Attached files

file filename
8-K - 8-K - Approach Resources Incarex-8k_20171101.htm

Exhibit 99.1

News Release

 

For Immediate Release

November 1, 2017

 

Approach Resources Inc.

Reports Third Quarter 2017 Results

And Bolt-On Acquisition

 

Fort Worth, Texas, November 1, 2017 – Approach Resources Inc. (NASDAQ: AREX) today reported third quarter 2017 financial and operational results and a bolt-on acquisition.

 

Third Quarter 2017 Highlights

 

 

Produced 11.5 MBoe/d, despite negative impact of 500 Boe/d from Hurricane Harvey

 

Strong well results from two new completions, outperforming a 700 MBoe type curve

 

Net loss was $8.5 million or $0.10 per diluted share.  Adjusted net loss (non-GAAP) was $6.5 million, or $0.08 per diluted share

 

EBITDAX (non-GAAP) was $13.8 million, a 7% increase over the prior quarter

 

Revenues of $25.6 million, a 3% increase over the prior quarter

 

Unhedged cash margin (non-GAAP) of $13.52 per Boe, up 13% from second quarter

 

Bolt-On Acquisition

 

 

Producing Wolfcamp shale assets adjacent to Company’s Project Pangea acreage

 

Current production of approximately 550 Boe/d, 51% oil

 

Estimated PDP reserves 1.8 MBoe, 42% oil

 

Transaction value $18 million, payable in Approach common shares

 

Adjusted net loss, EBITDAX and unhedged cash margin are non-GAAP measures. See “Supplemental Non-GAAP financial and Other Measures” below for our definitions and reconciliations of adjusted net loss and EBITDAX to net loss and unhedged cash margin to revenues.

 

 

Management Comment

 

Ross Craft, Approach’s Chairman and CEO, commented, “Results for this quarter highlight our relentless focus on operational efficiency, cost controls and capital discipline.  Our infrastructure system provided operational flexibility in the face of Hurricane Harvey and the results of our optimized completions are driving strong well performance.  Due to our continued focus on cash operating expenses and improved realized prices, EBITDAX is up 7% over prior quarter and unhedged cash margin per Boe has increased 13% quarter over quarter and from the prior period last year.”

 

We also are excited to announce an acquisition of producing properties that are complementary to our existing assets, and are pleased to welcome an experienced, upstream E&P investor like Kayne Anderson as a shareholder.  As operators in the Permian work to consolidate acreage, we believe our large, contiguous

 

INVESTOR CONTACT

Suzanne Ogle

Vice President – Investor Relations & Corporate Communications

ir@approachresources.com

817.989.9000

 

APPROACH RESOURCES INC.

One Ridgmar Centre

6500 West Freeway, Suite 800

Fort Worth, Texas 76116

www.approachresources.com

 


 

acreage position provides the foundation for future growth as we continue to build value through prudent capital spending and one of the lowest operating cost structures in the Permian Basin.”

 

Third quarter 2017 Results

 

Production for third quarter 2017 totaled 1,061 Mboe, or 11.5 MBoe/d, made up of 26% oil, 35% NGLs and 39% natural gas.  Average realized commodity prices for third quarter 2017, before the effect of commodity derivatives, were $44.91 per Bbl of oil, $18.96 per Bbl of NGLs and $2.46 per Mcf of natural gas.  Our average realized price, including the effect of commodity derivatives, was $23.65 per Boe for third quarter 2017.

 

Net loss for third quarter 2017 was $8.5 million, or $0.10 per diluted share, on revenues of $25.6 million.  Excluding the unrealized loss on commodity derivatives of $3.0 million, adjusted net loss (non-GAAP) for third quarter 2017 was $6.5 million, or $0.08 per diluted share.  EBITDAX (non-GAAP) for third quarter 2017 was $13.8 million.  See “Supplemental Non-GAAP Financial and Other Measures” below for our reconciliation of adjusted net loss and EBITDAX to net loss.

 

Lease operating expenses averaged $4.16 per Boe.  Production and ad valorem taxes averaged $1.71 per Boe, or 7.1% of oil, NGL and gas sales.  Exploration costs were $0.09 per Boe.  Total general and administrative (“G&A”) costs averaged $6.00 per Boe, including cash G&A costs of $4.75 per Boe.  Depletion, depreciation and amortization expense averaged $15.88 per Boe.  Interest expense totaled $5.3 million.

