Attached files

file filename
EX-99.2 - EX-99.2 - REX ENERGY CORPd358641dex992.htm
8-K - 8-K - REX ENERGY CORPd358641d8k.htm

Exhibit 99.1

 

LOGO

Rex Energy Reports Fourth Quarter and Full Year 2016 Operational and Financial Results

 

    Improved well design in Warrior North results in increased EURs and rate of returns

 

    In Warrior North, placed four-well Vaughn pad into sales; 5-day average sales rate per well of 1.5 Mboe/d and 65% liquids

 

    Liquids production accounted for 44% of total commodity revenues for the fourth quarter of 2016

 

    Realized C3+ NGL pricing for fourth quarter of 2016 was 56% of WTI before hedging

 

    Increased 2017 realized C3+ NGL pricing, before hedging, to 50% - 55% of WTI oil prices

 

    Production from continuing operations for the fourth quarter of 2016 was 194.9 MMcfe/d, a 12% year-over-year increase, including 38% from liquids

 

    2016 net operational capital expenditures of $29.5 million came in below previous expectations of $35.5 million

STATE COLLEGE, PA., March 7, 2017 (GLOBE NEWSWIRE) – Rex Energy Corporation (Nasdaq: REXX) today announced its fourth quarter and full-year 2016 operational and financial results.

Operational Update

Warrior North Area

In the Warrior North Area, the company drilled seven gross (2.5 net) wells in 2016, with ten gross (4.1 net) wells fracture stimulated and 13 gross (5.1 net) wells placed into sales. The company had no wells drilled and awaiting completion as of December 31, 2016.

The company recently placed the four-well Vaughn pad into sales. The Vaughn wells were drilled to an average lateral length of approximately 7,200 feet and completed in an average of 37 stages with average sand concentrations of 2,600 pounds per foot. The wells produced at an average 24-hour sales rate per well, assuming full ethane recovery, of 1.5 Mboe/d, consisting of 3.1 MMcf/d of natural gas, 639 bbls/d of NGLs and 315 bbls/d of condensate. The wells went on to produce an average 5-day sales rate per well, assuming full ethane recovery, of 1.3 Mboe/d, consisting of 2.8 MMcf/d of natural gas, 579 bbls/d of NGLs and 289 bbls/d of condensate. The four Vaughn wells were drilled on the eastern portion of the Warrior North Area, where condensate yields have historically been lower than seen in other areas of the field.

Warrior North - Well Level Economics / Type Curve Update

The company has updated its well-level economics for the Warrior North Area. In the Warrior North Area, the company has adjusted its well-level economics to reflect its increased average lateral length, strong well performance, reduced cycle times and adjustments in expected realized prices. In summary, the rate of return assuming a $3.00 Henry Hub natural gas index price and $55.00 WTI oil index price has increased from 28% to 47% in the Warrior North Area. In addition, several of the company’s most recent Warrior North wells are performing above the company’s year-end 2016 type curve for the Warrior North Area. The updated results, as well as a comparison to previous results, are included on slide 23 of the company’s updated March corporate presentation.


Legacy Butler Operated Area

In the Legacy Butler Operated Area, the company drilled two gross (1.4 net) wells in 2016, with two gross (1.4 net) wells fracture stimulated and two gross (1.4 net) wells placed into sales. The company had no wells drilled and awaiting completion as of December 31, 2016.

In 2017, the company plans to drill the four-well Wilson pad in the Legacy Butler Operated Area, with an estimated average lateral length of 9,200 feet. The four-well Wilson pad is adjacent to the two-well Geyer pad, which was drilled to an average lateral length of 4,200 feet and placed into sales in August 2016. The two-well Geyer pad had an average 5-day sales rate per well of approximately 7.1 MMcfe/d. The four wells on the Wilson pad are expected to be placed into sales in the third quarter of 2017.

Moraine East Area

In the Moraine East Area, the company drilled 11.0 gross (4.5 net) wells in 2016, with six gross (2.7 net) wells fracture stimulated and 18 gross (8.7 net) wells placed into sales. The company had nine gross (3.8 net) wells drilled and awaiting completion as of December 31, 2016.

The company recently finished completing the four-well Baird pad, which was drilled to an average lateral length of approximately 7,140 feet. The pad is expected to be placed into sales at the end of the first quarter of 2017. The company has also finished drilling the six-well Shields pad, which was drilled to an average lateral length of approximately 7,750 feet. The Shields pad is expected to be placed into sales in the third quarter of 2017. The company is currently drilling the third of four wells on the Mackrell pad, which is expected to be drilled to an average lateral length of approximately 7,630 feet. The Mackrell pad is expected to be placed into sales in second half of 2017.

The six-well Shields pad and the four-well Mackrell pad will be the first wells drilled on the eastern portion of the Moraine East Area. This area is characterized by a thicker Upper Marcellus formation and the brittle nature of the formation allows for more effective completions. In addition, the Shields pad and the Mackrell pad are on trend with the the two-well Lynn pad, which was drilled in the Legacy Butler perated Area. The two wells were drilled to an average lateral length of approximately 2,725 feet and had average 5-day sales rates per well of 6.9 MMcfe/d.

