UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

For the quarterly period ended June 30, 2017

OR

For the transition period from      to

Commission File Number: 001-37670

 

Lonestar Resources US Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Registrant’s telephone number, including area code: (817) 921-1889

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

As of August 2, 2017, the registrant had 21,822,015 shares of Class A voting common stock, par value $0.001 per share, outstanding.

 

 

 

---

 

Table of Contents

 

 

 

 

 

i

---

 

 

Presentation of Information

 

On July 5, 2016, Lonestar Resources US Inc., a Delaware corporation, acquired all of the issued and outstanding ordinary shares of Lonestar Resources Limited, the former parent company of the Lonestar group of companies, pursuant to a Scheme of Arrangement under Australian law that was approved by the Federal Court of Australia on June 28, 2016, and by Lonestar Resources Limited’s shareholders at a meeting of shareholders, which approval was obtained in March 2016 (the “Reorganization”).  The purpose of the Reorganization was to reorganize the operations of Lonestar Resources Limited, an Australian corporation, into a structure whereby the ultimate parent company of the Lonestar group of companies would be a Delaware corporation.  In connection with the Reorganization, the ordinary shares of Lonestar Resources Limited were delisted from the Australian Securities Exchange, and the Class A voting common stock of Lonestar Resources US Inc. began trading on the NASDAQ Global Select Market on July 5, 2016 under the ticker symbol “LONE”.

 

Unless the context otherwise requires, references in this Quarterly Report on Form 10-Q to “Lonestar,” “we,” “us,” “our” and “the Company” refer to (i) Lonestar Resources Limited and its subsidiaries prior to the Reorganization and (ii) Lonestar Resources US Inc. and its subsidiaries, including Lonestar Resources America, Inc. (“LRAI”), the operating company for the Lonestar group of companies, upon completion of the Reorganization, as applicable.

 

General information about us can be found on our website at www.lonestarresources.com. The information available on or through our website, or about us on any other website, is neither incorporated into, nor part of, this report. Our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings that we make with the U.S. Securities and Exchange Commission (“SEC”), as well as any amendments and exhibits to those reports, will be available free of charge through our website as soon as reasonably practicable after we file or furnish them to the SEC. Information is also available on the SEC website at www.sec.gov for our U.S. filings.

 

 

Glossary of Certain Defined Terms

The terms defined in this section are used throughout this Quarterly Report on Form 10-Q:

Bbl – Barrel of oil.

Bbls/d –  Number of one stock tank barrel, or 42 U.S. gallons liquid volume, of oil or other liquid hydrocarbons per day.

Boe –  Barrels of oil equivalent, with 6,000 cubic feet of natural gas being equivalent to one barrel of oil.

Boe/d –  Barrels of oil equivalent per day.

EUR – Gross estimated ultimate recoveries for a single well.

Mcf –  Thousand cubic feet of natural gas.

Mcf/d –  Thousand cubic feet of natural gas per day.

MMBOE – Million barrels of oil equivalent, with 6,000 cubic feet of natural gas being equivalent to one barrel of oil.

MMBtu – One million British thermal units.

WTI – West Texas Intermediate crude oil, which is a light, sweet crude oil, characterized by an American Petroleum Institute gravity between 39 and 41 and a sulfur content of approximately 0.4 weight percent that is used as a benchmark for other crude oils.

 

 

 

 

 

 

ii

---

 

 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

Lonestar Resources US Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

 

See accompanying notes to unaudited consolidated financial statements.

1

 

---

 

Lonestar Resources US Inc.

Consolidated Balance Sheets (continued)

(In thousands, except share and per share data)

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

2

 

---

 

Lonestar Resources US Inc.

Consolidated Statements of Operations & Comprehensive Income (Loss)

(In thousands, except share and per share data)

(Unaudited)

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

3

 

---

 

Lonestar Resources US Inc.

Consolidated Statement of Changes in Stockholders’ Equity

(In thousands, except share data)

(Unaudited)

 

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

 

4

 

---

 

Lonestar Resources US Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

See accompanying notes to unaudited consolidated financial statements.

5

 

---

 

 

Lonestar Resources US Inc.

Notes to Consolidated Financial Statements

(Unaudited)

 

1. Nature of Business and Presentation

 

Lonestar Resources US Inc. (the “Successor”) was incorporated in Delaware in December 2015 for purposes of effecting our corporate reorganization, which was completed on July 5, 2016 (the “Reorganization”), pursuant to a Scheme Implementation Agreement (the “Scheme”), dated December 28, 2015, between the Successor and Lonestar Resources Limited (the “Predecessor”), an Australian company. Prior to the Reorganization, our business was owned and operated under our Predecessor, whose ordinary shares were listed on the Australian Securities Exchange (“ASX”). Pursuant to the Scheme, the Successor acquired all of the issued and outstanding ordinary shares of our Predecessor, and each of our Predecessor’s shareholders received one share of our Class A voting common stock for every two ordinary shares of our Predecessor such shareholder held. Prior to the Reorganization, the Successor had no business or operations, and following the Reorganization, the business and the operations of the Successor consist solely of the business and operations of the subsidiaries of the Predecessor.  The reorganization was treated as a transaction among parties under common control and no gain or loss was recorded.  

Lonestar Resources America, Inc. (“LRAI”) is a Delaware registered U.S. holding company formed on January 31, 2013, which is engaged in the exploration, development, production, acquisition, and sale of oil, natural gas liquid (“NGL”) and natural gas primarily in the Eagle Ford Shale Play in South Texas, through its wholly owned subsidiary, Lonestar Resources, Inc. Its executive offices are located in Fort Worth, Texas. LRAI was a wholly owned subsidiary of the Predecessor, prior to the reorganization described above.  The majority of the activities of the Predecessor were carried out through LRAI. Unless the context otherwise requires, references in this Quarterly Report on Form 10-Q to “Lonestar,” “we,” “us,” “our,” and “the Company” refer to (i) Lonestar Resources Limited and its subsidiaries prior to the Reorganization and (ii) Lonestar Resources US Inc. and its subsidiaries upon completion of the Reorganization, as applicable.

Basis of Presentation

The accompanying interim consolidated financial statements have not been audited by independent public accountants, but in the opinion of management, reflect all adjustments necessary for a fair presentation of the financial position and results of operations.  Any and all adjustments are of a normal and recurring nature.  Although management believes the unaudited interim-related disclosures in these consolidated financial statements are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in annual audited consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission.  The results of operations and the cash flows for the six months ended June 30, 2017 are not necessarily indicative of the results to be expected for the full year.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company’s wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

 

 

2. Recently Issued Accounting Pronouncements

In January 2017, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2017-01, "Business Combinations (Topic 805): Clarifying the Definition of a Business" in order to clarify the definition of a business as it relates to whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. For public entities, this ASU is effective for annual periods beginning after December 15, 2017, and interim periods within those years and early adoption is permitted under certain circumstances. The Company adopted ASU 2017-01 effective January 1, 2017.

In March 2016, the FASB issued ASU No. 2016-09, “Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting” (“Update 2016-09”), which seeks to simplify several aspects of the accounting for share-based payment award transactions, including income tax consequences, classification of awards as either equity or liabilities, and

6

 

---

 

classification on the statement of cash flows. For public entities, Update 2016-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016, with early adoption permitted. The Company adopted ASU 2016-09 effective January 1, 2017.  The Company has elected to record the impact of forfeitures on compensation cost as they occur.  The Company is also permitted to withhold income taxes upon settlement of equity-classified awards at up to the maximum statutory rates.  

In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)” which will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. This ASU is effective for the annual period beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. Management is currently evaluating the new guidance to determine the impact it will have on our consolidated results of operations, financial position or cash flows and anticipates adopting the guidance on the effective date of January 1, 2019.

In May 2014, August 2015 and May 2016, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers”, ASU No. 2015-14, “Revenue from Contracts with Customers, Deferral of the Effective Date”, ASU No. 2016-12, “Revenue from Contracts with Customers, Narrow-Scope Improvements and Practical Expedients”, and ASU No. 2016-20, “Revenue from Contracts with Customers, Technical Corrections and Improvements”, respectively, as a new Topic, Accounting Standards Codification Topic 606. The new revenue recognition standard provides a five-step analysis of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. It also requires entities to disclose both quantitative and qualitative information that enable financial statements users to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. This guidance is effective for annual periods beginning after December 15, 2017 with early adoption permitted on January 1, 2017 and shall be applied retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. As we are in the process of evaluating the impact of the standard, we have not yet quantified the impact of adoption or determined the method of adoption. During 2017, we will perform the remainder of our implementation process, which will include quantification of impact, selection of adoption method and development of policies. The Company plans to adopt this guidance in the first quarter of 2018.

 

3. Acquisitions and Divestitures

On March 13, 2017 Eagleford Gas 8, LLC (“Buyer”), a wholly-owned subsidiary of the Company, entered into a purchase and sale agreement with Modern Exploration, Inc. (“Seller”) whereby the Buyer obtained an undivided 33.5% working interest / 26.8% net revenue interest of Seller’s interest in six producing wells and each well’s respective oil and gas leases located in southern Gonzales County, Texas.  The total purchase price paid by Buyer was approximately $7,600,000.  Closing occurred on April 3, 2017, with the effective date of the acquisition being April 1, 2017. Pro forma financial information is not presented for this acquisition as it is not considered material to the Company.

On June 15, 2017, the Company closed an acquisition with Battlecat Oil & Gas, LLC (“Battlecat”) whereby the Company acquired oil and gas properties in the Eagle Ford Shale play in DeWitt, Gonzales and Karnes County, Texas (the “Battlecat Acquisition”).  These assets are expected to significantly expand our asset base and drilling locations.  The total purchase consideration of approximately $59.8 million consisted of $55.0 million in cash and 1,184,632 shares of Series B Convertible Preferred Stock, par value $0.001 per share (“Series B Preferred Stock”) at a value of approximately $4.8 million. Allocation of the purchase consideration was as follows:  $56.3 million to proved reserves; $2.9 million to unproved reserves and $0.6 million to unevaluated acreage and other assets.  Additionally, the Company recorded an asset retirement obligation of approximately $0.2 million, resulting in fair value of net assets acquired of approximately $59.6 million.  The Company accounted for the acquisition as a business combination under ASC Topic 805.  Acquisition related costs of approximately $1.5 million were charged to Acquisition Costs in the Consolidated Statements of Operations & Comprehensive Income (Loss).  The effective date of the acquisition was April 1, 2017.

