Gastar repaid $20 million of the outstanding borrowings under the revolving credit facility, and currently has $180 million in borrowings outstanding under the revolving credit facility and cash and cash equivalents of approximately $28.8 million.  Gastar expects to further reduce its outstanding borrowings under its revolving credit facility with the proceeds from the sale of the Appalachian Basin assets (see Appalachian Basin section above) and other potential divestitures.  

Guidance for First Quarter 2016

We are providing first quarter 2016 guidance and we are reiterating our pro forma guidance for the first quarter of 2016 assuming that the closing of the sale of certain Appalachian Basin assets occurred January 1, 2016.  We are not issuing full year guidance due to the uncertainty of our 2016 capital program and our desire to continue to react to commodity prices and capital availability.

Production

 

First Quarter

2016

 

Pro Forma                     First Quarter

2016(2)

 

 

 

 

 

 

 

Net average daily (MBoe/d)(1)

 

13.0 – 14.1

68% - 75%

 

 

3.6% - 4.0%

$8.25 - $8.75

$0.06 - $0.10

$5.50 - $6.00

 

13.0 – 14.1

68% - 75%

 

 

3.6% - 4.0%

$8.25 - $8.75

$0.06 - $0.10

$5.50 - $6.00

 

6.4 – 6.9

 

13.0 – 14.1

68% - 75%

 

 

3.6% - 4.0%

$8.25 - $8.75

$0.06 - $0.10

$5.50 - $6.00

Liquids percentage

 

53% - 58%

 

68% - 75%

 

 

 

 

 

 

 

Cash Operating Expenses

 

 

 

 

 

Production taxes (% of production revenues)

 

4.8% - 5.2%

 

3.6% - 4.0%

 

Direct lease operating ($/Boe)

 

$4.70 - $5.10

 

$8.25 - $8.75

 

Transportation, treating & gathering ($/Boe)

 

$0.40 - $0.45

 

$0.06 - $0.10

 

Cash general & administrative ($/Boe)

 

$2.70 - $3.00

 

$5.50 - $6.00

 

________________

(1)Based on equivalent of 6 thousand cubic feet (Mcf) of natural gas to one barrel of oil, condensate or NGLs.

(2)Excludes Appalachian Basin.  The sale is projected to close on or before March 31, 2016, with an effective date of January 1, 2016, and any cash flow associated with the Appalachian Basin assets for the first quarter of 2016 will result in a reduction in the purchase price.

 

 

2015 Capital Expenditures

Net capital expenditures for 2015 totaled $125.9 million, comprised of $22.0 million for unproved acreage, $107.2 million for drilling and completion expenditures, $40.1 million related to the Oklahoma property acquisition and $3.9 million for other capitalized costs less $47.3 million related to property divestments.

 


Conference Call

Gastar has scheduled a conference call for 9:30 a.m. Eastern Time (8:30 a.m. Central Time) on Friday, March 11, 2016.  Investors may participate in the call either by phone or audio webcast.

By Phone:

Dial 1-412-902-0030 at least 10 minutes before the call. A telephone replay will be available through March 18 by dialing 1-201-612-7415 and using the conference ID: 13630790.

 

 

By Webcast:

Visit the Investor Relations page of Gastar's website at www.gastar.com under “Events & Presentations.” Please log on a few minutes in advance to register and download any necessary software. A replay will be available shortly after the call.

 

For more information, please contact Donna Washburn at Dennard-Lascar Associates at 713-529-6600 or e-mail dwashburn@DennardLascar.com.