2017 C3+ Natural Gas Liquids Pricing Improvement

During the fourth quarter of 2016, realized C3+ NGL prices, before the effects of hedging, averaged approximately 56% of WTI oil prices. The improvement in pricing was driven largely by the recent improvement in Mont Belvieu prices as well as improved differentials for NGLs in the northeast. Due to these improvements, the company now expects full-year 2017 realized C3+ NGL prices to average approximately 50% - 55% of WTI, an improvement over the previous guidance of 43% - 48%.

Fourth Quarter Financial Results

Unless otherwise noted, results of continuing operations are presented excluding the results of the company’s Illinois Basin assets, which have been classified as discontinued operations, for all periods presented. Fourth quarter and full-year 2016 production includes approximately 9.0 MMcfe/d related to the company’s recently divested Warrior South assets.


Operating revenue from continuing operations for the three months ended December 31, 2016 was $48.0 million, which represents an increase of 75% as compared to the same period in 2015. Commodity revenues, including settlements from derivatives, were $48.2 million, an increase of 12% as compared to the same period in 2015. Commodity revenues from natural gas liquids (NGLs) and condensate, including settlements from derivatives, represented 44% of total commodity revenues for the three months ended December 31, 2016.

Lease operating expense (LOE) from continuing operations was $28.7 million, or $1.60 per Mcfe for the quarter, a 15% increase as compared to the fourth quarter of 2015. The increase on a per unit basis is related to the commencement of the company’s Gulf Coast transportation during the fourth quarter of 2016 which was partially offset by decreased natural gas basis differentials. General and administrative expenses from continuing operations were $5.4 million for the fourth quarter of 2016, a 25% decrease on a per unit basis as compared to the same period in 2015. Cash general and administrative expenses from continuing operations, a non-GAAP measure, were $4.3 million for the fourth quarter of 2016, a 25% decrease on a per unit basis as compared to the same period in 2015.

Full-Year 2016 Financial Results

Operating revenue from continuing operations for full-year 2016 were $139.0 million, which remained flat as compared to 2015 operating revenue. Commodity revenue, including settlements from derivatives, were $171.9 million, a decrease of 11% from full-year 2015. Commodity revenue from natural gas liquids (NGLs) and condensate, including settlements from derivatives, represented 42% of total commodity revenues for full-year 2016.

LOE from continuing operations was $104.7 million, or $1.46 per Mcfe for 2016, a 4% year-over-year increase on a per unit basis as compared to full-year 2015. The increase is due to the commencement of the company’s Gulf Coast transportation during the fourth quarter of 2016. The increase in per unit LOE was partially offset by the decrease in natural gas basis differentials related to the Gulf Coast transport. General and administrative expenses from continuing operations were $20.6 million for full-year 2016, a 28% decrease on per unit basis as compared to full-year 2015. Cash general and administrative expenses from continuing operations, a non-GAAP measure, were $17.5 million for full-year 2016, a 19% decrease on per unit basis as compared to full-year 2015.

Reconciliations of G&A to cash G&A for the three months and twelve months ended December 31, 2016, as well as a discussion of the uses of this measure, are presented in the appendix of this release.

Production Results and Price Realizations

Fourth quarter 2016 production volumes from continuing operations were 194.9 MMcfe/d, an increase of 12% over the fourth quarter of 2015, consisting of 120.9 MMcf/d of natural gas, 5.4 MBbls/d of C3+ NGLs, 5.8 Mbbls/d of ethane and 1.1 Mbbls/d of condensate. NGLs (including ethane) and condensate accounted for 38% of net production for the fourth quarter of 2016. For full-year 2016, production volumes increased by 6% over 2015 to 195.3 MMcfe/d, consisting of 122.1 MMcf/d of natural gas, 5.5 MBbls/d of C3+ NGLs, 5.8 Mbbls/d of ethane and 1.0 Mbbls/d of condensate. NGLs (including ethane) and condensate accounted for 37% of net production during 2016.


Including the effects of cash-settled derivatives, realized prices for the three months ended December 31, 2016 were $2.42 per Mcf for natural gas, $25.39 per barrel for NGLs (C3+), $8.88 per barrel for ethane and $37.73 per barrel for condensate. Before the effects of hedging, realized prices for the three months ended December 31, 2016 were $2.23 per Mcf for natural gas, $27.64 per barrel for NGLs (C3+), $9.36 per barrel for ethane and $43.13 per barrel for condensate.

Including the effects of cash-settled derivatives, realized prices for the twelve months ended December 31, 2016 were $2.23 per Mcf for natural gas, $20.43 per barrel for NGLs (C3+), $7.80 per barrel for ethane and $41.64 per barrel for condensate. Before the effects of hedging, realized prices for the twelve months ended December 31, 2016 were $1.64 per Mcf for natural gas, $17.97 per barrel for NGLs (C3+), $7.81 per barrel for ethane and $37.08 per barrel for condensate.