On June 15, 2017, the Company closed an acquisition with SN Marquis LLC (a subsidiary of Sanchez Energy Corporation) (“Marquis”) whereby the Company acquired oil and gas properties in the Eagle Ford Shale play in Fayette, Gonzales and Lavaca County, Texas (the “Marquis Acquisition”).  These assets are expected to significantly expand our asset base and production.  The total purchase consideration of approximately $50.0 million consisted of $44.0 million in cash and 1,500,000 shares of Series B Preferred Stock at a value of approximately $6.0 million. Allocation of the purchase price was as follows:  $48.0 million to proved reserves; $0.6 to unproved reserves and $1.4 million to land, building and other assets.  Additionally, the Company recorded an asset retirement obligation of approximately $1.9 million, resulting in fair value of net assets acquired of approximately $48.1 million.  The Company accounted for the acquisition as a business combination under ASC Topic 805.  Acquisition related costs of approximately $1.2 million were charged to Acquisition Costs in the Consolidated Statements of Operations & Comprehensive Income (Loss).  The effective date of the acquisition was January 1, 2017.

7

 

---

 

Pro Forma Operating Results

The following unaudited pro forma combined financial information for the three and six months ended June 30, 2017 and 2016 is based on the historical consolidated financial statements of the Company adjusted to reflect as if the Battlecat Acquisition and the Marquis Acquisition had closed and related financing had occurred on January 1, 2016.  The unaudited pro forma combined financial information includes adjustments primarily for revenues and expenses for the acquired properties, depreciation, depletion, amortization and accretion, and interest expense.  The unaudited pro forma combined financial statements give effect to the events set forth below:

 

 

        

 

 

 

Pro forma adjustments to net income (loss) attributable to common stockholders consists of depreciation, depletion, amortization and accretion calculations, additional interest expense, adjustments for income tax (expense) benefit, and dividends on preferred stock

8

 

---

 

issued to complete the acquisitions.  The effect on net income (loss) per common share, basic and diluted, is a result of adjustments to Lonestar revenue and net income (loss) for revenue and expenses for acquired properties as well as the pro forma adjustments to arrive at pro forma Lonestar net income (loss) attributable to common stockholders.

 

4. Restricted Certificate of Deposit

The Company is required to maintain a certificate of deposit (“CD”) issued by a municipality in Montana, in which certain of our drilling operations are located. This CD is pledged as collateral for a letter of credit issued by the Company’s bank to the municipality. The CD has a maturity date of March 8, 2018, and bears an interest rate of 0.25%. As this CD is expected to be renewed upon maturity and is not available for use in operations, it is classified as a noncurrent asset.

 

5. Commodity Price Risk Activities

The Company has implemented a strategy to reduce the effects of volatility of oil and natural gas prices on the Company’s results of operations by securing fixed price contracts for a portion of its expected sales volumes.

Inherent in the Company’s fixed price contracts, are certain business risks, including market risk and credit risk. Market risk is the risk that the price of oil and natural gas will change, either favorably or unfavorably, in response to changing market conditions. Credit risk is the risk of loss from nonperformance by the Company’s counterparty to a contract. The Company does not currently require cash collateral from any of its counterparties nor does its counterparties require cash collateral from the Company.  At June 30, 2017, the Company had no open physical delivery obligations.

The Company enters into certain commodity derivative instruments to mitigate commodity price risk associated with a portion of its future oil, NGL and natural gas production and related cash flows. The oil, NGL and natural gas revenues and cash flows are affected by changes in commodity product prices, which are volatile and cannot be accurately predicted. The objective for holding these commodity derivatives is to protect the operating revenues and cash flows related to a portion of the future oil, NGL and natural gas sales from the risk of significant declines in commodity prices, which helps ensure the Company’s ability to fund the capital budget. The Company has not designated any of the commodity derivatives as hedges under the applicable accounting standards.  Consequently, all changes in fair value of these derivatives (realized and unrealized) are included in the consolidated statement of operations.

As of June 30, 2017, the following derivative transactions were outstanding:

 

 

The above derivative contracts aggregate to 542,200 barrels or 2,947 barrels of oil per day for the remainder of 2017, 1,204,500 barrels or 3,300 barrels of oil per day for 2018, 560,700 barrels or 1,536 barrels of oil per day for 2019 and 203,600 barrels or 1,119 barrels of oil per day for 2020. The above natural gas derivative contract equates to 1,288,000 MMBtu or 7,000 MMBtu per day for the remainder of 2017.  All derivative contracts are carried at their fair value on the balance sheet and all changes in value are recorded in the consolidated statement of operations in gain or loss on derivative financial instruments.

9

 

---

 

As of June 30, 2017 and December 31, 2016, all of the Company’s economic derivative hedge positions were with large financial institutions, which are not known to the Company to be in default on their derivative positions.  The Company is exposed to credit risk to the extent of non-performance by the counterparties in the derivative contracts discussed above; however, the Company does not anticipate non-performance by such counterparties.  None of the Company’s derivative instruments contain credit-risk related contingent features.

 

6. Fair Value Measurements

Non-recurring fair value measurements include certain nonfinancial assets and liabilities as may be acquired in a business combination and thereby measured at fair value; impaired oil and natural gas property assessments; warrants issued in equity offerings and the initial recognition of asset retirement obligations for which fair value is used. These estimates are derived from historical costs as well as management’s expectation of future cost environments. As there is no corroborating market activity to support the assumptions used, the Company has designated these estimates as Level 3.

In accordance with ASC 820, Fair Value Measurements and Disclosures, fair value measurements are based upon inputs that market participants use in pricing an asset or liability, which are classified into two categories: observable inputs and unobservable inputs. Observable inputs represent market data obtained from independent sources, whereas unobservable inputs reflect a company’s own market assumptions, which are used if observable inputs are not reasonably available without undue cost and effort. ASC 820 prioritizes the inputs used in measuring fair value into the following fair value hierarchy:

Level 1 – Quoted prices for identical assets or liabilities in active markets.

Level 2 – Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, and inputs derived principally from or corroborated by observable market data by correlation or other means.

Level 3 – Unobservable inputs for the asset or liability. The fair value input hierarchy level to which an asset or liability measurement falls in its entirety is determined based on the lowest level input that is significant to the measurement in its entirety.

10

 

---

 

The following tables present the Company’s assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2017 and December 31, 2016, for each fair value hierarchy level:

 

  Level 3 Gains and Losses

 

The table below sets forth a summary of changes in the fair value of the Company’s Level 3 liabilities for the six months ended June 30, 2017, in thousands.

 

 

The derivative asset and liability fair values reported in the consolidated balance sheets are as of the balance sheet date and subsequently change as a result of changes in commodity prices, market conditions and other factors. The Company typically has numerous hedge positions that span several time periods and often result in both derivative assets and liabilities with the same counterparty, which positions are all offset to a single derivative asset or liability in the consolidated balance sheets, including the deferred premiums associated with its hedge positions. The Company nets the fair values of its derivative assets and liabilities associated with derivative instruments executed with the same counterparty pursuant to ISDA master agreements, which provide for net settlement over the term of the contract and in the event of default or termination of the contract.

 

The book values of cash and cash equivalents, receivables for oil, NGL and natural gas sales, joint interest billings, notes and other receivables and accounts payable approximate fair value due to the short-term nature of these instruments. The carrying value of debt approximates fair value since it is subject to a short-term floating interest rate that approximates the rate available to the Company,

11

 

---

 

except for bonds, which are recorded at amortized cost less debt issuance costs.  The fair value of the 8.750% Senior Notes (as defined in Note 9 below) approximates $145 million as of June 30, 2017, and the notes are considered a Level 3 liability, as they are based on market transactions that occur infrequently as well as internally generated inputs.  

 

7. Oil and Gas Properties

A summary of oil and gas properties is as follows:

 

 

During the three months ended June 30, 2017, the Company recorded an impairment charge of approximately $27.1 million relating to its West Poplar property in Roosevelt County, Montana.  Upon completion of the Company’s recent major acquisitions in the Eagle Ford Shale (the Marquis Acquisition and the Battlecat Acquisition), the Company expects to divert virtually all of its capital expenditures towards development of its 57,172 net acres in the Eagle Ford Shale.  In accordance with FASB ASC 932-360-35, whenever events or circumstances indicate that the carrying amount of oil and gas properties may not be recoverable, they must be tested for recoverability.  As a result of the West Poplar asset recoverability test, we have impaired the asset.  

 

If pricing declines, the Company may have to record impairment of its Eagle Ford oil and gas properties subsequent to June 30, 2017.     

 

8. Accrued Liabilities

The accrued liabilities consisted of the following:

 

 

12

 

---

 

9. Long-Term Debt

The long-term debt consisted of the following:

 

 

Senior Secured Credit Facility

On July 28, 2015, LRAI closed on a Credit Agreement (as amended, supplemented or modified from time to time, the “Credit Agreement”) for a $500,000,000 Senior Secured Credit Facility (the “Senior Secured Credit Facility”) which had a borrowing base of $180,000,000 as of December 31, 2015 and a maturity date of October 16, 2018   Effective as of May 19, 2016, the borrowing base was reduced from $180,000,000 to $120,000,000.  Effective as of November 23, 2016, the borrowing base was reduced from $120,000,000 to $112,000,000.  

The Senior Secured Credit Facility may be used for loans and, subject to a $2,500,000 sub-limit, letters of credit.  The Senior Secured Credit Facility provides for a commitment fee of 0.375% to 0.5% based on the unused portion of the borrowing base under the Senior Secured Credit Facility.

Borrowings under the Senior Secured Credit Facility, at LRAI’s election, bear interest at either: (i) an alternate base rate (“ABR”) equal to the higher of (a) the Prime Rate, (b) the Federal Funds Effective Rate plus 0.5% per annum, and (c) the adjusted LIBO rate of a three-month interest period on such day plus 1.0%; or (ii) the adjusted LIBO rate, which is the rate stated on Reuters screen LIBOR01 page, for one, two, three, six or twelve months, as adjusted for statutory reserve requirements for Eurocurrency liabilities, plus, in each of the cases described in clauses (i) and (ii) above, an applicable margin ranging from 0.75% to 1.75% for ABR loans and from 1.75% to 2.75% for adjusted LIBO rate loans (4.87% at June 30, 2017).

The Senior Secured Credit Facility requires LRAI to maintain certain financial ratios and limits the amount of indebtedness LRAI can incur.  Subject to certain permitted liens, LRAI’s obligations under the Senior Secured Credit Facility have been secured by the grant of a first priority lien on no less than 80% of the value of the proved oil and gas properties of the Company and its subsidiaries.

In connection with the Senior Secured Credit Facility, LRAI and certain of its subsidiaries also entered into certain customary ancillary agreements and arrangements, which, among other things, provide that the indebtedness, obligations, and liabilities of the Company arising under or in connection with the Senior Secured Credit Facility are unconditionally guaranteed by such subsidiaries.