About Gastar Exploration

Gastar Exploration Inc. is an independent energy company engaged in the exploration, development and production of oil, condensate, natural gas and natural gas liquids in the United States. Gastar’s principal business activities include the identification, acquisition, and subsequent exploration and development of oil and natural gas properties with an emphasis on unconventional reserves, such as shale resource plays. In Oklahoma, Gastar is developing the primarily oil-bearing reservoirs of the Hunton Limestone horizontal play and is testing other prospective formations on the same acreage, including the Meramec Shale and the Woodford Shale, which is referred to as the STACK Play and emerging prospective plays in the shallow Oswego formation and in the Osage formation, a deeper bench of the Mississippi Lime located below the Meramec Shale. In West Virginia, Gastar has developed liquids-rich natural gas in the Marcellus Shale and has drilled and completed two successful dry gas Utica Shale/Point Pleasant wells on its acreage.  Gastar has entered into a definitive PSA to sell substantially all of its assets and proved reserves and a significant portion of its undeveloped acreage in the Appalachian Basin.  For more information, visit Gastar's website at www.gastar.com.

 

 

 


Information on Reserves and PV-10 Value  

 

For the years ended December 31, 2015 and 2014, future cash inflows were computed using the 12-month un-weighted arithmetic average of the first-day-of-the-month prices for natural gas and oil (the “benchmark base prices”) adjusted by lease in accordance with sales contracts and for energy content, quality, transportation, compression and gathering fees and regional price differentials, relating to the Company’s proved reserves.  Benchmark base prices are held constant in accordance with SEC guidelines for the life of the wells but are adjusted by lease in accordance with sales contracts and for energy content, quality, transportation, compression, and gathering fees and regional price differentials. The average benchmark base prices used in our December 31, 2015 SEC compliant reserves report are significantly above current market commodity prices.  

PV-10 represents the present value, discounted at 10% per annum, of estimated future net revenue before income tax of our estimated proved reserves. PV-10 is a non-GAAP financial measure as defined by the SEC.  We believe that the presentation of PV-10 is relevant and useful to our investors because it presents the discounted future net cash flows attributable to our reserves prior to taking into account corporate future income taxes and our current tax structure.  We further believe investors and creditors use PV-10 as a basis for comparison of the relative size of our reserves as compared with other companies.

The financial measure most directly comparable to PV-10 is the standardized measure of future net cash flows (“Standardized Measure”).  The PV-10 was equal to our Standardized Measure as of December 31, 2015 due to the absence of projected income tax expense estimated in future net cash flows.  

The Company’s 2015 and 2014 year-end total proved reserves estimates were prepared by Wright & Company, Inc.  

Forward Looking Statements

 

In this press release, Gastar provides year-end 2015 proved reserves information and production for 2015 and capital expenditure information and production and cost guidance for its first quarter 2016. Gastar has prepared the summary preliminary data in this release based on the most current information available to management. Gastar’s normal closing and financial reporting processes with respect to the preliminary data herein have not been fully completed and, as a result, its actual results

 


could be different from this summary preliminary information presented herein, and any such differences could be material.

This news release also includes “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward looking statements give our current expectations, opinion, belief or forecasts of future events and performance.  A statement identified by the use of forward looking words including “may,” “expects,” “projects,” “anticipates,” “plans,” “believes,” “estimate,” “will,” “should,” and certain of the other foregoing statements may be deemed forward-looking statements.  Although Gastar believes that the expectations reflected in such forward-looking statements are reasonable, these statements involve risks and uncertainties that may cause actual future activities and results to be materially different from those suggested or described in this news release.  These include risks inherent in natural gas and oil drilling and production activities, including risks with respect to continued low or further declining prices for natural gas and oil  that could result in further downward revisions to the value of proved reserves or otherwise cause Gastar to further delay or suspend planned drilling and completion operations or reduce production levels which would adversely impact cash flow; risks relating to the availability of capital to fund drilling operations that can be adversely affected by adverse drilling results, production declines and continued low or further declining prices for natural gas and oil; risks regarding closing the sale of Gastar’s Appalachian Basin assets; risks regarding Gastar’s ability to meet financial covenants under its indenture or credit agreements or the ability to obtain amendments or waivers to effect such compliance; risks of fire, explosion, blowouts, pipe failure, casing collapse, unusual or unexpected formation pressures, environmental hazards, and other operating and production risks, which may temporarily or permanently reduce production or cause initial production or test results to not be indicative of future well performance or delay the timing of sales or completion of drilling operations; delays in receipt of drilling permits; risks relating to unexpected adverse developments in the status of properties; borrowing base redeterminations by our banks; risks relating to the absence or delay in receipt of government approvals or third-party consents; risks relating to our ability to integrate acquired assets with ours and to realize the anticipated benefits from such acquisitions; and other risks described in Gastar’s Annual Report on Form 10-K and other filings with the SEC, available at the SEC’s website at www.sec.gov.  Our actual sales production rates can vary considerably from tested initial production rates depending upon completion and production techniques and our primary areas of operations are subject to natural steep decline rates. By issuing forward looking statements based on current expectations, opinions,