Full-Year 2016 Capital Investments

For the full-year 2016, net operational capital investments were approximately $29.5 million. These capital investments funded the drilling of 20.0 gross (8.4 net) wells, fracture stimulation of 18.0 gross (8.2 net) wells, placing 34.0 gross (16.2 net) wells into sales and other projects related to drilling and completing wells in the Appalachian Basin.

Liquidity Update

During the first quarter of 2017, Rex Energy completed the sale of its Warrior South asset for approximately $30 million; in conjunction with the completion of the sale, the company received approval from its bank lenders to maintain the existing $190 million borrowing base. With the additional liquidity from the sale of the Warrior South asset, the company was able to add additional wells to the Shields pad and the Wilson pads. The Shields pad and the Wilson pad are targeting the highest quality areas of the Moraine East Area and the Legacy Butler Operated Area. The additional wells per pad will add to greater efficiencies to the overall well pad costs.

First Quarter and Full-Year 2017 Guidance

The following table outlines Rex Energy’s guidance for the first quarter of 2017 and full-year 2017. First quarter 2017 production, adjusting for the Warrior South asset sale, would have been approximately 182.0 – 184.0 MMcfe/d. However, the company experienced delays in the completion of the four-well Vaughn pad and the four-well Baird pad during the first quarter of 2017, which resulted in a reduction of 5% to the company’s expected first quarter 2017 production. Given that the majority of the wells in the 2017 development plan will be placed into sales in the second half of the year, the company continues to expect full-year 2017 average daily production to be in the range of 194.0 – 204.0 MMcfe/d.

 

     1Q2017    Full-Year 2017

Production

   173.0 – 175.0 MMcfe/d    194.0 – 204.0 MMcfe/d

LOE ($/Mcfe)

   —      $1.70 - $1.80

Cash G&A ($/Mcfe)

   —      $0.20 - $0.25

Net Operational Capital Expenditures(1)

   —      $70.0 - $80.0 million

 

(1) Land acquisition expense and capitalized interest are not included in the net operational capital expenditures budget estimate


Conference Call Information

Management will host a live conference call and webcast on Wednesday, March 8, 2017 at 10:00 a.m. Eastern to review fourth quarter and full year 2016 financial results and operational highlights. The telephone number to access the conference call is (866) 437-1772.

About Rex Energy Corporation

Headquartered in State College, Pennsylvania, Rex Energy is an independent oil and gas exploration and production company with its core operations in the Appalachian Basin. The company’s strategy is to pursue its higher potential exploration drilling prospects while acquiring oil and natural gas properties complementary to its portfolio.

Forward-Looking Statements

Except for historical information, statements made in this release, including those relating to the timing and nature of development plans; drilling and completion schedules; anticipated fracture stimulation activities; expected dates for placement of wells into sales; anticipated hedging strategies and potential results thereof; and our financial guidance for full year 2017, are 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 may contain words such as “expected”, “expects”, “scheduled”, “planned”, “plans”, “anticipates” or similar words, and are based on management’s experience and perception of historical trends, current conditions, and anticipated future developments, as well as other factors believed to be appropriate. We believe these statements and the assumptions and estimates contained in this release are reasonable based on information that is currently available to us. However, management’s assumptions and the company’s future performance are subject to a wide range of business risks and uncertainties, both known and unknown, and we cannot assure that the company can or will meet the goals, expectations, and projections included in this release. Any number of factors could cause our actual results to be materially different from those expressed or implied in our forward looking statements, including (without limitation):

 

    economic conditions in the United States and globally;

 

    domestic and global supply and demand for oil, NGLs and natural gas;

 

    realized prices for oil, natural gas and NGLs and volatility of those prices;

 

    the adequacy and availability of capital resources, credit and liquidity, including, but not limited to, access to additional borrowing capacity and our inability to generate sufficient cash flow from operations to fund our capital expenditures and meeting working capital needs;

 

    our ability to comply with restrictions imposed by our senior credit facility and other existing and future financing arrangements;

 

    our ability to service our outstanding indebtedness

 

    impairments of our natural gas and oil asset values due to declines in commodity prices;

 

    conditions in the domestic and global capital and credit markets and their effect on us;

 

    new or changing government regulations, including those relating to environmental matters, permitting or other aspects of our operations;

 

    the willingness and ability of the Organization of Petroleum Exporting Countries (“OPEC”) to set and maintain oil price and production controls;

 

    the geologic quality of our properties with regard to, among other things, the existence of hydrocarbons in economic quantities;

 

    uncertainties inherent in the estimates of our oil, NGL and natural gas reserves;

 

    our ability to increase oil, NGL and natural gas production and income through exploration and development;


    drilling and operating risks;

 

    counterparty credit risks;

 

    the success of our drilling techniques in both conventional and unconventional reservoirs;

 

    the success of the secondary and tertiary recovery methods we utilize or plan to employ in the future;

 

    the number of potential well locations to be drilled, the cost to drill, and the time frame within which they will be drilled;

 

    the ability of contractors to timely and adequately perform their drilling, construction, well stimulation, completion and production services;

 

    the availability of equipment, such as drilling rigs, and infrastructure, such as transportation, pipelines, processing and midstream services;

 

    the effects of adverse weather or other natural disasters on our operations;

 

    competition in the oil and gas industry in general, and specifically in our areas of operations;

 

    changes in our drilling plans and related budgets;

 

    the success of prospect development and property acquisitions;

 

    the success of our business and financial strategies, and hedging strategies;

 

    uncertainties related to the legal and regulatory environment for our industry and our own legal proceedings and their outcome;

 

    our ability to cure the deficiencies with respect to the continued listing standards of The NASDAQ Capital Market or any other exchange on which our securities trade; and

 

    other factors discussed under “Item 1A. Risk Factors” in our Annual Report on Form 10-K and any updates to those Risk Factors.