 

Operations Update

 

During third quarter 2017, we drilled one horizontal well in the Wolfcamp B bench and completed two horizontal wells: one well in the Wolfcamp B bench and one well in the Wolfcamp C bench.  The two wells completed in third quarter 2017, when normalized to a 7,500 feet lateral, are outperforming a 700 MBoe type curve.  At September 30, 2017, we had nine horizontal wells waiting on completion.

 

Capital expenditures incurred during third quarter 2017 totaled $7.9 million and included $7.1 million for drilling and completion activities, $0.6 million for infrastructure projects and equipment and $0.2 million for acreage extensions.  Aligning capital expenditures as closely as possible with cash flows, we elected to defer completion of additional wells until first quarter 2018.

 

Bolt-On Acquisition

 

The Company has entered into a definitive agreement with Amistad Energy Partners, LLC (“Amistad”) to acquire complementary Wolfcamp shale assets directly adjacent to the Company’s Pangea West project in the Southern Midland Basin, for 7,573,215 shares of Company common stock valued at $18.05 million, based on a 20-day volume weighted average share price, and subject to customary purchase price adjustments.  The transaction is subject to customary closing conditions, and the Company expects the acquisition will close in the fourth quarter of 2017, with an effective date of September 1, 2017.  Amistad is a portfolio company of Kayne Anderson Capital Advisors, L.P., an independent alternative investment management firm with $24.5 billion in assets focused on investing in upstream oil and gas companies, energy infrastructure, specialized real estate, middle market credit and growth private equity.

 

The transaction includes current net production of approximately 550 Boe/d (51% oil), estimated PDP reserves of approximately 1.8 MMboe (42% oil), approximately 3,200 net acres held by production,

 

 

2

 

 

 


 

along with existing field infrastructure and facilities and over 35,000 of additional net undeveloped acres that are subject to near-term expiration if a continuous drilling obligation is not met or extended.

 

Liquidity Update

 

At September 30, 2017, we had a $1 billion revolving credit facility in place, with a borrowing base and lender commitment amount of $325 million, and liquidity of $32.7 million.  The Company currently is in the process of completing its semi-annual borrowing base redetermination.  The lead bank under our credit facility has recommended to the other lenders that our borrowing base be maintained at the current level of $325 million. However, there is no assurance that the borrowing base will not be higher or lower than our $325 million borrowing base as of September 30, 2017.  See “Supplemental Non-GAAP Financial and Other Measures” below for our definition and calculation of liquidity.

 


 

 

3

 

 

 


 

Commodity Derivatives Update

 

We enter into commodity derivatives positions to reduce the risk of commodity price fluctuations.  The table below is a summary of our current derivatives positions.

 

Commodity and Period

 

Contract

Type

 

Volume Transacted

 

Contract Price

Crude Oil

 

 

 

 

 

 

October  2017 – December 2017

 

Swap

 

1,000 Bbls/day

 

$50.20/Bbl

October  2017 – December 2017

 

Swap

 

1,500 Bbls/day

 

$50.25/Bbl

January 2018 – December 2018

 

Swap

 

300 Bbls/day

 

$50.00/Bbl

January 2018 – March 2018

 

Collar

 

1,000 Bbls/day

 

$50.00/Bbl - $55.05/Bbl

 

 

 

 

 

 

 

Natural Gas

 

 

 

 

 

 

October  2017 – December 2017

 

Collar

 

100,000 MMBtu/month

 

$3.00/MMBtu - $3.65/MMBtu

October  2017 – December 2017

 

Collar

 

200,000 MMBtu/month

 

$2.30/MMBtu - $2.60/MMBtu

October  2017 – December 2017

 

Collar

 

200,000 MMBtu/month

 

$3.00/MMBtu - $3.44/MMBtu

October  2017 – December 2017

 

Collar

 

200,000 MMBtu/month

 

$3.00/MMBtu - $3.50/MMBtu

January 2018 – December 2018

 

Swap

 

200,000 MMBtu/month

 

$3.085/MMBtu

January 2018 – December 2018

 

Swap

 

250,000 MMBtu/month

 

$3.084/MMBtu

 

 

 

 

 

 

 

NGLs (C2 - Ethane)

 

 

 

 

 

 

October  2017 – December 2017

 

Swap

 

1,050 Bbls/day

 