Effective as of July 27, 2016, LRAI, the several banks and other financial institutions party thereto (collectively, the “Consenting Lenders”) and Citibank, N.A., in its capacity as administrative agent for the lenders (the “Administrative Agent”) entered into the Third Amendment to Credit Agreement and Limited Waiver (the “Third Amendment”) to that certain Credit Agreement dated as of July 28, 2015, by and among LRAI, the Consenting Lenders (together with the other banks and financial institutions party thereto, the “Lenders”) and the Administrative Agent to (a) permit LRAI to incur the second lien obligations contemplated by the Securities Purchase Agreement with Leucadia National Corporation and others (as described below) and LRAI’s contemplated use of proceeds thereof, (b) increase the applicable margin for Eurodollar and ABR loans and letter of credit fees by 0.75% across all levels of the previously applicable pricing grid, (c) modify the fee payable on the actual daily unused amount of the aggregate commitments to a flat 0.50% across all levels of the pricing grid, (d) increase the minimum percentage of the value of LRAI’s oil and gas properties that must be mortgaged as collateral for the obligations under the Credit Agreement and the other loan documents from 80% to 90%, (e) modify the maximum leverage ratio thresholds from 4.0 to 1.0 to (i) 4.75 to 1.0 for the four quarterly periods ending June 30, 2016, (ii) 4.50 to 1.0 for the four quarterly periods ending September 30, 2016, (iii) 4.25 to 1.0 for the four quarterly periods ending December 31, 2016 and (iv) 4.00 to 1.0 for all periods thereafter, (f) prohibit distributions to the Predecessor for selling, general and

13

 

---

 

administrative expenses after September 30, 2016 and (g) amend certain other provisions of the Credit Agreement as more specifically set forth in the Amendment.

In connection with closing the Marquis Acquisition and the Battlecat Acquisition, on June 15, 2017, LRAI entered into the Sixth Amendment and Joinder to Credit Agreement (the “Sixth Amendment”) to its Credit Agreement, dated as of July 28, 2015, among LRAI, the subsidiary guarantors party thereto, the several lenders party thereto and Citibank, N.A., in its capacity as administrative agent and as issuing bank. Pursuant to the Amendment, the Credit Agreement was amended to (i) increase the borrowing base from $112 million to $160 million until redetermined or adjusted in accordance with the Credit Agreement, (ii) modify the maximum leverage ratio threshold to be 4.0 to 1.0 for all periods, starting with the fiscal quarter ending September 30, 2017, and providing that EBITDAX (as defined in the Credit Agreement) shall be calculated at the end of each fiscal quarter using the results of the twelve-month period ending with that fiscal quarter end; provided, that EBITDAX shall be calculated (x) at the end of the fiscal quarter ending September 30, 2017 using an amount equal to the EBITDAX for such fiscal quarter, multiplied by four, (y) at the end of the fiscal quarter ending December 31, 2017 using an amount equal to the EBITDAX for the two fiscal quarter period ended on such date, multiplied by two and (z) at the end of the fiscal quarter ending March 31, 2018 using an amount equal to the EBITDAX for the three fiscal quarter period ended on such date, multiplied by four-thirds, (iii) permit LRAI to declare and pay dividends to the Company equal to the amount of any cash dividends declared and payable in accordance with the terms of the Company’s Certificate of Designations of Convertible Participating Preferred Stock, Series A-1, and Certificate of Designations of Convertible Participating Preferred Stock, Series A-2, subject to certain specified terms and conditions and (iv) amend certain other provisions of the Credit Agreement as more specifically set forth in the Sixth Amendment.

As of June 30, 2017 and December 31, 2016 (giving effect to the amended covenant ratio discussed above), LRAI was in compliance with all covenants including all financial ratios under the Senior Secured Credit Facility.  As of June 30, 2017 and December 31, 2016, $117,079,081 and $43,500,000 was borrowed, respectively, under the Senior Secured Credit Facility.  Borrowing base availability was $42,920,919 at June 30, 2017.

8.750% Senior Notes

On April 4, 2014, LRAI issued at par $220,000,000 of 8.750% Senior Unsecured Notes due April 15, 2019 (the “8.750% Senior Notes”) to U.S. based institutional investors.  During 2016, LRAI repurchased approximately $68.2 million in aggregate principal amount of the 8.750% Senior Notes leaving a remaining balance of approximately $151.8 million.

On or after April 15, 2016, LRAI may redeem the 8.750% Senior Notes in whole or in part at the redemption prices (expressed as percentages of the principal amount) set forth in the following table plus accrued and unpaid interest, if any, on the 8.750% Senior Notes redeemed, to the applicable date of redemption, if redeemed during the twelve-month period beginning on April 15 of the years indicated below:

 

 

In addition, upon a change of control of LRAI, holders of the 8.750% Senior Notes will have the right to require LRAI to repurchase all or any part of their 8.750% Senior Notes for cash at a price equal to 101% of the aggregate principal amount of the 8.750% Senior Notes repurchased, plus any accrued and unpaid interest. The 8.750% Senior Notes were issued under and governed by an Indenture dated April 4, 2014, between LRAI, Wells Fargo Bank, National Association, as trustee and LRAI’s subsidiaries named therein as guarantors (the “Indenture”). The Indenture contains covenants that, among other things, limit the ability of LRAI and its subsidiaries to: incur indebtedness; pay dividends or make other distributions on stock; purchase or redeem stock or subordinated indebtedness; make investments; create liens; enter into transactions with affiliates; sell assets; refinance certain indebtedness; and merge with or into other companies or transfer substantially all of LRAI’s assets.

Debt Issuance Costs

The Company capitalizes certain direct costs associated with the issuance of long-term debt and amortizes such costs over the lives of the respective debt. At June 30, 2017 and December 31, 2016, the Company had approximately $3,400,000 and $1,200,000, respectively, of debt issuance costs associated with issuance of the Senior Secured Credit Facility remaining that are being amortized over the lives of the respective debt which are recorded as other non-current assets in the consolidated balance sheets.

14

 

---

 

Securities Purchase Agreement and Second Lien Notes

On August 2, 2016, the Company entered into a Securities Purchase Agreement with Juneau Energy, LLC, as initial purchaser (“Juneau”), Leucadia National Corporation (“Leucadia”), as guarantor of Juneau’s obligations, the other purchasers party thereto and Jefferies, LLC, in its capacity as the collateral agent for the purchasers, relating to the issuance and sale of (i) up to $49,900,000 aggregate principal amount of LRAI’s 12% senior secured second lien notes due 2021 (the “Second Lien Notes”) and (ii) five-year warrants to purchase up to an aggregate 998,000 shares of the Company’s Class A voting common stock at a price equal to $5.00 per share (the “Warrants”). The balance of these notes and warrants is reflected in the Company’s long-term debt – related parties and equity warrant liability – related parties on the face of the balance sheet.

The Second Lien Notes are secured by second-priority liens on substantially all of LRAI’s and its subsidiaries’ assets to the extent such assets secure obligations under the Senior Secured Credit Facility.

 

During 2016, LRAI issued $38.0 million in aggregate principal amount of Second Lien Notes and the Company issued the Warrants to purchase 760,000 shares of its Class A voting common stock. The Company recorded an equity warrant liability of approximately $5.1 million which was the fair value amount at the date of issuance.  The Warrants were adjusted to fair value at June 30, 2017 which resulted in an unrealized gain on the Warrants of approximately $2.9 million for the six months ended June 30, 2017. Proceeds from the Second Lien Notes issuance were used to repurchase approximately $68.2 million in aggregate principal amount of the 8.750% Senior Notes in privately negotiated open market repurchases with holders of such notes, and to pay related fees and expenses related to the foregoing. The repurchase amounts paid were approximately $36.2 million in cash. Net of related fees, such repurchases resulted in a gain on debt extinguishment of approximately $28.5 million.

In December 2016, LRAI repaid $21.0 million principal of the Second Lien Notes with proceeds from the offering of the Company’s Class A voting common stock that was completed on December 22, 2016 pursuant to a Registration Statement on Form S-1 (File No. 333-214265), which was declared effective on December 15, 2016 (the “2016 Common Stock Offering”).  In June 2017, LRAI repaid the remaining $17.0 million principal of the Second Lien Notes including an early payment premium of approximately $1.1 million with borrowings from the Company’s Senior Secured Credit Facility. The Company also recorded an approximate $2.0 million charge due to early recognition of the warrant discount associated with the payoff of the Second Lien Notes.

  

15

 

---

 

 

10.  Stockholders’ Equity

 

Preferred Stock

 

The Company is authorized to issue up to 10,000,000 shares of preferred stock with a par value of $0.001.  The Company’s preferred stock may be entitled to preference over the common stock with respect to the distribution of assets of the Company in the event of liquidation, dissolution or winding-up of the Company, whether voluntarily or involuntarily, or in the event of any other distribution of assets of the Company among its shareholders for the purpose of the winding-up of its affairs.  The authorized but unissued shares of the preferred stock may be divided into and issued in designated series from time to time by one or more resolutions adopted by the Board of Directors of the Company (the “Board”).  The Board in their sole discretion shall have the power to determine the relative powers, preferences and rights of each series of preferred stock.

 

Series A & B Preferred Stock

 

On June 2, 2017 the Company reported entering into a securities purchase agreement (the “Original SPA”) with Chambers, pursuant to which the Company agreed to sell to Chambers, in a private placement under the Securities Act of 1933, as amended (the “Securities Act”), shares of the Company’s newly-created Series A-1 Convertible Participating Preferred Stock, par value $0.001 per share (the “Series A-1 Preferred Stock”), and Series A-2 Convertible Participating Preferred Stock, par value $0.001 per share (the “Series A-2 Preferred Stock” and, together with the Series A-1 Preferred Stock, the “Series A Preferred Stock” and, collectively with the Series A-1 Preferred Stock and the Series B Preferred Stock, the “Preferred Stock”), for an aggregate purchase price of approximately $78 million.

 

On June 15, 2017, the Company entered into an amended and restated securities purchase agreement (the “A&R SPA”) with Chambers.  On the same day, the Company closed the transactions contemplated by the SPA (the “SPA Closing”) and issued to Chambers 5,400 shares of Series A-1 Preferred Stock and 74,600 shares of Series A-2 Preferred Stock. Pursuant to the terms of the SPA, the Company agreed to use commercially reasonable efforts to hold a stockholder meeting (the “Stockholder Meeting”) by no later than December 15, 2017 and to obtain at the meeting stockholder approval of the issuance of shares of the Company’s Class A voting common stock issuable upon conversion of all shares of Series A-1 Preferred Stock and Series A-2 Preferred Stock (upon their conversion to shares of Series A-1 Preferred Stock) issued or issuable pursuant to the A&R SPA (the “Stockholder Approval”). After the SPA Closing and for so long as the Approved Holders (as defined in the A&R SPA) beneficially own at least 10% of the total number of outstanding shares of Class A voting common stock and Class B non-voting common stock (collectively, “Common Stock”) of the Company, on an as-converted basis, or at least 15% of the number of Series A Preferred Stock issued to Chambers at the SPA Closing, the Company cannot undertake certain actions without the prior consent of holders of a majority of all shares of Common Stock, on an as-converted basis, held by the Approved Holders.