 


views or beliefs, Gastar has no obligation and, except as required by law, is not undertaking any obligation, to update or revise these statements or provide any other information relating to such statements.

Targeted expectations and guidance for the first quarter 2016 are based upon the current first quarter 2016 planned capital expenditures budget, which may be subject to revision and reevaluation dependent upon future developments, including drilling results, availability of crews, supplies and production capacity, weather delays, and significant changes in commodities prices or drilling costs.

Unless otherwise stated herein, equivalent volumes of production and reserves are based upon an energy equivalent ratio of six Mcf of natural gas to each barrel of liquids (oil, condensate and NGLs), which ratio is not reflective of relative value.  Our NGLs are sold as part of our wet gas subject to an incremental NGLs pricing formula based upon a percentage of NGLs extracted from our wet gas production.  Our reported production volumes reflect incremental post-processing NGLs volumes and residual gas volumes with which we are credited under our sales contracts.

 

- Financial Tables Follow –

 


 

GASTAR EXPLORATION INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(in thousands, except share and per share data)

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate

 

$

12,896

 

 

$

20,907

 

 

$

58,668

 

 

$

82,820

 

Natural gas

 

 

2,792

 

 

 

7,518

 

 

 

16,901

 

 

 

47,647

 

NGLs

 

 

2,065

 

 

 

4,693

 

 

 

7,136

 

 

 

21,382

 

Total oil and condensate, natural gas and NGLs

   revenues

 

 

17,753

 

 

 

33,118

 

 

 

82,705

 

 

 

151,849

 

Gain on commodity derivatives contracts

 

 

4,855

 

 

 

28,330

 

 

 

24,589

 

 

 

19,569

 

Total revenues

 

 

22,608

 

 

 

61,448

 

 

 

107,294

 

 

 

171,418

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production taxes

 

 

560

 

 

 

1,244

 

 

 

2,877

 

 

 

6,733

 

Lease operating expenses

 

 

5,253

 

 

 

6,266

 

 

 

23,728

 

 

 

19,323

 

Transportation, treating and gathering

 

 

533

 

 

 

511

 

 

 

2,187

 

 

 

3,679

 

Depreciation, depletion and amortization

 

 

16,942

 

 

 

12,407

 

 

 

62,887

 

 

 

46,180

 

Impairment of natural gas and oil properties

 

 

144,760

 

 

 

 

 

 

426,878

 

 

 

 

Accretion of asset retirement obligation

 

 

115

 

 

 

130

 

 

 

502

 

 

 

506

 

General and administrative expense

 

 

3,717

 

 

 

3,827

 

 

 

17,069

 

 

 

16,485

 

Total expenses

 

 

171,880

 

 

 

24,385

 

 

 

536,128

 

 

 

92,906

 

INCOME (LOSS) FROM OPERATIONS

 

 

(149,272

)

 

 

37,063

 

 

 

(428,834

)

 

 

78,512

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(8,256

)

 

 

(6,777

)

 

 

(30,686

)

 

 

(27,571

)

Investment and other income

 

 

3

 

 

 

4

 

 

 

13

 

 

 

19

 