$11.34/Bbl

NGLs (C3 - Propane)

 

 

 

 

 

 

October  2017 – December 2017

 

Swap

 

750 Bbls/day

 

$27.916/Bbl

October  2017 – March 2018

 

Swap

 

450 Bbls/day

 

$30.24/Bbl

NGLs (IC4 - Isobutane)

 

 

 

 

 

 

October  2017 – December 2017

 

Swap

 

75 Bbls/day

 

$36.7325/Bbl

October  2017 – March 2018

 

Swap

 

50 Bbls/day

 

$36.12/Bbl

NGLs (NC4 - Butane)

 

 

 

 

 

 

October  2017 – December 2017

 

Swap

 

250 Bbls/day

 

$35.9205/Bbl

October  2017 – March 2018

 

Swap

 

150 Bbls/day

 

$35.70/Bbl

NGLs (C5 - Pentane)

 

 

 

 

 

 

November 2017 – December 2017

 

Swap

 

250 Bbls/day

 

$50.61/Bbl


 

 

4

 

 

 


 

Conference Call Information and Summary Presentation

 

The Company will host a conference call on Thursday, November 2, 2017, at 10:00 AM CT (11:00 AM ET) to discuss third quarter 2017 financial and operating results.

 

Those wishing to listen to the conference call, may do so by visiting the Events and Presentations page under the Investor Relations section of the Company’s website, www.approachresources.com, or by phone:

 

Conference ID93356938

Participant Toll-Free Dial-In Number: (844) 884-9950

Participant International Dial-In Number:(661) 378-9660

 

A replay of the call will be available on the Company’s website or by dialing:

 

Replay Toll-Free(855) 859-2056

Replay International:(404) 537-3406

Conference ID:93356938

 

 

In addition, a third quarter 2017 summary presentation will be available on the Company’s website.

 

 

About Approach Resources

 

Approach Resources Inc. is an independent energy company focused on the exploration, development, production and acquisition of unconventional oil and natural gas reserves in the Midland Basin of the greater Permian Basin in West Texas.  For more information about the Company, please visit www.approachresources.com.  Please note that the Company routinely posts important information about the Company under the Investor Relations section of its website.

 

This press release contains forward-looking statements within the meaning of 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 facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include expectations of anticipated financial and operating results.  These statements are based on certain assumptions made by the Company based on management’s experience, perception of historical trends and technical analyses, current conditions, anticipated future developments and other factors believed to be appropriate and reasonable by management. When used in this press release, the words “will,” “potential,” “believe,” “estimate,” “intend,” “expect,” “may,” “should,” “anticipate,” “could,” “plan,” “predict,” “project,” “profile,” “model” or their negatives, other similar expressions or the statements that include those words, are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Further information on such assumptions, risks and uncertainties is available in the Company’s Securities and Exchange Commission (“SEC”) filings.  The Company’s SEC filings are available on the

 

 

5

 

 

 


 

Company’s website at www.approachresources.com.  Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

 

 

6

 

 

 


 

UNAUDITED RESULTS OF OPERATIONS

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenues (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

12,464

 

 

$

12,061

 

 

$

38,666

 

 

$

34,304

 

NGLs

 

 

7,093

 

 

 

5,242

 

 

 

19,172

 

 

 

13,963

 

Gas

 

 

6,051

 

 

 

6,446

 

 

 

19,094

 

 

 

15,530

 

Total oil, NGLs and gas sales

 

 

25,608

 

 

 

23,749

 

 

 

76,932

 

 

 

63,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized (loss) gain on commodity derivatives

 

 

(523

)

 

 

781

 

 

 

(1,481

)

 

 

5,690

 

Total oil, NGLs and gas sales including derivative

   impact

 

$

25,085

 

 

$

24,530

 

 

$

75,451

 

 

$

69,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

 

278

 

 

 

298

 

 

 

837

 

 

 

970

 

NGLs (MBbls)

 

 

374

 

 

 

394

 

 

 

1,109

 

 

 

1,149

 

Gas (MMcf)

 

 

2,455

 

 

 

2,556

 

 

 

7,331

 

 

 

7,873

 

Total (MBoe)

 

 

1,061

 

 

 

1,117

 

 

 

3,168

 

 

 

3,431

 

Total (MBoe/d)

 

 

11.5

 

 

 

12.1

 

 

 

11.6

 