 

Prior to June 15, 2020, Chambers and its affiliates are prohibited from directly or indirectly engaging in any short sales involving the Common Stock or securities convertible into, or exercisable or exchanged for, Common Stock. Without the prior written consent of the Board, the Approved Holders are subject to customary standstill restrictions until the earlier of (i) the two-year anniversary of the date the Approved Holders are no longer entitled to designate any director to the Board and (ii) the date the Company fails to fully declare and pay all accrued dividends on either series of the Series A Preferred Stock after there are no PIK Quarters (as defined below) remaining. In connection with the SPA Closing and the issuance of shares of Series A Preferred Stock, the Company entered into a registration rights agreement with Chambers (the “Chambers RRA”). Under the Chambers RRA, the Company has agreed to provide to Chambers certain customary demand and piggyback registration rights relating to Chambers’ ownership of Company stock. The Chambers RRA contains customary terms and conditions, including certain customary indemnification obligations.

 

Each of the Series A-1 Preferred Stock, Series A-2 Preferred Stock and Series B Preferred Stock is a new class of equity security. Each series of Series A Preferred Stock ranks senior to Class A voting common stock with respect to dividend rights and rights upon the liquidation, winding-up or dissolution of the Company, and each series initially has a stated value of $1,000 per share (the “Stated Value”). Series B Preferred Stock ranks pari passu with Class A voting common stock with respect to dividend rights, but senior to Class A voting common stock with respect to rights upon the liquidation, winding-up or dissolution of the Company, with a par value of $0.001 per share. If the stockholder approval is obtained, each outstanding share of Series A-2 Preferred Stock will automatically convert into one share of Series A-1 Preferred Stock, subject to customary adjustments. No later than two business days following the holding of the Stockholder Meeting, each share of Series B Preferred Stock will automatically convert into one share of Class A voting common stock, whether or not the Stockholder Approval has been obtained.

 

16

 

---

 

Holders of Series A-1 Preferred Stock will be entitled to vote with holders of Class A voting common stock on an as-converted basis upon the consummation of the Stockholder Meeting, whether or not the Stockholder Approval is obtained. Holders of Series A-2 Preferred Stock are entitled to vote with the holders of Series A-1 Preferred Stock on all matters submitted for a vote of holders of Preferred Stock as a separate class, but in no event are entitled to vote with the holders of Class A voting common stock. Holders of Series B Preferred Stock have no voting rights, except as described below. Holders of any series of Preferred Stock are entitled to one vote per share on any matter on which holders of such applicable series are entitled to vote separately as a class. In addition, for so long as shares of a particular series of Preferred Stock are outstanding, the affirmative vote or consent of holders of at least a majority of the outstanding shares of such series, voting together as a separate class, is necessary for effecting any amendment or modification to the certificate of incorporation or the applicable Certificate of Designations that would materially and adversely affect the relative rights, preferences, privileges or voting power of such series.

 

Shares of Series A-1 Preferred Stock will be immediately convertible into shares of Class A voting common stock at the option of the holders of such Series A-1 Preferred Stock upon the consummation of the Stockholder Meeting, at a per share rate (the “Conversion Rate”) equal to the Stated Value of such share divided by six, subject to certain adjustments (the “Conversion Price”). Upon the consummation of the Stockholder Meeting, the Company will have the option to convert Series A-1 Preferred Stock to Class A voting common stock if the volume weighted average price of Class A voting common stock exceeds the following percentages of the Conversion Price for twenty out of thirty consecutive trading days: (i) 200%, if such mandatory conversion occurs prior to June 15, 2019, (ii) 175%, if such mandatory conversion occurs after June 15, 2019 but before June 15, 2020, and (iii) 150%, if such mandatory conversion occurs after June 15, 2020. If on June 15, 2024, the Stockholder Meeting has been consummated (no matter whether or not the Stockholder Approval has been obtained) and the trailing 20-day volume weighted average price of Class A voting common stock (the “Prevailing Price”) is equal to or greater than the Conversion Price then in effect, then each share of the Series A-1 Preferred Stock then outstanding will automatically convert to Class A voting common stock at the then applicable Conversion Rate. Notwithstanding anything to the contrary in the foregoing, in no event will in excess of 1,678,089 shares of Class A voting common stock be issued in connection with the conversion of Series A-1 Preferred Stock in advance of the Stockholder Approval, and such conversion will only occur to the extent it will not result in a violation of any applicable rules of The NASDAQ Stock Market LLC (provided, that the Company is to take commercially reasonable efforts to effect the issuance in compliance with such rules).

 

Holders of Series A Preferred Stock will be entitled to cumulative dividends payable quarterly initially at a rate of 9% per annum (the “Dividend Rate”) in cash and, for any 12 quarters (“PIK Quarters”), at the Company’s option, (i) in the form of additional shares of the respective series of Series A Preferred Stock at a per share price equal to $975 or (ii) by increasing Stated Value, in lieu of cash. After the 12 PIK Quarters, if the Company fails to fully declare and pay dividends in cash, then the Dividend Rate for Series A Preferred Stock will automatically increase by 5.0% per annum for the next succeeding dividend period and then an additional 1.0% for each successive dividend period, up to a maximum Dividend Rate of 20.0% per annum, until the Company pays dividends at such increased rate fully in cash for two consecutive quarters. Separately, if the Stockholder Approval has not been obtained by December 15, 2017, the Dividend Rate for Series A-2 Preferred Stock will automatically increase by 5% per annum for the dividend period ended on March 31, 2018 and by an additional 0.5% each quarter thereafter until the Stockholder Approval is obtained, up to a maximum Dividend Rate of 20.0% per annum. In addition to dividends rights described above, holders of all series of Preferred Stock will be entitled to receive dividends or distributions declared or paid on Class A voting common stock on an as-converted basis. If on June 15, 2024, the Prevailing Price is less than the Conversion Price then in effect, the Dividend Rate for Series A-1 Preferred Stock will automatically increase to 20.0% per annum, payable only in cash, unless automatically converted as described above. However, the Company, at its option, may instead elect to exchange each share of Series A-1 Preferred Stock for senior unsecured notes of the Company with a two-year maturity, a 9.0% per annum coupon payable semi-annually in cash, and governed by terms substantially similar to the Company’s most recent high yield indenture at that time. After June 15, 2020, the Company may redeem shares of Series A Preferred Stock in cash at a per share amount equal to (i) 110% of the Stated Value, if the redemption occurs prior to June 15, 2021, (ii) 105% of the Stated Value, if the redemption occurs prior to June 15, 2022, and (iii) 100% of the Stated Value, if the redemption occurs after June 15, 2022, in each case, plus any unpaid dividends. If the Stockholder Approval is not obtained on or prior to June 15, 2024, the Company must redeem all outstanding shares of Series A-2 Preferred Stock at the Stated Value then in effect on June 15, 2014. If at any time after June 15, 2024 the Company fails to fully declare and pay a quarterly dividend in cash on Series A-1 Preferred Stock, then the Company must redeem in cash all outstanding Series A-1 Preferred Stock at the Stated Value then in effect.

 

As of June 30, 2017, 5,400 shares of Series A-1 Preferred Stock and  2,684,632 shares of Series B Preferred Stock were issued and outstanding with zero issued and outstanding at December 31, 2016.  As of June 30, 2017, 74,600 shares of Series A-2 Preferred Stock were issued and outstanding with zero issued and outstanding at December 31, 2016.  The Series A-2 Preferred Stock is classified as Mezzanine Equity in the Consolidated Balance Sheets due to the mandatory redemption feature triggered by the failure to obtain requisite Stockholder Approval.  If requisite Stockholder Approval is obtained, the redemption feature would no longer be applicable, and the Series A-2 Preferred Stock will be reclassified to permanent equity at that time.

17

 

---

 

 

Common Stock

 

The Company is authorized to issue up to 100,000,000 shares of $0.001 par value Class A voting common stock of which 21,822,015 were issued and outstanding as of June 30, 2017 and December 31, 2016.  

 

The Company is authorized to issue up to 5,000 shares of $0.001 par value Class B non-voting common stock of which 2,500 shares were issued and outstanding as of June 30, 2017 and December 31, 2016.

11. Stock-Based Compensation

Stock Option Activity

For the six months ended June 30, 2017, no stock options were issued or exercised.  The following tables summarize certain information related to outstanding stock options under the Lonestar Resources Limited 2012 Employee Share Option Plan and the Lonestar Resources US Inc. 2016 Incentive Plan, which replaced the Lonestar Resources Limited 2012 Employee Share Option Plan following the Reorganization:

 

 

 

Restricted Stock Units

In February 2017, the Company granted awards of restricted stock units (“RSUs”) covering 612,000 shares to certain of its employees.  The awards vest over a three-year period as follows:  40% on the first anniversary of issuance and 30% on each of the second and third anniversaries of issuance, such that the RSU’s will be fully vested on the third anniversary of issuance.  The Company determines the fair value of granted RSU’s based on the market price of the Class A voting common stock of the Company on the date of grant.  RSUs will be paid in Class A voting common stock or cash at the Company’s option after the vesting of the applicable RSU.  Compensation expense for granted RSUs is recognized over the vesting period.  

 

 

 

18

 

---

 

 

Stock Appreciation Rights

In February 2017, the Company granted awards of stock appreciation rights (“SARs”) covering 700,000 shares to certain of its employees and its non-employee directors.  The awards vest over a three-year period as follows:  40% on the first anniversary of issuance and 30% on each of the second and third anniversaries of issuance, such that the SAR’s will be fully vested on the third anniversary of issuance.  The SARs will expire five-years after the date of issuance.  The exercise price of the SAR is the fair market value of the Company’s Class A voting common stock on the date of the grant.  The SAR entitles the holder to receive from the Company upon exercise of the exercisable portion of the SAR an amount determined by multiplying the excess of the fair market value of one share on the date of exercise over the exercise price per share by the number of shares with respect to which the SAR is exercised.  SARs will be paid in cash or common stock at holder’s election once the SAR is vested, with the provision that the Company possesses sufficient liquidity to allow for cash settlement of the SAR.  The SARs are being treated as a liability in the Consolidated Balance Sheets.

 

 

 

 

Stock-Based Compensation Expense

For the three and six month periods ended June 30, 2017, the Company recorded stock-based compensation expenses of approximately $461,000 and $639,000, respectively, related to stock options, restricted stock units and stock appreciation rights.  As of June 30, 2017, the total unrecognized stock-based compensation cost was approximately $4,153,000, which will be recognized over the period from July 2017 through February 2020.