We undertake no obligation to publicly update or revise any forward-looking statements. Further information on the company’s risks and uncertainties is available in our filings with the Securities and Exchange Commission and we strongly encourage investors to review those filings.

*         *         *         *         *

For more information contact:

Investor Relations

(814) 278-7130

InvestorRelations@rexenergycorp.com


REX ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

($ in Thousands, Except Share and Per Share Data)

 

     December 31, 2016
(Unaudited)
    December 31, 2015  

ASSETS

    

Current Assets

    

Cash and Cash Equivalents

   $ 3,697     $ 1,091  

Accounts Receivable

     25,448       17,274  

Taxes Receivable

     211       18  

Short-Term Derivative Instruments

     1,873       34,260  

Inventory, Prepaid Expenses and Other

     2,546       3,059  

Assets Held for Sale

     —         53,151  
  

 

 

   

 

 

 

Total Current Assets

     33,775       108,853  

Property and Equipment (Successful Efforts Method)

    

Evaluated Oil and Gas Properties

     1,053,461       943,092  

Unevaluated Oil and Gas Properties

     215,794       262,992  

Other Property and Equipment

     21,401       20,363  

Wells and Facilities in Progress

     21,964       141,100  

Pipelines

     18,029       14,024  
  

 

 

   

 

 

 

Total Property and Equipment

     1,330,649       1,381,571  

Less: Accumulated Depreciation , Depletion and Amortization

     (475,205     (430,528
  

 

 

   

 

 

 

Net Property and Equipment

     855,444       951,043  

Other Assets

     2,492       2,501  

Long-Term Derivative Instruments

     2,212       9,534  
  

 

 

   

 

 

 

Total Assets

   $ 893,923     $ 1,071,931  

LIABILITIES AND EQUITY

    

Current Liabilities

    

Accounts Payable

   $ 40,712     $ 36,785  

Current Maturities of Long-Term Debt

     764       402  

Accrued Liabilities

     37,207       40,608  

Short-Term Derivative Instruments

     25,025       2,486  

Liabilities Related to Assets Held for Sale

     —         36,320  
  

 

 

   

 

 

 

Total Current Liabilities

     103,708       116,601  

Long-Term Derivative Instruments

     7,227       5,556  

Senior Secured Line of Credit and Long-Term Debt, Net of Issuance Costs

     113,785       109,386  

Senior Notes, Net of Issuance Costs and Deferred Gain on Debt Exchanges

     641,762       663,089  

Premium on Senior Notes, Net

     (3,601     2,344  

Other Long-Term Debt

     3,409    

Other Deposits and Liabilities

     8,671       3,156  

Future Abandonment Cost

     8,736       11,568  
  

 

 

   

 

 

 

Total Liabilities

   $ 883,697     $ 911,700  

Stockholder Equity

    

Preferred Stock, $.001 par value per share, 100,000 shares authorized and 3,987 issued and outstanding on December 31, 2016 and 16,100 shares issued and outstanding on December 31, 2015

   $ 1     $ 1  

Common Stock, $.001 par value per share, 200,000,000 shares authorized and 97,870,608 shares issued and outstanding on December 31, 2016 and 55,741,229 shares issued and outstanding on December 31, 2015

     95       54  

Additional Paid-In Capital

     650,584       623,863  

Accumulated Deficit

     (640,454     (463,687
  

 

 

   

 

 

 

Total Stockholders’ Equity

     10,226       160,231  
  

 

 

   

 

 

 

Total Liabilities and Owners’ Equity

   $ 893,923     $ 1,071,931  
  

 

 

   

 

 

 


REX ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in Thousands, Except per Share Data)

 

     For the Three Months
Ended December 31,
    For the Twelve Months Ended
December 31,
 
     2016     2015     2016     2015  

OPERATING REVENUE

        

Natural Gas, Condensate and NGL Sales

   $ 48,022     $ 27,363     $ 139,000     $ 138,707  

Other Revenue

     5       12       17       42  
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OPERATING REVENUE

     48,027       27,375       139,017       138,749  

OPERATING EXPENSES

        

Production and Lease Operating Expense

     28,694       22,246       104,699       93,892  

General and Administrative Expense

     5,384       6,441       20,621       26,694  

(Gain) Loss on Disposal of Assets

     164       (7     (4,121     (540

Impairment Expense

     29,275       73,364       74,619       283,244  

Exploration Expense

     224       843       2,178       2,617  

Depreciation, Depletion, Amortization and Accretion

     16,503       18,475       62,874       85,844  

Other Operating Expense (Income)