 

 

12.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

 

$

44.91

 

 

$

40.53

 

 

$

46.19

 

 

$

35.36

 

NGLs (per Bbl)

 

 

18.96

 

 

 

13.32

 

 

 

17.28

 

 

 

12.16

 

Gas (per Mcf)

 

 

2.46

 

 

 

2.52

 

 

 

2.60

 

 

 

1.97

 

Total (per Boe)

 

 

24.14

 

 

 

21.26

 

 

 

24.28

 

 

 

18.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized (loss) gain on commodity derivatives (per Boe)

 

 

(0.49

)

 

 

0.70

 

 

 

(0.47

)

 

 

1.66

 

Total including derivative impact (per Boe)

 

$

23.65

 

 

$

21.96

 

 

$

23.81

 

 

$

20.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses (per Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

4.16

 

 

$

3.49

 

 

$

4.05

 

 

$

4.51

 

Production and ad valorem taxes

 

 

1.71

 

 

 

1.80

 

 

 

2.03

 

 

 

1.61

 

Exploration

 

 

0.09

 

 

 

0.94

 

 

 

1.03

 

 

 

0.94

 

General and administrative (1)

 

 

6.00

 

 

 

5.21

 

 

 

5.95

 

 

 

5.16

 

Depletion, depreciation and amortization

 

 

15.88

 

 

 

17.38

 

 

 

17.15

 

 

 

17.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Below is a summary of general and administrative expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative - cash component

 

$

4.75

 

 

$

4.00

 

 

$

4.84

 

 

$

3.91

 

General and administrative - noncash component (share-based compensation)

 

 

1.25

 

 

 

1.21

 

 

 

1.11

 

 

 

1.25

 

 

 

 

 


 

 

7

 

 

 


 

APPROACH RESOURCES INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except shares and per-share amounts)

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, NGLs and gas sales

$

25,608

 

 

$

23,749

 

 

$

76,932

 

 

$

63,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

4,418

 

 

 

3,894

 

 

 

12,826

 

 

 

15,484

 

Production and ad valorem taxes

 

1,816

 

 

 

2,013

 

 

 

6,425

 

 

 

5,532

 

Exploration

 

100

 

 

 

1,047

 

 

 

3,251

 

 

 

3,238

 

General and administrative (1)

 

6,366

 

 

 

5,825

 

 

 

18,842

 

 

 

17,708

 

Depletion, depreciation and amortization

 

16,843

 

 

 

19,422

 

 

 

54,348

 

 

 

59,642

 

Total expenses

 

29,543

 

 

 

32,201

 

 

 

95,692

 

 

 

101,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

(3,935

)

 

 

(8,452

)

 

 

(18,760

)

 

 

(37,807

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(5,304

)

 

 

(7,067

)

 

 

(15,683

)

 

 

(20,173

)

Gain on debt extinguishment

 

 

 

 

 

 

 

5,053

 

 

 

 

Write-off of debt issuance costs

 

 

 

 

 

 

 

 

 

 

(563

)

Realized (loss) gain on commodity derivatives

 

(523

)

 

 

781

 

 

 

(1,481

)

 

 

5,690

 

Unrealized (loss) gain on commodity derivatives

 

(3,037

)

 

 

760

 

 

 

2,596

 

 

 

(8,273

)

Other income

 

29

 

 

 

(10

)

 

 

32

 

 

 

1,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAX (BENEFIT) PROVISION

 

(12,770

)

 

 

(13,988

)

 

 

(28,243

)

 

 

(59,615

)

INCOME TAX (BENEFIT) PROVISION

 

(4,258

)

 

 

(4,915

)

 

 

129,933

 

 

 

(20,847

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

$

(8,512

)

 

$

(9,073

)

 

$

(158,176

)

 

$

(38,768

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.10

)

 

$

(0.22

)

 

$

(1.95

)

 

$

(0.94

)

Diluted

$

(0.10

)

 

$

(0.22

)

 

$

(1.95

)

 

$

(0.94

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

86,501,242

 

 

 

41,610,083

 

 

 

81,142,672

 

 

 

41,415,260

 

Diluted

 

86,501,242

 

 

 

41,610,083

 

 

 

81,142,672

 

 

 

41,415,260

 

(1)  Includes non-cash share-based compensation expense as follows:

 

1,330

 

 

 

1,357

 

 