 

19

 

---

 

12. Earnings Per Share

In accordance with the provisions of current authoritative guidance, basic earnings or loss per share shown on the Consolidated Statements of Operations is computed on the basis of the weighted average number of common shares outstanding during the periods. Diluted earnings or loss per share is computed based upon the weighted average number of common shares outstanding plus the assumed issuance of common shares for all potentially dilutive securities.  The Company includes the number of stock options in the calculation of diluted weighted average shares outstanding when the grant date or exercise prices are less than the average market prices of the Company’s Class A voting common stock for the period. When a loss from operations exists, all potentially dilutive common shares outstanding are anti-dilutive and therefore excluded from the calculation of diluted weighted average shares outstanding.  

Potentially dilutive common shares outstanding consist of shares of Class A voting common stock issuable pursuant to stock options, SARs, and 760,000 equity warrants. These securities have no dilutive effect for the six months ended June 30, 2017 and 2016 as the Company reported losses from operations for the periods. The Series A and Series B Preferred Stock are participating securities as they contain rights to receive non-forfeitable dividends at the same rate as common stock. EPS is computed under the two-class method, which is a method of computing EPS when an entity has both common stock and participating securities. Under the two-class method, the income and distributions attributable to participating securities are excluded from the calculation of basic and diluted EPS and the participating securities are excluded from the weighted average shares outstanding. The dilutive effect of the participating securities was calculated under the treasury stock method and the two-class method. The EPS was more dilutive under the two-class method. As such, there is no difference in basic and diluted EPS.

The following table presents unaudited earnings per share of Lonestar Resources US Inc.

Unaudited Earnings Per Share

 

 

13. Related Party Activities

LEUCADIA

On August 2, 2016, Lonestar Resources America, Inc. (“LRAI”) and the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with Juneau Energy, LLC (n/k/a JETX Energy, LLC), as initial purchaser (“Juneau”),Leucadia National Corporation (“Leucadia”), as guarantor of Juneau’s obligations, the other purchasers party thereto and Jefferies, LLC, in its capacity as the collateral agent for the purchasers, relating to the issuance and sale of (i) up to $49.9 million aggregate principal amount of LRAI’s 12% senior secured second lien notes due 2021 (“Second Lien Notes”) and (ii) five-year warrants to purchase up to an aggregate 998,000 shares of the Company’s Class A voting common stock at a price equal to $5.00 per share (the “Warrants”). During 2016, LRAI issued $25 million in aggregate principal amount of Second Lien Notes and the Company issued Warrants to purchase 500,000 shares of its Class A voting common stock to Juneau. In December 2016, LRAI repaid to Juneau $21 million principal of the Second Lien Notes with proceeds from the 2016 Common Stock Offering.

In connection with entering into the Purchase Agreement, the Company also entered into a registration rights agreement and an equity commitment agreement, both dated as of August 2, 2016. Pursuant to the registration rights agreement, the Company has agreed to register for resale certain Class A voting common stock issued or issuable to Juneau and Leucadia, including those issuable upon exercise of the Warrants. Leucadia agreed, pursuant to the equity commitment agreement, to purchase a certain number of Class A voting common stock in case the Company elected to pursue an equity offering prior to December 31, 2016. Pursuant to the equity commitment agreement, Leucadia purchased 3,478,261 shares of Class A voting common stock (costing $20 million) through the

20

 

---

 

2016 Common Stock Offering, which closed on December 22, 2016. In connection with Leucadia’s equity commitment, the Company paid Leucadia on January 3, 2017 a $1 million fee. In the event Leucadia purchased not less than its commitment amount, the Company agreed to use commercially reasonable efforts to enter into arrangements to provide Leucadia with the right to appoint one director to the Board of the Company, provided that such right will terminate at such time as Leucadia and its affiliates own a number of shares of Class A voting common stock equal to less than 50% of the shares purchased by Leucadia and its affiliates in such offering. Leucadia has elected to take an observer position on the board of directors, with no voting rights.

EF REALISATION

On October 26, 2016, the Company entered into a Board Representation Agreement (the “Board Representation Agreement”) with EF Realisation Company Limited (“EF Realisation”). Under the Board Representation Agreement, for as long as EF Realisation, together with its affiliates, beneficially owns 15% or more of the issued and outstanding shares of the Company’s Class A voting common stock, it has the right to nominate up to, but no more than, two directors to serve on the Board and for as long as EF Realisation, together with its affiliates, beneficially owns at least 10% but less than 15% of the Company’s issued and outstanding shares of Class A voting common stock, it has the right to nominate up to, but no more than, one director to serve on the Board.

On October 26, 2016, the Company entered into a Registration Rights Agreement with EF Realisation, pursuant to which the Company agreed to register for resale Class A voting common stock indirectly owned by EF Realisation. The Company has agreed to file a registration statement providing for the resale of Class A voting common stock held by EF Realisation no later than the earlier of (i) October 26, 2017, and (ii) 30 days after the date the Company first becomes eligible to file a registration statement on Form S-3. The Company has also granted EF Realisation certain piggyback and demand registration rights.

AMENDMENT OF REGISTRATION RIGHTS AGREEMENTS

In connection with the consummation of the Battlecat Acquisition, the Marquis Acquisition and the SPA Closing, on June 15, 2017, the Company entered into (i) a first amendment to the registration rights agreement (the “Leucadia RRA Amendment”) with Leucadia and JETX Energy, LLC (f/k/a Juneau Energy, LLC), which amends the registration rights agreement, dated as of August 2, 2016, by and among the same parties, and (ii) a first amendment to registration rights agreement (the “EF RRA Amendment” and, together with the Leucadia RRA Amendment, the “RRA Amendments”) with EF Realisation, which amends the registration rights agreement, dated as of October 26, 2016, by and between the same parties. The RRA Amendments set forth the relative priorities, with respect to demand and piggyback registration rights, among each applicable party thereto, Battlecat, Marquis and Chambers under their respective registration rights agreements with the Company.

OTHER RELATED PARTY TRANSACTIONS 

Butterfly Flaps, Ltd, a company in which Dr. Christopher Rowland (a director of the Company) owns an interest, has performed consultancy work for the Company since 2013 covering various strategic, tax structuring and investor matters at a cost of approximately $25,000 per quarter.  The consulting arrangement terminated effective December 31, 2016.   

New Tech Global Ventures, LLC, a company in which Daniel R. Lockwood (a director of the Company) owns a limited partnership interest, has provided field engineering staff and consultancy services for the Company since 2013. The total cost for such services was approximately $156,000 and $134,000 for the three months ended June 30, 2017 and 2016, respectively, and approximately $388,000 and $363,000 for the six months ended June 30, 2017 and 2016, respectively.

 

13. Subsequent Events

Rig Contract

The Company entered into a rig contract with a third party with an effective date of July 21, 2017 whereby the third party provides a drilling rig for a daily rate of $18,500.  The contract terminates on January 16, 2018. The early termination rate is equal to the daily drilling rate less $7,000 (or $11,500) times the number of days remaining on the contract term. Using the $11,500 early termination rate, the minimum remaining commitment per the terms of the agreement is approximately $2.1 million.      

 

21

 

---

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Overview

We are an independent oil and natural gas company, focused on the development, production and acquisition of unconventional oil, natural gas liquids (“NGLs”) and natural gas properties in the Eagle Ford Shale in Texas, where we have accumulated approximately 72,244 gross (57,172 net) acres in what we believe to be the formation’s crude oil and condensate windows, as of June 30, 2017. We operate in one industry segment, which is the exploration, development and production of oil, NGLs and natural gas. Our current operational activities and consolidated revenues are generated from markets exclusively in the United States, and, as of June 30, 2017, we had no long lived assets located outside the United States.

Second Quarter 2017 Operational Summary

On May 30, 2017, Lonestar announced that it entered into definitive agreements with unaffiliated parties to acquire oil and gas properties in the Eagle Ford Shale play for a total purchase price of approximately $116.6 million, consisting of $105 million in cash and approximately 2.7 million shares of Lonestar Series B Preferred Stock. Lonestar closed the acquisitions on June 15, 2017.  After closing adjustment, Lonestar paid total consideration of $99 million in cash and approximately 2.7 shares of Lonestar Series B Preferred Stock.  The properties, which are located in Karnes, Gonzales, DeWitt, Lavaca and Fayette Counties, Texas, have internally estimated proved reserves of approximately 25.4 million barrels of crude oil, 3.1 million barrels of natural gas liquids, and 17.5 billion cubic feet of natural gas, equating to 31.4 MMBOE, as of December 31, 2016. Based on the NYMEX Strip at December 31, 2016, these proved reserves had PV-10¹ of $260 million. Sequentially, Lonestar reported a 7% increase in net oil and gas production, increasing production to 5,635 Boe/d during the three months ended June 30, 2017 compared to 5,266 Boe/d during the three months ended March 31, 2017. For the three months ended June 30, 2017, approximately 63% of our production was crude oil, 18% was NGLs and 19% was natural gas.

During the three months ending June 30, 2017 Lonestar brought 1 gross / 0.5 net wells into production at its Wildcat Property in Brazos County. Additionally, the company drilled and completed 2 gross / 2 net wells at its Cyclone property in Gonzales County.

¹ “PV-10 is the estimated present value of the future cash flows less future development and production costs from our proved reserves before income taxes discounted using a 10% discount rate. PV-10 is considered a non-GAAP financial measure because it does not include the effects of future income taxes, as is required in computing the standardized measure of discounted future net cash flows. We believe that the presentation of a pre-tax PV-10 value provides relevant and useful information because it is widely used by investors and analysts as a basis for comparing the relative size and value of our proved reserves to other oil and gas companies. Because many factors that are unique to each individual company may impact the amount and timing of future income taxes, the use of a pre-tax PV-10 value provides greater comparability when evaluating oil and gas companies. The PV-10 value is not a measure of financial or operating performance under U.S. GAAP, nor is it intended to represent the current market value of proved oil and gas reserves. The definition of PV-10 value as defined above may differ significantly from the definitions used by other companies to compute similar measures. As a result, the PV-10 value as defined may not be comparable to similar measures provided by other companies.”

 

Recent Developments Regarding Lonestar Properties

 

Eagle Ford Shale Trend - Western Region

 

Asherton

 

In  Dimmit County, no new wells were completed during the three months ended June 30, 2017.  The Asherton leasehold is held by production, and Lonestar does not currently plan any drilling activity here in 2017.  

 

Beall Ranch

 

In Dimmit County, no new wells were completed during the three months ended June 30, 2017.  The Beall Ranch leasehold is held by production, and Lonestar does not currently plan any drilling activity here in 2017.        