     (176     275       10,754       5,603  
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OPERATING EXPENSES

     80,068       121,637       271,624       497,354  

LOSS FROM OPERATIONS

     (32,041     (94,262     (132,607     (358,605

OTHER INCOME (EXPENSE)

        

Interest Expense

     (9,404     (11,706     (43,519     (47,783

Gain (Loss) on Derivatives, Net

     (24,261     14,689       (32,515     60,176  

Other Expense

     (2,152     (247     (2,124     (129

Debt Exchange Expense

     (15     —         (9,063     —    

Gain on Extinguishment of Debt

     497       —         24,627       —    

Loss on Equity Method Investments

     —         —         —         (411
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OTHER INCOME (EXPENSE)

     (35,335     2,736       (62,594     11,853  

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX

     (67,376     (91,526     (195,201     (346,752

Income Tax Expense

     (8,221     (6,030     (2,436     (6,030
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS FROM CONTINUING OPERATIONS

     (75,597     (97,556     (197,637     (352,782

Income (Loss) From Discontinued Operations, Net of Income Taxes

     8,203       (481     20,922       (8,251
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS

     (67,394     (98,037     (176,715     (361,033

Net Income Attributable to Noncontrolling Interests

     —         —         —         2,245  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS ATTRIBUTABLE TO REX ENERGY

     (67,394     (98,037     (176,715     (363,278

Preferred Stock Dividends

     (650     (2,415     (5,091     (9,660

Effect of Preferred Stock Conversions

     668       —         72,984       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS

   $ (67,376   $ (100,452   $ (108,822   $ (372,938
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share:

        

Basic – Net Loss From Continuing Operations Attributable to Rex Energy Common Shareholders

   $ (0.78   $ (1.84   $ (1.63   $ (6.66

Basic – Net Income (Loss) From Discontinued Operations Attributable to Rex Energy Common Shareholders

     0.09       (0.01     0.26       (0.19
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic – Net Loss Attributable to Rex Energy Common Shareholders

   $ (0.69   $ (1.85   $ (1.37   $ (6.85

Basic – Weighted Average Shares of Common Stock Outstanding

     97,398       54,342       79,256       54,392  

Diluted – Net Loss From Continuing Operations Attributable to Rex Energy Common Shareholders

   $ (0.78   $ (1.84   $ (1.63   $ (6.66

Diluted – Net Income (Loss) From Discontinued Operations Attributable to Rex Energy Common Shareholders

     0.09       (0.01     0.26       (0.19
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted – Net Loss Attributable to Rex Energy Common Shareholders

   $ (0.69   $ (1.85   $ (1.37   $ (6.85

Diluted – Weighted Average Shares of Common Stock Outstanding

     97,398       54,342       79,256       54,392  


REX ENERGY CORPORATION

CONSOLIDATED OPERATIONAL HIGHLIGHTS

UNAUDITED

 

     Three Months Ending
December 31,
     Twelve Months Ending
December 31,
 
     2016     2015      2016     2015  

Oil, Natural Gas, NGL and Ethane sales (in thousands):

         

Natural gas sales

   $ 24,844     $ 15,083      $ 73,275     $ 83,140  

Natural gas liquids (C3+) sales

     13,824       7,917        35,877       32,789  

Ethane sales

     4,989       2,552        16,484       8,710  

Condensate sales

     4,366       1,811        13,364       14,068  

Cash-settled derivatives:

         

Natural gas

     2,068       9,323        26,348       32,573  

Natural gas liquids (C3+)

     (1,126     3,204        4,914       10,384  

Ethane

     (255     1,103        (14     42  

Condensate

     (547     3,054        1,644       11,860  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total oil, gas, NGL and Ethane sales including cash settled derivatives

   $ 48,163     $ 43,054      $ 171,892     $ 193,566  

Production during the period:

         

Natural gas (Mcf)

     11,125,475       10,446,424        44,684,571       44,606,753  

Natural gas liquids (C3+) (Bbls)

     500,114       454,963        1,996,075       2,026,321  

Ethane (Bbls)

     532,841       416,496        2,111,321       1,319,582  

Condensate (Bbls)

     101,239       57,141        360,384       402,867  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total (Mcfe)1

     17,930,639       16,018,024        71,491,251       67,099,373  

Production – average per day:

         

Natural gas (Mcf)

     120,929       113,548        122,089       122,210  

Natural gas liquids (C3+) (Bbls)

     5,436       4,945        5,454       5,552  

Ethane (Bbls)

     5,792       4,527        5,769       3,615  

Condensate (Bbls)

     1,100       621        985       1,104  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total (Mcfe)1

     194,898       174,109        195,331       183,834  

Average price per unit:

         

Realized natural gas price per Mcf – as reported

   $ 2.23     $ 1.44      $ 1.64     $ 1.86  

Realized impact from cash settled derivatives per Mcf

     0.19       0.89        0.59       0.73  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net realized price per Mcf