Foreign transaction loss

 

 

 

 

 

 

 

 

 

 

 

(7

)

INCOME (LOSS) BEFORE PROVISION FOR

   INCOME TAXES

 

 

(157,525

)

 

 

30,290

 

 

 

(459,507

)

 

 

50,953

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

 

(157,525

)

 

 

30,290

 

 

 

(459,507

)

 

 

50,953

 

Dividends on preferred stock

 

 

(3,618

)

 

 

(3,619

)

 

 

(14,473

)

 

 

(14,424

)

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON

   STOCKHOLDERS

 

$

(161,143

)

 

$

26,671

 

 

$

(473,980

)

 

$

36,529

 

NET INCOME (LOSS) PER SHARE OF COMMON

   STOCK ATTRIBUTABLE TO COMMON STOCKHOLDERS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.07

)

 

$

0.35

 

 

$

(6.11

)

 

$

0.58

 

Diluted

 

$

(2.07

)

 

$

0.34

 

 

$

(6.11

)

 

$

0.55

 

WEIGHTED AVERAGE SHARES OF COMMON

   STOCK OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

77,685,049

 

 

 

75,994,979

 

 

 

77,511,677

 

 

 

63,270,733

 

Diluted

 

 

77,685,049

 

 

 

78,577,762

 

 

 

77,511,677

 

 

 

66,492,589

 

 


GASTAR EXPLORATION INC.

CONSOLIDATED BALANCE SHEETS

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

 

(in thousands, except share data)

 

ASSETS

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

50,074

 

 

$

11,008

 

Accounts receivable, net of allowance for doubtful accounts of $0,

   respectively

 

 

14,302

 

 

 

30,841

 

Commodity derivative contracts

 

 

15,534

 

 

 

19,687

 

Prepaid expenses

 

 

5,056

 

 

 

2,083

 

Total current assets

 

 

84,966

 

 

 

63,619

 

PROPERTY, PLANT AND EQUIPMENT:

 

 

 

 

 

 

 

 

Oil and natural gas properties, full cost method of accounting:

 

 

 

 

 

 

 

 

Unproved properties, excluded from amortization

 

 

92,609

 

 

 

128,274

 

Proved properties

 

 

1,286,373

 

 

 

1,124,367

 

Total natural gas and oil properties

 

 

1,378,982

 

 

 

1,252,641

 

Furniture and equipment

 

 

3,068

 

 

 

3,010

 

Total property, plant and equipment

 

 

1,382,050

 

 

 

1,255,651

 

Accumulated depreciation, depletion and amortization

 

 

(1,053,116

)

 

 

(563,351

)

Total property, plant and equipment, net

 

 

328,934

 

 

 

692,300

 

OTHER ASSETS:

 

 

 

 

 

 

 

 

Commodity derivative contracts

 

 

9,335

 

 

 

7,815

 

Deferred charges, net

 

 

2,358

 

 

 

2,586

 

Advances to operators and other assets

 

 

331

 

 

 

9,474

 

Other

 

 

4,944

 

 

 

 

Total other assets

 

 

16,968

 

 

 

19,875

 

TOTAL ASSETS

 

$

430,868

 

 

$

775,794

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts payable

 

$

2,029

 

 

$

28,843

 

Revenue payable

 

 

5,985

 

 

 

9,122

 

Accrued interest

 

 

3,730

 

 

 

3,528

 

Accrued drilling and operating costs

 

 

2,010

 

 

 

5,977

 

Advances from non-operators

 

 

167

 

 

 

1,820

 

Commodity derivative premium payable

 

 

3,194

 

 

 

2,481

 

Asset retirement obligation

 

 

89

 

 

 

82

 

Other accrued liabilities

 

 

6,764

 

 

 

3,175

 

Total current liabilities

 

 

23,968

 

 

 

55,028

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

 

Long-term debt

 

 

517,849

 

 

 

360,303

 

Commodity derivative contracts

 

