Attached files

file filename
8-K - 8-K - Amplify Energy Corp.a18-39818_18k.htm

Exhibit 99.1

 

 

321 SOUTH BOSTON AVENUE, SUITE 1000

TULSA, OKLAHOMA 74103

 

PRESS RELEASE FOR IMMEDIATE ISSUANCE

 

MIDSTATES PETROLEUM ANNOUNCES THIRD QUARTER 2018 RESULTS;

REPORTS NET INCOME OF $11.5 MILLION, $0.44 PER SHARE

 

TULSA, OK — (BUSINESS WIRE) — November 8, 2018 — Midstates Petroleum Company, Inc. (“Midstates” or the “Company”) (NYSE: MPO) today announced its third quarter 2018 operational and financial results.

 

Third Quarter 2018 Highlights and Recent Key Items

 

·                  Continued execution of its market-focused strategy aimed at reducing costs, generating substantial free cash flow, improving liquidity and focusing activity to maximize optionality

 

·                  Reported net income of $11.5 million, or $0.44 per share, which includes the impact of a $6.6 million loss on commodity derivative contracts

 

·                  Grew Mississippian Lime production to 17,996 barrels of oil equivalent per day (BOEPD) in the third quarter of 2018, a 5% increase from 17,202 BOEPD in the second quarter of 2018 and a 16% increase from 15,518 BOEPD in the first quarter of 2018

 

·                  Generated Adjusted EBITDA of $31.9 million, excluding costs incurred for strategic reviews, outpacing operational capital expenditures by approximately $10.4 million

 

·                  Reduced full-year 2018 operational CAPEX guidance by approximately 10% while maintaining the mid-point of yearly production guidance of 17,000 BOEPD

 

·                  Reaffirmed the Company’s borrowing base at $170 million

 

·                  Announced changes to Midstates’ Board of Directors

 

·                  Reiterated a near-term intent to return capital to shareholders potentially through a share repurchase program(1) and/or cash dividends(1) which are being reviewed by Management and the Board

 

For the third quarter of 2018, Midstates reported net income of $11.5 million, or $0.44 per share, which included the impact of a $6.6 million charge related to the Company’s commodity derivative contracts. In the same period in 2017, the Company reported net income of $3.7 million, or $0.14 per share, including the impact of a $3.6 million commodity derivative charge, and in the second quarter of 2018 reported a net loss of $1.5 million, or ($0.06) per share, including the impact of a $7.8 million commodity derivative charge. In the third quarter of 2018, Midstates generated Adjusted EBITDA of $31.9 million, excluding advisory fees and costs incurred for strategic reviews. This compares to $30.2 million for the same quarter in 2017 and $27.0 million for the second quarter of 2018.

 


 

David Sambrooks, President and Chief Executive Officer, commented, “We are very pleased with our continued strong quarterly results, which have allowed Midstates to achieve several notable accomplishments this year. Thus far in 2018, we have generated $88.6 million in Adjusted EBITDA, sold our non-core Anadarko asset and paid down $100 million in debt.  We have made strides operationally to optimize base production through a substantial workover program, drive down lease operating and overhead expenses, and grow production from our valuable Miss Lime asset. We have drilled and completed several two mile lateral wells in the Miss Lime and we are taking a pause in our fourth quarter drilling activity to better incorporate the learnings from our drilling and completion successes into our ongoing program. We believe that two mile laterals are proving to be more economic and want to ensure that we plan our future development program to maximize the number of extended laterals that we can drill.”

 

Mr. Sambrooks continued, “We are forecasting significant free cash flow generation moving forward and are investigating ways to return a substantial portion of this excess cash to our shareholders through a possible share repurchase program or cash dividends. We continue to believe in the significant value of our Miss Lime asset and we will use our strong financial position and clean balance sheet to actively pursue all opportunities that further us financially and operationally. Our Management team and our Board, including its newly appointed members, are focused on creating value for our shareholders and are energized about Midstates’ future.”

 


(1) Subject to availability under then current credit agreement

 

(Adjusted EBITDA, Adjusted Cash Operating Expenses, and Adjusted Cash General and Administrative Expenses are non-GAAP financial measures. Each measure is defined and reconciled to the most directly comparable GAAP measure under “Non-GAAP Financial Measures” in the tables below.)

 

Operational Update

 

Key Highlights:

 

·                  Grew Mississippian Lime production to 17,996 BOEPD in the third quarter of 2018, an increase of about 5% from 17,202 BOEPD in the second quarter of 2018 and a 16% increase from 15,518 BOEPD in the first quarter of 2018

 

·                  Production of 17,996 BOEPD in the third quarter of 2018 consisted of 29% oil, 24% natural gas liquids (NGLs), and 47% natural gas

 

·                  Spud three wells (including two extended lateral wells) and placed eight wells online (including two extended lateral wells) during the third quarter of 2018

 

The Company continued to run its one-rig drilling program in the Mississippian Lime through the third quarter of 2018 with the goal of minimizing drilling and completion costs to enhance economics in delineated areas with extended lateral wells. The Company has drilled and completed four extended lateral wells in 2018.