   $ 2.42     $ 2.33      $ 2.23     $ 2.59  

Realized NGL (C3+) price per Bbl – as reported

   $ 27.64     $ 17.40      $ 17.97     $ 16.18  

Realized impact from cash settled derivatives per Bbl2

     (2.25     7.04        2.46       5.12  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net realized price per Bbl

   $ 25.39     $ 24.44      $ 20.43     $ 21.30  

Realized ethane price per Bbl – as reported

   $ 9.36     $ 6.13      $ 7.81     $ 6.60  

Realized impact from cash settled derivatives per Bbl

     (0.48     0.26        (0.01     0.10  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net realized price per Bbl

   $ 8.88     $ 6.39      $ 7.80     $ 6.70  

Realized condensate price per Bbl – as reported

   $ 43.13     $ 31.69      $ 37.08     $ 34.92  

Realized impact from cash settled derivatives per Bbl

     (5.40     53.45        4.56       29.44  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net realized price per Bbl

   $ 37.73     $ 85.14      $ 41.64     $ 64.36  

LOE/Mcfe

   $ 1.60     $ 1.39      $ 1.46     $ 1.40  

Cash G&A/Mcfe

   $ 0.24     $ 0.32      $ 0.25     $ 0.31  

 

1  Oil and natural gas liquids are converted at the rate of one barrel of oil equivalent to six Mcfe.
2 Includes the effect of derivatives not classified as discontinued operations


REX ENERGY CORPORATION

COMMODITY DERIVATIVES – HEDGE POSITION AS OF 3/2/2017

 

     2017      2018  

Oil Derivatives (Bbls)

     

Swap Contracts

     

Volume

     81,000        60,000  

Price

   $ 53.30      $ 54.00  

Deferred Premium Puts

     

Volume

     15,000        —    

Floor

   $ 51.00        —    

Collar Contracts

     

Volume

     48,000        18,000  

Ceiling

   $ 57.20      $ 60.00  

Floor

   $ 45.00      $ 53.00  

Collar Contracts with Short Puts

     

Volume

     93,000        60,000  

Ceiling

   $ 61.50      $ 62.30  

Floor

   $ 49.68      $ 52.00  

Short Put

   $ 40.16      $ 43.00  

Natural Gas Derivatives (Mcf)

     

Swap Contracts

     

Volume

     14,900,000        9,160,000  

Price

   $ 3.03      $ 3.19  

Swaption Contracts

     

Volume

     2,400,000        —    

Price

   $ 3.33      $ —    

Put Spread Contracts

     

Volume

     —          —    

Floor

   $ —        $ —    

Short Put

   $ —        $ —    

Collar Contracts with Short Puts

     

Volume

     17,510,000        8,775,000  

Ceiling

   $ 3.87      $ 3.58  

Floor

   $ 3.01      $ 2.89  

Short Put

   $ 2.33      $ 2.30  

Call Contracts

     

Volume

     8,380,100        16,489,900  

Ceiling

   $ 4.51      $ 4.64  

Collar Contracts

     

Volume

     1,700,000        450,000  

Ceiling

   $ 3.20      $ 3.65  


     2017     2018  

Floor

   $ 2.54     $ 3.20  

Natural Gas Liquids (Bbls)

    

Swap Contracts

    

Propane (C3)

    

Volume

     962,000       600,000  

Price

   $ 23.25     $ 25.56  

Butane (C4)

    

Volume

     240,000       180,000  

Price

   $ 29.15     $ 32.97  

Isobutane (IC4)

    

Volume

     117,000       96,000  

Price

   $ 29.94     $ 33.71  

Natural Gasoline (C5+)

    

Volume

     364,000       192,000  

Price

   $ 48.01     $ 49.35  

Ethane

    

Volume

     840,000       420,000  

Price

   $ 10.47     $ 13.02  

Natural Gas Basis (Mcf)

    

Swap Contracts

    

Dominion Appalachia

    

Volume

     15,435,000       18,980,000  

Price

   $ (0.86   $ (0.82

Texas Gas Zone 1

    

Volume

     14,600,000       14,600,000  

Price

   $ (0.13   $ (0.13

NYMEX Heating Oil (Gallon)

    

Swap Contracts

    

Volume

     —         —    

Price

   $ —       $ —    


APPENDIX

REX ENERGY CORPORATION

NON-GAAP MEASURES

EBITDAX

“EBITDAX” means, for any period, the sum of net income for such period plus the following expenses, charges or income to the extent deducted from or added to net income in such period: interest, income taxes, DD&A, unrealized losses from financial derivatives, non-recurring gains and losses, exploration expenses and other similar non-cash charges, minus all non-cash income, including but not limited to, income from unrealized financial derivatives and gains on asset dispositions, added to net income. EBITDAX, as defined above, is used as a financial measure by our management team and by other users of its financial statements, such as our commercial bank lenders to analyze such things as:

 

    Our operating performance and return on capital in comparison to those of other companies in our industry, without regard to financial or capital structure;

 

    The financial performance of our assets and valuation of the entity without regard to financing methods, capital structure or historical cost basis;

 

    Our ability to generate cash sufficient to pay interest costs, support our indebtedness and make cash distributions to our stockholders; and

 

    The viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.