 

3,518

 

 

 

4,281

 


 

 

8

 

 

 


 

Unaudited Consolidated Balance Sheet Data

 

September 30,

 

 

December 31,

 

(in thousands)

 

2017

 

 

2016

 

Cash and cash equivalents

 

$

21

 

 

$

21

 

Other Current assets

 

 

11,982

 

 

$

12,473.00

 

Property and equipment, net, successful efforts method

 

 

1,080,611

 

 

 

1,092,061

 

Other non-current assets

 

 

2,360

 

 

 

 

Total assets

 

$

1,094,974

 

 

$

1,104,555

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

29,148

 

 

$

26,369

 

Long-term debt (1)

 

 

375,210

 

 

 

498,349

 

Deferred income taxes

 

 

135,614

 

 

 

5,615

 

Other long-term liabilities

 

 

11,868

 

 

 

11,270

 

Stockholders' equity

 

 

543,134

 

 

 

562,952

 

Total liabilities and stockholders’ equity

 

$

1,094,974

 

 

$

1,104,555

 

 

 

 

 

 

 

 

 

 

(1) Long-term debt at September 30, 2017, is comprised of $85.2 million in 7% senior notes due 2021 and $292 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $1.1 million and $0.9 million, respectively. Long-term debt at December 31, 2016, is comprised of $230.3 million in 7% senior notes due 2021 and $273 million in outstanding borrowings under our revolving credit facility, net of issuance costs of $3.7 million and $1.3 million, respectively.

 

 

Supplemental Non-GAAP Financial and Other Measures

 

This release contains certain financial measures that are non-GAAP measures.  We have provided reconciliations below of the non-GAAP financial measures to the most directly comparable GAAP financial measures and on the Non-GAAP Financial Information page in the Investor Relations section of our website at www.approachresources.com.  

 

Adjusted Net Loss

 

This release contains the non-GAAP financial measures adjusted net loss and adjusted net loss per diluted share, which exclude (1) unrealized loss (gain) on commodity derivatives, (2) gain on debt extinguishment, (3) write-off of debt issuance costs, (4) write-off of deferred tax assets and (5) related income tax effect. The amounts included in the calculation of adjusted net loss and adjusted net loss per diluted share below were computed in accordance with GAAP. We believe adjusted net loss and adjusted net loss per diluted share are useful to investors because they provide readers with a meaningful measure of our profitability before recording certain items whose timing or amount cannot be reasonably determined. However, these measures are provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.

 

The table below provides a reconciliation of adjusted net loss to net loss for the three and nine months ended September 30, 2017 and 2016 (in thousands, except per-share amounts).

 

 

 

9

 

 

 


 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net loss

$

(8,512

)

 

$

(9,073

)

 

$

(158,176

)

 

$

(38,768

)

Adjustments for certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on commodity derivatives

 

3,037

 

 

 

(760

)

 

 

(2,596

)

 

 

8,273

 

Gain on debt extinguishment

 

 

 

 

 

 

 

(5,053

)

 

 

 

Write-off of debt issuance costs

 

 

 

 

 

 

 

 

 

 

563

 

Write-off of deferred tax assets

 

 

 

 

 

 

 

139,090

 

 

 

 

Tax effect

 

(1,063

)

 

 

266

 

 

 

2,677

 

 

 

(3,093

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss

$

(6,538

)

 

$

(9,567

)

 

$

(24,058

)

 

$

(33,025

)

Adjusted net loss per diluted share

$

(0.08

)

 

$

(0.23

)

 

$

(0.30

)

 

$

(0.80

)

 

 

EBITDAX

 

We define EBITDAX as net loss, plus (1) exploration expense, (2) depletion, depreciation and amortization expense, (3) share-based compensation expense, (4) unrealized loss (gain) on commodity derivatives, (5) gain on debt extinguishment, (6) write-off of debt issuance costs, (7) interest expense, net, and (8) income tax (benefit) provision. EBITDAX is not a measure of net income or cash flow as determined by GAAP. The amounts included in the calculation of EBITDAX were computed in accordance with GAAP. EBITDAX is presented herein and reconciled to the GAAP measure of net loss because of its wide acceptance by the investment community as a financial indicator of a company's ability to internally fund development and exploration activities. This measure is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

The table below provides a reconciliation of EBITDAX to net loss for the three and nine months ended September 30, 2017 and 2016 (in thousands).