22

 

---

 

Burns Ranch Area

 

Lonestar has permitted the B1H and B2H on Burns Ranch with projected total depths of 17,900 and 18,000 feet, respectively. Projected perforated intervals for these wells are approximately 9,000 feet. Drilling operations commenced in August 2017. Lonestar owns a 92% working interest (“WI”) and a 69% net revenue interest (“NRI”) in these wells.

 

Horned Frog

 

In La Salle County, no new wells were completed during the three months ended June 30, 2017.  The Horned Frog leasehold is held by production, and Lonestar currently plans to drill two 10,000-foot laterals in the first quarter of 2018.  

 

Eagle Ford Shale Trend - Central Region

 

Southern Gonzales County

 

During the second quarter of 2017, Lonestar drilled and completed the Cyclone 4H and Cyclone 5H. Lonestar has a 100% WI in these wells. These wells were fracture-stimulated in engineered completions with an average proppant concentration of 1,820 pounds per foot over 30 stages per well, and utilized diverters.  These wells were placed into flowback operations on July 1, 2017, and therefore did not contribute to the Company’s second quarter 2017 financial results.  The Cyclone #4H was completed with a perforated interval of 8,706 feet and tested 648 bbls/d and 405 Mcf/d, or 741 Boe/d (three-stream) on a 22/64’’ choke.  The Cyclone #5H was completed with a perforated interval of 9,286 and tested 670 bbls/d and 327 Mcf/d, or 771 Boe/d (three-stream) on a 22/64’’ choke.  On average, these two new producers have recovered 7% of their frac load, to date.  It is notable that both of these wells were classified at Probable in the Company’s third-party reserve report as of December 31, 2016.  In addition to these completions, Lonestar has drilled the Cyclone 26H and 27H to a total depth of 18,125 and 18,098 respectively.  The Cyclone 26H is currently estimated to have 29 stages with a perforated interval of 8,600 feet and the Cyclone 27H is estimated to have 28 stages with a perforated interval of 8,500 feet.  Fracture stimulation operations on these wells are scheduled to commence in August 2017.  Lonestar has a 100% WI and 79% NRI in these wells.

 

Pirate

 

Lonestar completed the Pirate #M1H and Pirate #N1H wells in February 2017.  These wells tested at rates of 331 Boe/d and 429 Boe/d respectively.  As of June 30, 2017, the Pirate #M1H produced 36,650 Boe and is currently producing 271 Boe/d while the Pirate #N1H has produced 47,600 Boe and is currently producing 309 Boe/d. Lonestar holds a 100% WI / 76.4% NRI in these wells.  

 

 

Eagle Ford Shale Trend - Eastern Region

 

Brazos & Robertson Counties

 

Lonestar owns a 50% WI/38% NRI in the Wildcat B1H, which was placed onstream in May 2017.  The Wildcat B1H well established a 30‐day production rate of 2,123 barrels of oil equivalent per day (Boe/d), consisting of 890 barrels of oil per day (42%), 764 barrels of natural gas liquids (36%) and 2,815 Mcf per day of natural gas (22%) and 60-day rates of 1,867 barrels of oil equivalent per day (Boe/d), consisting of 817 barrels of oil per day (44%), 610 barrels of natural gas liquids (33%), and 2,634 Mcf per day of natural gas (23%).  These rates were achieved on a 20/64‐inch choke, which Lonestar continues to maintain.  The Wildcat B1H was classified at “Probable” in the Company’s third-party reserve report as of December 31, 2016.  The results of the Wildcat B1H are encouraging, as Lonestar has a sizable leasehold position in the Wildcat Area in the deep Eagle Ford section in Brazos County, and notably, has not booked any proved reserves to the area.  Lonestar has 9,555 gross / 6,420 net acres in the Wildcat area, which holds 38 extended-reach drilling locations, based on 800-foot spacing.

23

 

---

 

Operating Results

The following discussion relates to our consolidated results of operations, financial condition and capital resources. You should read this discussion in conjunction with our consolidated financial statements and the notes thereto. Comparative results of operations for the period indicated are discussed below.

Results of operations for the three months ended June 30, 2017 compared to the three months ended June 30, 2016

Net Production

 

 

Production volumes during the three months ended June 30, 2017 were 5,635 Boe/d, a decrease of 14% from 6,573 Boe/d during the three months ended June 30, 2016. The decrease in our average daily production is primarily the result of Lonestar selling its Conventional assets in the second half of 2016, which had contributed 582 Boe/d for the three months ended June 30, 2016.  

          Sequentially, Lonestar reported a 7% increase in net oil and gas production, increasing production to 5,635 Boe/d during the three months ended June 30, 2017 compared to 5,266 Boe/d during the three months ended March 31, 2017. For the three months ended June 30, 2017, approximately 63% of our production was crude oil, 18% was NGLs and 19% was natural gas.

24

 

---

 

Average Sales Price

 

 

The average wellhead price for our production in the three months ended June 30, 2017 was $35.36 per Boe, a 19% increase compared to the average price in the comparable period in 2016. Reported wellhead realizations were driven higher by a 6% increase in the crude oil benchmark prices and a 43% increase in the natural gas benchmark prices between the periods. Our crude oil hedge positions added $5.08 per barrel of oil sold or $3.21 per barrel of oil equivalent.

Revenues

25

 

---

 

 

Wellhead revenues in the three months ended June 30, 2017 were $18.1 million, a 2% increase from $17.8 million from the comparable period in 2016. These increases in revenue were a result of increases in benchmark prices. We also realized favorable crude oil hedge cash settlements, which added $1.6 million in gains on commodity derivatives for the three months ended June 30, 2017.

Costs and Expenses

The table below presents a detail of costs and expenses for the periods indicated.

Lease Operating and Gas Gathering Expenses

Lease operating expenses are the costs incurred in the operation of producing properties and workover costs. Expenses for direct labor, water injection and disposal, utilities, materials and supplies comprise the most significant portion of our lease operating expenses. Lease operating expenses do not include general and administrative expenses or production, ad valorem, or severance taxes.

Our lease operating expenses decreased $0.9 million (-20%) in the three months ended June 30, 2017 to $3.5 million from $4.4 million in the comparable period in 2016.  On a unit-of-production basis, our lease operating expenses decreased 7% from $7.35 per Boe in the three months ended June 30, 2016 to $6.87 per Boe in the three months ended June 30, 2017 due to the sale of our Conventional assets in the second half of 2016.

Sequentially, we increased lease operating expenses by 19%, or $0.5 million to $3.5 million in the three months ended June 30, 2017 from $3.0 million in the three months ended March 31, 2017.  On a unit of production basis, our lease operating expenses increased 10% sequentially to 6.87 per Boe in the three months ended June 30, 2017 from $6.24 per Boe in the three months ended March 31, 2017.  

Production, Severance and Ad Valorem Taxes

Severance and ad valorem taxes are paid on produced crude oil and natural gas based upon a percentage of gross revenues or at fixed rates established by state or local taxing authorities. In general, the production taxes we pay correlate to the changes in oil and natural gas revenues. We are also subject to ad valorem taxes in the counties where our production is located. Ad valorem taxes are generally based on the valuation of our oil and natural gas properties.

Our total production, severance and ad valorem taxes in the three months ended June 30, 2017 were $1.1 million, a decrease of $0.1 million (-12%) to $1.2 million from the comparable period in 2016 primarily due to the 14% decrease in production.

26

 

---

 

Rig Standby Expense

The Company did not incur rig standby expense for the three months ended June 30, 2017, compared to $1.6 million in the three months ended June 30, 2016.

Depreciation, Depletion and Amortization (DD&A)

 

Capitalized costs attributed to our proved properties are subject to depreciation and depletion. Depreciation and depletion of the cost of oil and natural gas properties is calculated using the unit-of-production method aggregating properties on a field basis. For leasehold acquisition costs and the cost to acquire proved properties, the reserve base used to calculate depreciation and depletion is the sum of proved developed reserves and proved undeveloped reserves. For development costs, the reserve base used to calculate depletion and depreciation is proved developed reserves only. Other property and equipment are carried at cost, and depreciation is calculated using the straight-line method over the estimated useful lives of the assets, ranging from 3 to 5 years.

DD&A in the three months ended June 30, 2017 was $12.6 million, which was in line with the comparable period in 2016. On a unit of production basis, DD&A increased 17% from $20.98 in the three months ended June 30, 2016 to $24.48 in the three months ended June 30, 2017 primarily due to the sale of our Conventional assets that held fully depleted producing properties.

Impairment of Oil and Gas Properties

 

During the three months ended June 30, 2017, the Company recorded an impairment charge of approximately $27.1 million relating to its West Poplar property in Roosevelt County, Montana.  Upon completion of the Company’s recent major acquisitions in the Eagle Ford Shale (the Marquis Acquisition and the Battlecat Acquisition), the Company expects to direct virtually all of its capital expenditures towards development of its 57,172 net acres in the Eagle Ford Shale.  In accordance with FASB ASC 932-360-35, whenever events or circumstances indicate that the carrying amount of oil and gas properties may not be recoverable, they must be tested for recoverability.  As a result of the West Poplar asset recoverability test, we have impaired the asset.

 

If pricing declines, the Company may have to record impairment of its Eagle Ford oil and gas properties subsequent to June 30, 2017.

General and Administrative (G&A) Expenses

G&A expenses increased $0.2 to $3.1 million in the three months ended June 30, 2017 from $2.9 million from the comparable period in 2016.

Interest Expense

Our interest expense in the three months ended June 30, 2017 was $6.0 million, an increase of 6% from $5.6 million from the comparable period in 2016 due to a $1.1 million early payment premium for the Company paying off its second lien debt. On a unit of production basis, interest expense increased 24% from $9.41 in the three months ended June 30, 2016 to $11.65 in the three months ended June 30, 2017.

 

27

 

---

 

Gains (Losses) on Derivative Financial Instruments

In the three months ended June 30, 2017, we recognized a non-cash gain of $3.8 million on our commodity derivative contracts related to the change in mark-to-market value of our derivative contracts and a $1.6 million realized gain on settlement of our commodity derivative contracts during the quarter. Settlement of the crude oil hedge positions added $5.08 per barrel to crude oil price realization during the three months ended June 30, 2017.

Income Taxes

As a result of the net loss before income tax of $35.4 million in the three months ended June 30, 2017 and net loss before income tax of $19.1 million in three months ended June 30, 2016, we recorded an income tax benefit of $12.2 million in the 2017 period and an income tax benefit of $6.2 million in the 2016 period.

Net Income (Loss) Before Taxes

As a result of the $0.3 million (2%) increase in revenue caused by the increase in crude oil and natural gas benchmark prices, an increase in gain on derivative of $12.2 million, and an unrealized gain on warrants of $0.6 million, offset by a $2.7 million increase in interest expense, a $2.7 million increase in acquisition costs and a $25.1 million increase in impairment expense, we recorded a net loss before income tax of $35.4 million in the three months ended June 30, 2017 compared to net loss before income tax of $19.1 million in the three months ended June 30, 2016.