 

451

 

 

 

 

Commodity derivative premium payable

 

 

2,788

 

 

 

4,702

 

Asset retirement obligation

 

 

5,997

 

 

 

5,475

 

Total long-term liabilities

 

 

527,085

 

 

 

370,480

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

Preferred stock, 40,000,000 shares authorized

 

 

 

 

 

 

 

 

Series A Preferred stock, par value $0.01 per share; 10,000,000

   shares designated; 4,045,000 shares issued and outstanding

   at December 31, 2015 and 2014, respectively, with liquidation

   preference of $25.00 per share

 

 

41

 

 

 

41

 

Series B Preferred stock, par value $0.01 per share; 10,000,000

   shares designated; 2,140,000 shares issued and outstanding

   at December 31, 2015 and 2014, respectively, with liquidation

   preference of $25.00 per share

 

 

21

 

 

 

21

 

 


Common stock, par value $0.001 per share; 275,000,000 shares

   authorized; 80,024,218 and 78,632,810 shares issued and

   outstanding at December 31, 2015 and 2014, respectively

 

 

80

 

 

 

78

 

Additional paid-in capital

 

 

571,947

 

 

 

568,440

 

Accumulated deficit

 

 

(692,274

)

 

 

(218,294

)

Total stockholders' equity

 

 

(120,185

)

 

 

350,286

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

430,868

 

 

$

775,794

 

 

 


GASTAR EXPLORATION INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

For the years ended December 31,

 

 

 

2015

 

 

2014

 

 

 

(in thousands)

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(459,507

)

 

$

50,953

 

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

   operating activities:

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

62,887

 

 

 

46,180

 

Impairment of natural gas and oil properties

 

 

426,878

 

 

 

 

Stock-based compensation

 

 

4,981

 

 

 

4,890

 

Mark to market of commodity derivatives contracts:

 

 

 

 

 

 

 

 

Total (gain) loss on commodity derivatives contracts

 

 

(24,589

)

 

 

(19,569

)

Cash settlements of matured commodity derivative

   contracts, net

 

 

24,910

 

 

 

(4,901

)

Cash premiums paid for commodity derivatives contracts

 

 

(45

)

 

 

(185

)

Amortization of deferred financing costs

 

 

3,584

 

 

 

3,067

 

Accretion of asset retirement obligation

 

 

502

 

 

 

506

 

Settlement of asset retirement obligation

 

 

(83

)

 

 

(588

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

19,333

 

 

 

(12,524

)

Prepaid expenses

 

 

(2,973

)

 

 

(938

)

Accounts payable and accrued liabilities

 

 

(4,606

)

 

 

(2,566

)

Net cash provided by operating activities

 

 

51,272

 

 

 

64,325

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Development and purchase of oil and natural gas properties

 

 

(148,182

)

 

 

(155,631

)

Advances to operators

 

 

(2,302

)

 

 

(61,067

)

Acquisition of oil and natural gas properties - refund (expenditure)

 

 

(45,575

)

 

 

4,209

 

Proceeds from sale of oil and natural gas properties

 

 

47,314

 

 

 

5,530

 

Use of proceeds from non-operators

 

 

(1,653

)

 

 

(7,439

)

Purchase of furniture and equipment

 

 

(58

)

 

 

(319

)

Net cash used in investing activities

 

 

(150,456

)

 

 

(214,717

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from issuance of common shares, net of issuance costs

 

 

 

 

 

101,319

 

Proceeds from revolving credit facility

 

 

196,000

 

 

 

103,000

 

Repayment of revolving credit facility

 

 

(41,000

)

 

 

(58,000

)

Proceeds from issuance of preferred stock, net of issuance costs

 

 

 

 

 

2,064

 

Dividends on preferred stock

 

 

(14,473

)

 

 

(14,424

)

Deferred financing charges

 

 

(805

)

 

 

(405

)

Tax withholding related to restricted stock and PBU vestings

 