EBITDAX is not a calculation based on GAAP financial measures and should not be considered as an alternative to net income (loss) (the most directly comparable GAAP financial measure) in measuring our performance, nor should it be used as an exclusive measure of cash flows, because it does not consider the impact of working capital growth, capital expenditures, debt principal reductions, and other sources and uses of cash, which are disclosed in our consolidated statements of cash flows.

We have reported EBITDAX because it is a financial measure used by our existing commercial lenders, and because this measure is commonly reported and widely used by investors as an indicator of a company’s operating performance and ability to incur and service debt. You should carefully consider the specific items included in our computations of EBITDAX. While we have disclosed EBITDAX to permit a more complete comparative analysis of our operating performance and debt servicing ability relative to other companies, you are cautioned that EBITDAX as reported by us may not be comparable in all instances to EBITDAX as reported by other companies. EBITDAX amounts may not be fully available for management’s discretionary use, due to requirements to conserve funds for capital expenditures, debt service and other commitments.

We believe that EBITDAX assists our lenders and investors in comparing our performance on a consistent basis without regard to certain expenses, which can vary significantly depending upon accounting methods. Because we may borrow money to finance our operations, interest expense is a necessary element of our costs. In addition, because we use capital assets, DD&A are also necessary elements of our costs. Finally, we are required to pay federal and state taxes, which are necessary elements of our costs. Therefore, any measures that exclude these elements have material limitations.To compensate for these limitations, we believe it is important to consider both net income determined under GAAP and EBITDAX to evaluate our performance.


For purposes of consistency with current calculations, we have revised certain amounts relating to prior period EBITDAX. The following table presents a reconciliation of our net income to EBITDAX for each of the periods presented.

 

     Three Months Ended
December 31,

(Unaudited)
    Twelve Months Ended
December 31,
(Unaudited)
 
     2016     2015     2016     2015  

Net Loss From Continuing Operations

   $ (75,597   $ (97,556   $ (197,637   $ (352,782

Add Back (Less) Non-Recurring Costs (Income)1

     (372     —         (6,760     4,774  

Add Back Depletion, Depreciation, Amortization and Accretion

     16,503       18,475       62,874       85,844  

Add Back Non-Cash Compensation Expense

     1,072       1,378       3,078       5,791  

Add Back Interest Expense

     9,404       11,706       43,519       47,783  

Add Back Impairment Expense

     29,275       73,364       74,619       283,244  

Add Back Exploration Expenses

     224       843       2,178       2,617  

Add Back (Less) (Gain) Loss on Disposal of Assets2

     164       (4     (4,121     (537

Add Back (Less) (Gain) Loss on Financial Derivatives

     24,261       (14,689     32,515       (60,176

Add Back Cash Settlement of Derivatives

     86       15,691       32,571       55,793  

Add Back Non-Cash Portion of Equity Method Investments

     —         —         —         406  

Add Back Income Tax Expense

     8,221       6,030       2,436       6,030  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDAX From Continuing Operations

   $ 13,241     $ 15,238     $ 45,272     $ 78,787  

Income (loss) from Discontinued Operations

   $ 8,203     $ (481   $ 20,922     $ (8,251)  

Net Income Attributable to Noncontrolling Interests

     —         —         —         (2,245
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) From Discontinued Operations Attributable to Rex Energy

     8,203       (481     20,922       (10,496

Add Back Depletion, Depreciation, Amortization and Accretion

     1       3,481       5,101       18,978  

Add Back (Less) Non-Cash Compensation Expense (Income)

     (52     238       (159     659  

Add Back Interest Expense

     —         3       4       510  

Add Back Impairment Expense

     —         7,734       3,543       62,531  

Add Back Exploration Expense (Income)

     —         (74     143       394  

Add (Less) Back (Gain) Loss on Disposal of Asset2

     5       (760     (30,530     (57,748

Add Back (Less) Non-Cash Portion of Noncontrolling Interests

     —         1       —         (208

Less Income Tax Benefit

     (7,852     (8,688     —         (6,030
  

 

 

   

 

 

   

 

 

   

 

 

 

Add EBITDAX From Discontinued Operations

   $ 305     $ 1,454     $ (976   $ 8,590  

EBITDAX (Non-GAAP)

   $ 13,546     $ 16,692     $ 44,296     $ 87,377  

 

1 For the year ended December 31, 2016, non-recurring income includes approximately $24.6 million related to the extinguishment of debt, partially offset by approximately $9.1 million in debt exchange expenses, approximately $0.5 million in fees incurred related to the BSP transaction and approximately $8.3 million in expense related to a firm transportation agreement. For the three months ended December 31, 2016, non-recurring income includes amounts related to additional gains related to the extinguishment of debt. For the year ended December 31, 2015, non-recurring costs include net fees incurred to terminate two drilling rig contracts earlier than their original term
2 Includes gain on sale of Water Solutions Holdings of approximately $57.8 million for the year ended December 31, 2015