Results of operations for the six months ended June 30, 2017 compared to the six months ended June 30, 2016

Net Production

 

28

 

---

 

 

Production volumes during the six months ended June 30, 2017 were 5,452 Boe/d, a decrease of 17% from  6,564 Boe/d during the six months ended June 30, 2016. The decrease in our average daily production is primarily the result of Lonestar selling its Conventional assets in the second half of 2016, which had contributed 590 Boe/d for the six months ended June 30, 2016.  For the six months ended June 30, 2017, approximately 63% of our production was crude oil, 18% was NGLs and 19% was natural gas.

Average Sales Price

 

 

The average wellhead price for our production in the six months ended June 30, 2017 was $36.23 per Boe, which was 49% higher than the average price in the comparable period in 2016. Reported wellhead realizations were driven higher by significant increases in both the crude oil and natural gas benchmarks between the periods. In addition to the significant increases in benchmark prices, our crude oil hedge positions added $3.33 per barrel of oil or $2.08 per barrel of oil equivalent.

29

 

---

 

Revenues

 

 

Wellhead revenues in the six months ended June 30, 2017 were $35.8 million, a 23% increase from $29.0 million compared to the comparable period in 2016. These increases in revenue were a result of significant increases in benchmark prices. We also realized favorable crude oil hedge cash settlements, which added $2.1 million in gains on commodity derivatives for the six months ended June 30, 2017.

Costs and Expenses

The table below presents a detail of costs and expenses for the periods indicated.

Lease Operating and Gas Gathering Expenses

Lease operating expenses are the costs incurred in the operation of producing properties and workover costs. Expenses for direct labor, water injection and disposal, utilities, materials and supplies comprise the most significant portion of our lease operating expenses. Lease operating expenses do not include general and administrative expenses or production or ad valorem taxes.

30

 

---

 

Our total lease operating expenses decreased 26% in the six months ended June 30, 2017 to $6.5 million from the comparable period in 2016 largely due to a 17% decrease in production.  On a unit-of-production basis, our lease operating expenses declined 10% from $7.33 per Boe in the six months ended June 30, 2016 to $6.56 per Boe in the six months ended June 30, 2017.

Production, Severance and Ad Valorem Taxes

Severance and ad valorem taxes are paid on produced crude oil and natural gas based upon a percentage of gross revenues or at fixed rates established by state or local taxing authorities. In general, the production taxes we pay correlate to the changes in oil and natural gas revenues. We are also subject to ad valorem taxes in the counties where our production is located. Ad valorem taxes are generally based on the valuation of our oil and natural gas properties.

Our total production, severance, and ad valorem taxes were $2.1 million in the six months ended June 30, 2017 compared to $2.1 million in the comparable period in 2016.

Rig Standby Expense

The Company did not incur rig standby expense for the six months ended June 30, 2017, compared to $1.9 million in the six months ended June 30, 2016.

Depreciation, Depletion and Amortization (DD&A)

Capitalized costs attributed to our proved properties are subject to depreciation and depletion. Depreciation and depletion of the cost of oil and natural gas properties is calculated using the unit-of-production method aggregating properties on a field basis. For leasehold acquisition costs and the cost to acquire proved properties, the reserve base used to calculate depreciation and depletion is the sum of proved developed reserves and proved undeveloped reserves. For development costs, the reserve base used to calculate depletion and depreciation is proved developed reserves only. Other property and equipment are carried at cost, and depreciation is calculated using the straight-line method over the estimated useful lives of the assets, ranging from 3 to 5 years.

DD&A in the six months ended June 30, 2017 was $24.7 million, an 11% decrease from $27.7 million in the comparable period in 2016 primarily due to a 17% decrease in production. On a unit of production basis, DD&A increased 8% from $23.22 in the six months ended June 30, 2016 to $25.02 in the six months ended June 30, 2017.

Impairment of Oil and Gas Properties

During the three months ended June 30, 2017, the Company recorded an impairment charge of approximately $27.1 million relating to its West Poplar property in Roosevelt County, Montana.  Upon completion of the Company’s recent major acquisitions in the Eagle Ford Shale (the Marquis Acquisition and the Battlecat Acquisition), the Company expects to direct virtually all of its capital expenditures towards development of its 57,172 net acres in the Eagle Ford Shale.  In accordance with FASB ASC 932-360-35, whenever events or circumstances indicate that the carrying amount of oil and gas properties may not be recoverable, they must be tested for recoverability.  As a result of the West Poplar asset recoverability test, we have impaired the asset. If pricing declines, the Company may have to record impairment of its Eagle Ford oil and gas properties subsequent to June 30, 2017.

 

General and Administrative (G&A) Expenses

G&A expense remained flat at $5.6 million during the six months ended June 30, 2017 and 2016.  

31

 

---

 

Interest Expense

Our interest expense in the six months ended June 30, 2017 was $10.4 million, an increase of $(0.8) million from $11.2 million from the comparable period in 2016 due to a $1.1 million early payment premium for the Company paying off its second lien debt. On a unit of production basis, interest expense increased 12%  from $9.38 in the three months ended June 30, 2016 to $10.56 in the six months ended June 30, 2017.

Gains (Losses) on Derivative Financial Instruments

In the six months ended June 30, 2017, we recognized a non-cash $12.1 million gain on our commodity derivative contracts related to the change in fair value of our derivative contracts and a $2.1 million realized gain on settlement of our commodity derivative contracts. Settlement of the crude oil hedge positions added $3.33 per barrel to crude oil price realization.

Income Taxes

As a result of the net loss before income tax of $30.7 million in the six months ended June 30, 2017 and net loss before income tax of $36.2 million from the comparable period in 2016, we recorded income tax benefit of $10.6 million and $12.0 million in the six months ended June 30, 2017 and 2016, respectively.

Net Income (Loss) Before Taxes

As a result of an increase of $6.8 million (23% ) in revenue caused by the increase in crude oil and natural gas benchmark prices, an increase in gain on derivative of $19.2 million, an unrealized gain on warrants of $2.9 million, a decrease in DD&A of $3.0 million, and a decrease in lease operating expense $2.3 million, offset by a $1.6 million increase in interest expense, an increase in impairment expense of $25.1 million and acquisition costs of $2.7 million, we recorded a net loss before income tax of $30.7 million in the six months ended June 30, 2017 compared to a net loss before income tax of $36.2 million in the six months ended June 30, 2016.

Liquidity and Capital Resources

We expect that our primary sources of liquidity and capital resources will be cash flows generated by operating activities and borrowings under our $500,000,000 Senior Secured Credit Facility (the “Senior Secured Credit Facility”).

We have historically financed our acquisition and development activity through cash flows generated by operating activities, borrowings under our Senior Secured Credit Facility, and the issuance of bonds. As circumstances warrant, we may access the capital markets and issue equity or debt from time to time on an opportunistic basis in a continued effort to optimize our balance sheet and to fund our operations and capital expenditures in the future, dependent upon market conditions and available pricing. Such uses of proceeds may include repayment of our debt, development or acquisition of additional acreage, and general corporate purposes. There can be no assurance that future funding transactions will be available on favorable terms, or at all, and we therefore cannot guarantee the outcome of any such transactions.

At June 30, 2017, we had $6.6 million in cash and cash equivalents and approximately $43 million of additional availability under our Senior Secured Credit Facility.  We believe that our existing cash and cash equivalents, cash expected to be generated from operations and the availability of borrowing under our Senior Secured Credit Facility will be sufficient to meet our liquidity requirements, anticipated capital expenditures and payments due under our existing credit facility and notes outstanding for at least the next 12 months.

32

 

---

 

Historical Cash Flows

The following table summarizes our cash flows for the periods indicated:

 

 

Net Cash Provided By Operating Activities

Net cash provided by operating activities increased $9.6 million from $7.5 million in the six months ended June 30, 2016 to $17.1 million in the six months ended June 30, 2017. This increase is primarily due to a decrease in net loss of $4.0 million, $15.8 million increase in net operating assets and liabilities, a $1.1 million decrease in deferred taxes, a $2.9 million increase in non-cash interest expense, a $25.1 million increase in impairment of oil and gas properties, and a $0.9 million decrease in gain on disposal of oil and gas properties, offset by a $15.6 million dollar decrease in settlements of derivative financial instruments, a $19.2 million increase in non-cash gain on derivative financial instruments, a decrease in DD&A of $3.0 million, and a $2.9 million increase in unrealized gain on equity warrants during the six months ended June 30, 2017.

Net Cash Used In Investing Activities

Net cash used in investing activities increased $128.3 million from $19.2 million in the six months ended June 30, 2016 to $147.5 million in the six months ended June 30, 2017. This increase is primarily due to a $105.5 million increase in the acquisition of oil and gas properties, an $18.8 million increase in the development of oil and gas properties, a $1.3 million increase in purchases of other property and equipment, and a decrease in proceeds from sales of oil and gas properties of $2.7 million.

Net Cash Provided By Financing Activities

Net cash provided by financing activities increased $118.3 million from $12.5 million used during the six months ended June 30, 2016 to $130.8 million provided in the six months ended June 30, 2017. The increase was due to increased borrowings and equity issuances of $130.4 million, offset by costs to issue debt and equity of $3.5 million and increased payments on bank borrowings of $8.5 million in the six months ended June 30, 2017. 

33

 

---

 

Hedging

The following table provides a summary of our derivative contracts as of June 30, 2017:

 

 

At June 30, 2017, the Company held the derivative contracts listed in the table above, which aggregate to 542,200 barrels or 2,947 barrels of oil per day for the remainder of 2017, 1,204,500 barrels or 3,300 barrels of oil per day for 2018, 560,700 barrels or 1,536 barrels per day for 2019, and 203,600 barrels or 1,119 barrels of oil per day through June of 2020. Our 2017 derivative contracts consist of 2,000 Bbls/day swaps at a volume weighted average price of $53.17 and three-way collars covering 947 Bbls/d, which provide an effective floor of $55.25 per Bbl with WTI prices between $40.00 per Bbl and $60.00 per Bbl, and also gives upside to $80.25 per Bbl. Our 2018 derivative contracts consist of 2,800 Bbls/day swaps at a volume weighted average price of $52.66 and two-way collars covering 500 Bbls/day with a price ceiling of $59.45. Our 2019 derivative contracts consist of 1,536 Bbls/day swaps at a price of $48.04. Our 2020 derivative contracts consist of 556 Bbls/day at a price of $48.90.

The above natural gas derivative contract equates to 1,288,000 MMBtu or 7,000 MMBtu per day for the remainder of 2017 at a fixed price of $3.36 per MMBtu. 