 

(1,472

)

 

 

(4,562

)

Other

 

 

 

 

 

15

 

Net cash provided by financing activities

 

 

138,250

 

 

 

129,007

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

39,066

 

 

 

(21,385

)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

 

11,008

 

 

 

32,393

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

50,074

 

 

$

11,008

 

 


NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION

 

We use both GAAP and certain non-GAAP financial measures to assess performance.  Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.  Our management believes that these non-GAAP measures provide useful supplemental information to investors in order that they may evaluate our financial performance using the same measures as management.  These non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.  In evaluating these measures, investors should consider that the methodology applied in calculating such measures may differ among companies and analysts.  A reconciliation is provided below outlining the differences between these non-GAAP measures and their most directly comparable financial measure calculated in accordance with GAAP.

 

Reconciliation of Net (Loss) Income to Net Income (Loss) Excluding Special Items:

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(in thousands, except share and per share data)

 

NET (LOSS) INCOME ATTRIBUTABLE TO COMMON

   STOCKHOLDERS(1)

 

$

(161,143

)

 

$

26,671

 

 

$

(473,980

)

 

$

36,529

 

SPECIAL ITEMS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gains) losses related to the change in mark to

   market value for outstanding commodity

   derivatives contracts

 

 

2,876

 

 

 

(24,852

)

 

 

1,890

 

 

 

(23,902

)

Impairment of oil and natural gas properties

 

 

144,760

 

 

 

 

 

 

426,878

 

 

 

 

Non-recurring general and administrative costs

   related to acquisition of assets

 

 

590

 

 

 

 

 

 

1,071

 

 

 

30

 

Non-recurring general and administrative costs

   related to employee severance

 

 

310

 

 

 

 

 

 

310

 

 

 

 

Non-recurring general and administrative costs

   related to Parent migration

 

 

 

 

 

 

 

 

 

 

 

233

 

Foreign transaction loss

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET (LOSS) INCOME ATTRIBUTABLE

   TO COMMON STOCKHOLDERS

 

$

(12,607

)

 

$

1,819

 

 

$

(43,831

)

 

$

12,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET (LOSS) INCOME PER SHARE OF

   COMMON STOCK ATTRIBUTABLE TO COMMON

   STOCKHOLDERS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.16

)

 

$

0.02

 

 

$

(0.57

)

 

$

0.20

 

Diluted

 

$

(0.16

)

 

$

0.02

 

 

$

(0.57

)

 

$

0.19

 

WEIGHTED AVERAGE SHARES OF COMMON

   STOCK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

77,685,049

 

 

 

75,994,979

 

 

 

77,511,677

 

 

 

63,270,733

 

Diluted

 

 

77,685,049

 

 

 

78,577,762

 

 

 

77,511,677

 

 

 

66,492,589

 

______________________________

(1)

The year ended December 31, 2014 includes the benefit of an $8.6 million one-time adjustment related to an arbitration settlement.  

 


Reconciliation of Cash Flows before Working Capital Changes and as Adjusted for Special Items:

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(in thousands, except share and per share data)

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income(1)

 

$

(157,525

)

 

$

30,290

 

 

$

(459,507

)

 

$

50,953

 

Adjustments to reconcile net (loss) income to net

   cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

16,942

 

 

 

12,407

 

 

 

62,887

 

 

 

46,180

 

Impairment of oil and natural gas properties

 

 

144,760

 

 

 

 

 

 

426,878

 

 

 

 

Stock-based compensation

 

 

1,054

 

 

 

1,186

 

 

 

4,981

 

 

 

4,890

 

Mark to market of commodity derivatives

   contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loss (gain) on commodity derivatives

   contracts

 

 

(4,855

)

 

 

(28,330

)

 

 

(24,589

)

 

 

(19,569

)

Cash settlements of matured commodity

   derivatives contracts, net

 

 

6,997

 

 

 

2,804

 

 

 