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net loss

$

(8,512

)

 

$

(9,073

)

 

$

(158,176

)

 

$

(38,768

)

Exploration

 

100

 

 

 

1,047

 

 

 

3,251

 

 

 

3,238

 

Depletion, depreciation and amortization

 

16,843

 

 

 

19,422

 

 

 

54,348

 

 

 

59,642

 

Share-based compensation

 

1,330

 

 

 

1,357

 

 

 

3,518

 

 

 

4,281

 

Unrealized loss (gain) on commodity derivatives

 

3,037

 

 

 

(760

)

 

 

(2,596

)

 

 

8,273

 

Gain on debt extinguishment

 

 

 

 

 

 

 

(5,053

)

 

 

 

Write-off of debt issuance costs

 

 

 

 

 

 

 

 

 

 

563

 

Interest expense, net

 

5,304

 

 

 

7,067

 

 

 

15,683

 

 

 

20,173

 

Income tax (benefit) provision

 

(4,258

)

 

 

(4,915

)

 

 

129,933

 

 

 

(20,847

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDAX

$

13,844

 

 

$

14,145

 

 

$

40,908

 

 

$

36,555

 


 

 

10

 

 

 


 

Unhedged Cash Margin and Cash Operating Expenses

 

We define unhedged cash margin as revenue, less cash operating expenses. We define cash operating expenses as operating expenses, excluding (1) exploration expense, (2) depletion, depreciation and amortization expense, and (3) share-based compensation expense. Unhedged cash margin and cash operating expenses are not measures of operating income or cash flows as determined by GAAP.  The amounts included in the calculations of unhedged cash margin and cash operating expenses were computed in accordance with GAAP.  Unhedged cash margin and cash operating expenses are presented herein and reconciled to the GAAP measures of revenue and operating expenses.  We use unhedged cash margin and cash operating expenses as an indicator of the Company’s profitability and ability to manage its operating income and cash flows. This measure is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

The table below provides a reconciliation of unhedged cash margin and cash operating expenses to revenues and operating expenses for the three and nine months ended September 30, 2017 and 2016 (in thousands, except per-Boe amounts).

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenues

 

$

25,608

 

 

$

23,749

 

 

$

76,932

 

 

$

63,797

 

Production (Mboe)

 

 

1,061

 

 

 

1,117

 

 

 

3,168

 

 

 

3,431

 

Average realized price (per Boe)

 

$

24.14

 

 

$

21.26

 

 

$

24.28

 

 

$

18.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

29,543

 

 

$

32,201

 

 

$

95,692

 

 

$

101,604

 

Exploration

 

 

(100

)

 

 

(1,047

)

 

 

(3,251

)

 

 

(3,238

)

Depletion, depreciation and amortization

 

 

(16,843

)

 

 

(19,422

)

 

 

(54,348

)

 

 

(59,642

)

Share-based compensation

 

 

(1,330

)

 

 

(1,357

)

 

 

(3,518

)

 

 

(4,281

)

Cash operating expenses

 

$

11,270

 

 

$

10,375

 

 

$

34,575

 

 

$

34,443

 

Cash operating expenses per Boe

 

$

10.62

 

 

$

9.29

 

 

$

10.92

 

 

$

10.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unhedged cash margin

 

$

14,338

 

 

$

13,374

 

 

$

42,357

 

 

$

29,354

 

Unhedged cash margin per Boe

 

$

13.52

 

 

$

11.97

 

 

$

13.36

 

 

$

8.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

11

 

 

 


 

Liquidity

Liquidity is calculated by adding the net funds available under our revolving credit facility and cash and cash equivalents.  We use liquidity as an indicator of the Company’s ability to fund development and exploration activities.  However, this measurement has limitations. This measurement can vary from year-to-year for the Company and can vary among companies based on what is or is not included in the measurement on a company’s financial statements and may further be subject to covenants in a company’s loan agreements. This measurement is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.  

 

The table below summarizes our liquidity at September 30, 2017 (in thousands).

 

 

 

Liquidity at

September 30,

 

 

 

2017

 

Borrowing base

 

$

325,000

 

Cash and cash equivalents

 

21

 

Long-term debt – Credit Facility

 

 

(292,000

)

Undrawn letters of credit

 

 

(325

)

Liquidity

 

$

32,696

 

 

 

 

12