Subsequent to the quarter ended June 30, 2017, the Company entered into additional WTI crude oil swaps across 2017, 2018, and 2019. For 2017, the Company added an additional 122,600 barrels a price of $49.85 per barrel for the period of September 2017 through December 2017, increasing its coverage for the remainder of 2017 to 664,800 barrels, or approximately 3,613 Bbls/day at a volume weighted average price of $53.10 per barrel. For 2018, the Company added an additional 509,000 barrels at a price of $50.17 per barrel for the period of January 2018 to December 2018, increasing its total crude oil hedge position coverage for 2018 to 1,713,500, or approximately 4,695 Bbls/day at a volume weighted average price of $51.63 per barrel. For 2019, the Company added an additional 508,900 barrels at a price of $50.40 per barrel for the period of January 2019 to December 2019, increasing its total crude oil hedge position coverage for 2019 to 1,069,600, or approximately 2,930 Bbls/day at a volume weighted average price of $49.16 per barrel.

Debt

As of June 30, 2017, we had an aggregate of $267.2 million of indebtedness, including $117.1 million drawn on our Senior Secured Credit Facility, $151.8 million (less an unamortized discount of $1.3 million and debt issuance costs of $0.7 million) on our 8.750% Senior Notes and $0.3 million of other long-term notes.

Senior Secured Credit Facility

As of June 30, 2017 LRAI had outstanding borrowings of approximately $117.1 million under the Senior Secured Credit Facility, which was subject to an average interest rate of approximately 5.34% and 4.87% during the three and six months ended June 30, 2017, respectively. Additionally, the Senior Secured Credit Facility may be used for loans and, subject to a $2,500,000 sub-limit,

34

 

---

 

letters of credit. LRAI has $300,000 of advances on the letter of credit as of June 30, 2017. The borrowing base under the Senior Secured Credit Facility can be redetermined up or down by the lenders based on, among other things, their evaluation of our oil and natural gas reserves. Effective as of May 19, 2016, the borrowing base was reduced to $120 million. Effective as of November 23, 2016, the borrowing base was reduced from $120 million to $112 million. In connection with closing the Marquis Acquisition and the Battlecat Acquisition, on June 15, 2017, LRAI entered into the Sixth Amendment and Joinder to Credit Agreement (the “Sixth Amendment”) to its Credit Agreement, dated as of July 28, 2015, among LRAI, the subsidiary guarantors party thereto, the several lenders party thereto and Citibank, N.A., in its capacity as administrative agent and as issuing bank. Pursuant to the Sixth Amendment, the Credit Agreement was amended to (i) increase the borrowing base from $112 million to $160 million until redetermined or adjusted in accordance with the Credit Agreement Redeterminations are now scheduled semi-annually to occur during May and November of each year. The next borrowing base redetermination is scheduled for November 2017.

8.750% Senior Notes

LRAI issued $220 million aggregate principal amount of the 8.750% Senior Notes in April 2014 under an indenture among LRAI, its subsidiary guarantors and Wells Fargo Bank, National Association, as trustee.  The Company is not a party to the indenture.

The 8.750% Senior Notes mature on April 15, 2019 and accrue interest at a rate of 8.750% per annum, payable semi-annually in arrears on April 15 and October 15 of each year until the maturity date.  The 8.750% Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis by each subsidiary of LRAI.

Securities Purchase Agreement and Second Lien Notes

On August 2, 2016, LRAI and the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with Juneau Energy, LLC, as initial purchaser (the “Initial Purchaser”), Leucadia National Corporation (“Leucadia”), as guarantor of the Initial Purchaser’s obligations, the other purchasers party thereto (collectively, along with the Initial Purchaser, the “Purchasers”) and Jefferies, LLC, in its capacity as the collateral agent for the Purchasers, relating to the issuance and sale of (i) up to $49,900,000 aggregate principal amount of the Second Lien Notes and (ii) five-year warrants to purchase up to an aggregate 998,000 shares of the Company’s Class A voting common stock at a price equal to $5.00 per share.

The Second Lien Notes are secured by second-priority liens on substantially all of LRAI’s and its subsidiaries’ assets to the extent such assets secure obligations under the Senior Secured Credit Facility.

During 2016, LRAI issued $38.0 million in aggregate principal amount of Second Lien Notes and the Company issued the Warrants to purchase 760,000 shares of its Class A voting common stock. the Company recorded an equity warrant liability of approximately $5.1 million which was the fair value amount at the date of issuance.  The Warrants were adjusted to fair value at March 31, 2017 which resulted in an unrealized gain on the Warrants of approximately $2.3 million for the three months ended March 31, 2017. Proceeds from the Second Lien Notes issuance were used to repurchase approximately $68.2 million in aggregate principal amount of the 8.750% Senior Notes in privately negotiated open market repurchases with holders of such notes, and to pay related fees and expenses related to the foregoing. The repurchase amounts paid were approximately $36.2 million in cash. Net of related fees, such repurchases resulted in a gain on debt extinguishment of approximately $28.5 million.

In December 2016, LRAI repaid $21.0 million principal of the Second Lien Notes with proceeds from the 2016 Common Stock Offering.  In June 2017, LRAI repaid the remaining $17.0 million principal of Second Lien Notes, including an early payment premium of approximately $1.1 million with borrowings from the Company’s Senior Secured Credit Facility.  The Company also recorded an approximate $2.0 million charge due to early recognition of the warrant discount associated with the payoff of the Second Lien Notes.

35

 

---

 

Capital Expenditures

Historical capital expenditures

The table below summarizes our capital expenditures incurred for the three months ended June 30, 2017. Future drilling in 2017 will be dictated by cash flow.

Critical Accounting Policies and Estimates

The preparation of our financial statements requires us to make estimates and judgments that can affect the reported amounts of assets, liabilities, revenues and expenses, as well as the disclosure of contingent assets and liabilities at the date of our financial statements. We analyze our estimates and judgments, including those related to oil, NGLs and natural gas revenues, oil and natural gas properties, impairment of long-lived assets, fair value of derivative instruments, asset and retirement obligations and income taxes, and we base our estimates and judgments on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results may vary from our estimates. The policies of particular importance to the portrayal of our financial position and results of operations and that require the application of significant judgment or estimates by our management are summarized in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section of our Annual Report on Form 10-K as reported and filed with the SEC on March 23, 2017 (our “2016 10-K”). As of June 30, 2017, there were no significant changes to any of our critical accounting policies and estimates.

 

Cautionary Note Regarding Forward-looking Statements

 

This Quarterly Report on Form 10-Q statement contains forward-looking statements that are subject to a number of known and unknown risks, uncertainties, and other important factors, many of which are beyond our control. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical fact included in this Quarterly Report on Form 10-Q, regarding our strategy, future operations, financial position, projected costs, prospects, plans and objectives of management are forward-looking statements. When used in this Quarterly Report on Form 10-Q, the words “could,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “may,” “continue,” “predict,” “potential,” “project” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words.

 

Forward-looking statements may include statements about our:

 

•         discovery and development of crude oil, NGLs and natural gas reserves;

 

•         cash flows and liquidity;

 

•         business and financial strategy, budget, projections and operating results;

 

•         timing and amount of future production of crude oil, NGLs and natural gas;

 

•         amount, nature and timing of capital expenditures, including future development costs;

 

•         availability and terms of capital;

 

•         drilling, completion, performance, and operation of wells;

 

•         timing, location and size of property acquisitions and divestitures;

 

36

 

---

 

•         costs of exploiting and developing our properties and conducting other operations;

 

•         general economic and business conditions; and

 

•         our plans, objectives, expectations and intentions.

 

All forward-looking statements speak only as of the date of this Quarterly Report on Form 10-Q. You should not place undue reliance on these forward-looking statements. Although we believe that our plans, objectives, expectations and intentions reflected in or suggested by the forward-looking statements we make in this Quarterly Report on Form 10-Q are reasonable, we can give no assurance that these plans, objectives, expectations or intentions will be achieved. We disclose important factors that could cause our actual results to differ materially from our expectations under Item 1A (Risk Factors), Item 8 (Financial Statements and Supplementary Data) and elsewhere in our 2016 10-K, and Part I (Financial Information), Item 1A (Risk Factors) and elsewhere in this Quarterly Report on Form 10-Q. 

 

These important factors include risks related to:

 

•                                variations in the market demand for, and prices of, crude oil, NGLs and natural gas;

 

•                                lack of proved reserves;

 

•                                estimates of crude oil, NGLs and natural gas data;

 

•                                the adequacy of our capital resources and liquidity including, but not limited to, access to additional borrowing to fund our operations;

 

•                                borrowing capacity under our credit facility;

 

•                                general economic and business conditions;

 

•                                failure to realize expected value creation from property acquisitions;

 

•                               uncertainties about our ability to find, develop or acquire additional oil and natural gas resources;

 

•                                uncertainties with regards to our drilling schedules;

 

•                                risks related to expiration of leases on our undeveloped leasehold assets;

 

•                                our dependence upon several significant customers for the sale of most of our crude oil, natural gas and NGL production;

 

•                                counterparty credit risks;

 

•                                competitive within the crude oil and natural gas industry;

 

•                                technology risks;

 

•                                risks related to the concentration of our operations;

 

•                                drilling results;

 

•                                potential financial losses or earnings reductions from our commodity price risk management programs;

 

•                                potential adoption of new governmental regulations;

 

•                                our ability to satisfy future cash obligations and environmental costs; and

37

 

---

 

 

•                                the other factors set forth under “Risk Factors” in Item 1A of Part I of our 2016 10-K.

 

The forward-looking statements relate only to events or information as of the date on which the statements are made in this Quarterly Report on Form 10-Q. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

There have been no material changes in our market risks as of June 30, 2017 from those disclosed in our 2016 10-K.

 

Item 4. Controls and Procedures.

 

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

 

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of June 30, 2017.

 

Changes in Internal Controls

There was no change in our internal control over financial reporting during the quarter ended June 30, 2017 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

From time to time, we are subject to legal proceedings and claims that arise in the ordinary course of business.  Like other crude oil and gas producers and marketers, our operations are subject to extensive and rapidly changing federal and state environmental, health and safety, and other laws and regulations governing air emissions, wastewater discharges and solid and hazardous waste management activities.  We are not aware of any material pending or overtly threatened legal action against us.

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the factors discussed under Item 1A of Part I of “Risk Factors” in our 2016 10-K.  These factors could materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and could cause our actual results to differ materially from our historical results or the results contemplated by any forward-looking statements contained in this report.  There have been no material changes to our risk factors affecting the Company since the filing of our 2016 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None. 

Item 3. Defaults Upon Senior Securities.

None.

38

 

---

 

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

The exhibits in the accompanying Exhibit Index following the signature page are filed or furnished as a part of this report and are incorporated herein by reference.

 

 

 

 

 

 

 

 

39

 

---

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

40

 

---

 

Exhibit Index

41

 

---

 

 

 

 

42