24,910

 

 

 

(4,901

)

Cash premiums paid for commodity

   derivatives contracts

 

 

 

 

 

 

 

 

(45

)

 

 

(185

)

Amortization of deferred financing costs

 

 

932

 

 

 

797

 

 

 

3,584

 

 

 

3,067

 

Accretion of asset retirement obligation

 

 

115

 

 

 

130

 

 

 

502

 

 

 

506

 

Settlement of asset retirement obligation

 

 

(3

)

 

 

(8

)

 

 

(83

)

 

 

(588

)

Cash flows from operations before working capital

   changes

 

 

8,417

 

 

 

19,276

 

 

 

39,518

 

 

 

80,353

 

Foreign transaction loss

 

 

 

 

 

 

 

 

 

 

 

7

 

Dividends on preferred stock

 

 

(3,618

)

 

 

(3,619

)

 

 

(14,473

)

 

 

(14,424

)

Non-recurring general and administrative costs

   related to acquisition of assets

 

 

590

 

 

 

 

 

 

1,071

 

 

 

30

 

Non-recurring general and administrative costs

   related to employee severance

 

 

310

 

 

 

 

 

 

310

 

 

 

 

Non-recurring general and administrative costs

   related to Parent migration

 

 

 

 

 

 

 

 

 

 

 

233

 

Adjusted cash flows from operations

 

$

5,699

 

 

$

15,657

 

 

$

26,426

 

 

$

66,199

 

______________________________

(1)

The year ended December 31, 2014 includes the benefit of an $8.6 million one-time adjustment related to an arbitration settlement.  

 

 


Reconciliation of Net (Loss) Income to Adjusted Earnings Before Interest, Income Taxes, Depreciation, Depletion and Amortization ("Adjusted EBITDA"):

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(in thousands, except share and per share data)

 

NET (LOSS) INCOME ATTRIBUTABLE TO

   COMMON STOCKHOLDERS(1)

 

$

(161,143

)

 

$

26,671

 

 

$

(473,980

)

 

$

36,529

 

Interest expense

 

 

8,256

 

 

 

6,777

 

 

 

30,686

 

 

 

27,571

 

Depreciation, depletion and amortization

 

 

16,942

 

 

 

12,407

 

 

 

62,887

 

 

 

46,180

 

Impairment of oil and natural gas properties

 

 

144,760

 

 

 

 

 

 

426,878

 

 

 

 

EBITDA

 

 

8,815

 

 

 

45,855

 

 

 

46,471

 

 

 

110,280

 

Dividend expense

 

 

3,618

 

 

 

3,619

 

 

 

14,473

 

 

 

14,424

 

Accretion of asset retirement obligation

 

 

115

 

 

 

130

 

 

 

502

 

 

 

506

 

(Gains) losses related to the change in mark to

   market value for outstanding commodity

   derivatives contracts

 

 

2,876

 

 

 

(24,852

)

 

 

1,890

 

 

 

(23,902

)

Non-cash stock compensation expense

 

 

1,054

 

 

 

1,186

 

 

 

4,981

 

 

 

4,890

 

Foreign transaction loss

 

 

 

 

 

 

 

 

 

 

 

7

 

Investment income and other

 

 

(3

)

 

 

(4

)

 

 

(13

)

 

 

(19

)

Non-recurring general and administrative costs

   related to acquisition of assets

 

 

590

 

 

 

 

 

 

1,071

 

 

 

30

 

Non-recurring general and administrative costs

   related to employee severance

 

 

310

 

 

 

 

 

 

310

 

 

 

 

Non-recurring general and administrative costs

   related to Parent migration

 

 

 

 

 

 

 

 

 

 

 

233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

17,375

 

 

$

25,934

 

 

$

69,685

 

 

$

106,449

 

______________________________

(1)

The year ended December 31, 2014 includes the benefit of an $8.6 million one-time adjustment related to an arbitration settlement.  

 

 

 

# # #