Adjusted Net Income

“Adjusted Net Income” means, for any period, the sum of net income (loss) from continuing operations before income taxes for the period plus the following expenses, charges or income, in each case, to the extent deducted from or added to net income in the period: unrealized losses from financial derivatives, non-cash compensation expense, dry hole expenses, disposals of assets, impairment and other one-time or non-recurring charges, minus all gains from unrealized financial derivatives, disposal of assets and deferred income tax benefits, added to net income. Adjusted Net Income is used as a financial measure by Rex Energy’s management team and by other users of its financial statements, to analyze its financial performance without regard to non-cash deferred taxes and non-cash unrealized losses or gains from oil and gas derivatives. Adjusted Net Income is not a calculation based on GAAP financial measures and should not be considered as an alternative to net income (loss) in measuring the company’s performance.

Rex Energy reports Adjusted Net Income because it believes that this measure is commonly reported and widely used by investors as an indicator of a company’s operating performance. You should carefully consider the specific items included in the company’s computation of this measure. You are cautioned that Adjusted Net Income as reported by Rex Energy may not be comparable in all instances to that reported by other companies.

To compensate for these limitations, the company believes it is important to consider both net income determined under GAAP and Adjusted Net Income.

The following table presents a reconciliation of Rex Energy’s net income from continuing operations to its adjusted net income for each of the periods presented ($ in thousands):

 

     Three Months Ended
December 31,
(Unaudited)
    Twelve Months Ended
December 31,

(Unaudited)
 
     2016     2015     2016     2015  

Loss From Continuing Operations Before Income Taxes, as reported

   $ (67,376   $ (97,556   $ (195,201   $ (346,752

Gain (Loss) on Derivatives, Net

     24,261       (14,689     32,515       (60,176

Cash Settlement of Derivatives

     86       15,691       32,571       55,793  
  

 

 

   

 

 

   

 

 

   

 

 

 

Add Back (Less) Losses (Gains) from Financial Derivatives

     24,347       1,002       65,086       (4,383
  

 

 

   

 

 

   

 

 

   

 

 

 

Add Back Non-Recurring Costs1

     (372     —         (6,760     4,774  

Add Back Impairment Expense

     29,275       73,364       74,619       283,244  

Add Back Dry Hole Expense

     32       —         880       191  

Add Back (Less) Non-Cash Compensation Expense (Income)

     1,072       1,378       3,078       5,791  

Add Back (Less) (Gain) Loss on Disposal of Assets

     164       (4     (4,121     (537
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss From Continuing Operations Before Income Taxes, adjusted

   $ (12,858   $ (21,816   $ (62,419   $ (57,672

Less Income Tax Benefit, adjusted2

     5,143       8,726       24,968       23,069  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Loss From Continuing Operations

   $ (7,715   $ (13,090   $ (37,451   $ (34,603

Basic – Adjusted Net Loss Per Share

   $ (0.08   $ (0.24   $ (0.47   $ (0.64
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic – Weighted Average Shares of Common Stock Outstanding

     97,398       54,342       79,256       54,392  
  

 

 

   

 

 

   

 

 

   

 

 

 


1  For the year ended December 31, 2016, non-recurring income includes approximately $24.6 million related to the extinguishment of debt, partially offset by approximately $9.1 million in debt exchange expenses, approximately $0.5 million in fees incurred related to the BSP transaction and approximately $8.3 million in expense related to a firm transportation agreement. For the three months ended December 31, 2016, non-recurring income includes amounts related to additional gains related to the extinguishment of debt. For the year ended December 31, 2015, non-recurring costs include net fees incurred to terminate two drilling rig contracts earlier than their original term
2  Assumes an effective tax rate of 40%

Cash General and Administrative Expenses

Cash General and Administrative Expenses (Cash G&A) is the difference between GAAP G&A and non-Cash G&A, which is primarily comprised of non-cash compensation expense. Rex Energy has reported Cash G&A because it believes that this measure is commonly reported and widely used by management and investors as an indicator of overhead efficiency without regard to non-cash expenditures, such as stock compensation. Cash G&A is not a calculation based on GAAP financial measures and should not be considered as an alternative to GAAP G&A in measuring the company’s performance. You should carefully consider the specific items included in the company’s computation of this measure. You are cautioned that Cash G&A as reported by Rex Energy may not be comparable in all instances to that reported by other companies.

To compensate for these limitations, the company believes it is important to consider both Cash G&A and GAAP G&A. The following table presents a reconciliation of Rex Energy’s GAAP G&A to its Cash G&A for each of the periods presented (in thousands):

 

     Three Months Ended
December 31,
(Unaudited)
     Twelve Months Ended
December 31,
(Unaudited)
 
     2016      2015      2016      2015  

GAAP G&A

   $ 5,384      $ 6,441      $ 20,621      $ 26,694  

Non-Cash Compensation Expense

     1,072        1,378        3,078        5,791  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash G&A

   $ 4,312      $ 5,063      $ 17,543      $ 20,903