 

At the end of the third quarter of 2018, Midstates’ rig contractor approached the Company with an option to farm-out the drilling rig to another operator for a multiple well package starting early in the fourth quarter of 2018.  In order to further study the production results of its recent extended lateral wells, Midstates elected to farm-out the rig for a portion of the fourth quarter of 2018.

 


 

The Company did not bring online any new saltwater disposal injection wells during the third quarter of 2018.  Midstates is currently operating 11 non-Arbuckle injection wells in Woods and Alfalfa Counties, Oklahoma, with permitted injection capacity of approximately 240,000 barrels of water per day.  The Company’s total permitted injection capacity in all formations in Woods and Alfalfa Counties, Oklahoma, which may differ from actual injection capacity due to operational constraints, is approximately 372,000 barrels of water per day. The Company’s current disposal rate into all formations of approximately 160,000 barrels of water per day. Approximately 45% of the Company’s water injection is currently being injected into non-Arbuckle formations.

 

Production and Pricing

 

Production during the third quarter of 2018 totaled 17,996 BOEPD, compared with 17,202 BOEPD during the second quarter of 2018, which excludes 3,382 BOEPD attributable to the Company’s Anadarko Basin producing properties that were divested during the second quarter of 2018.  Oil volumes comprised 29% of total production, NGLs 24%, and natural gas 47% during the third quarter of 2018.

 

On January 1, 2018, Midstates adopted Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”). As a result, gathering and transportation and a portion of lease operating expenses are now being presented net against oil, NGLs and natural gas revenues.

 

Total oil, NGLs and natural gas revenues in the third quarter of 2018 were approximately $53.0 million, before the impact of derivatives and including $3.1 million of gathering and transportation expense.  In the second quarter of 2018, oil, NGLs and natural gas revenues, excluding revenues from the Company’s Anadarko Basin producing properties that were divested during the second quarter, totaled $46.5 million, which included $3.4 million of gathering and transportation expense. The net loss on derivatives for the third quarter of 2018 was $6.6 million, compared with an $11.3 million loss during the second quarter of 2018.

 

The following table sets forth information regarding average realized sales prices for the periods indicated:

 

 

 

Crude Oil

 

NGLs

 

Natural Gas

 

 

 

Three Months
Ended

 

Three Months
Ended

 

Three Months
Ended

 

Three Months
Ended

 

Three Months
Ended

 

Three Months
Ended

 

 

 

September 30,
2018

 

June 30,
2018

 

September
30, 2018

 

June 30,
2018

 

September 30,
2018

 

June 30,
2018

 

Average sales price exclusive of realized derivatives and certain deductions from revenue

 

$

68.83

 

$

67.42

 

$

32.51

 

$

28.28

 

$

2.17

 

$

2.01

 

Realized derivatives

 

(8.11

)

(7.44

)

 

 

0.02

 

0.05

 

Average sales price with realized derivatives exclusive of certain deductions from revenue

 

$

60.72

 

$

59.98

 

$

32.51

 

$

28.28

 

$

2.19

 

$

2.06

 

Certain deductions from revenue

 

(0.04

)

(0.03

)

(0.03

)

(0.04

)

(0.68

)

(0.67

)

Average sales price inclusive of realized derivatives and certain deductions from revenue

 

$

60.68

 

$

59.95

 

$

32.48

 

$

 

28.24

 

$

1.51

 

$

1.39

 

 


 

Hedging Update

 

To reduce downside commodity price risk and protect cash flow, Midstates has entered into a number of swaps and three-way collars to hedge a portion of the Company’s oil and natural gas revenues through 2020. A summary of the Company’s hedges is included in the below table.

 

 

 

NYMEX WTI

 

 

 

Fixed Swaps

 

Three-Way Collars

 

 

 

Hedge
Position
(Bbls)

 

Weighted
Avg
Strike
Price

 

Hedge
Position
(Bbls)

 

Weighted
Avg
Ceiling
Price

 

Weighted
Avg Floor
Price

 

Weighted
Avg
Sub-Floor
Price

 

Quarter Ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018(2)

 

175,720

 

$

57.23

 

184,000

 

$

59.93

 

$

50.00

 

$

40.00

 

December 31, 2018(2)

 

313,720

 

$

58.59

 

46,000

 

$

56.70

 

$

50.00

 

$

40.00

 

March 31, 2019(2)

 

171,000

 

$

66.48

 

180,000

 

$

63.14

 

$

53.75

 

$

43.75

 

June 30, 2019(2)

 

133,900

 

$

64.86

 

182,000

 

$

63.14

 

$

53.75

 

$

43.75

 

September 30, 2019(2)

 

46,000

 

$

62.96

 

184,000

 

$

63.14

 

$

53.75

 

$

43.75

 

December 31, 2019(2)

 

46,000

 

$

61.43

 

184,000

 

$

63.14

 

$

53.75

 

$

43.75

 

March 31, 2020(2)

 

 

$

 

91,000

 

$

65.75

 

$

50.00

 

$

40.00

 

June 30, 2020(2)

 

 

$

 

91,000

 

$

65.75

 

$

50.00

 

$

40.00

 

September 30, 2020(2)

 

 

$

 

92,000

 

$

65.75

 

$

50.00

 

$

40.00

 

December 31, 2020(2)

 

 

$

 

92,000

 

$

65.75

 

$

50.00

 

$

40.00

 

 

 

 

NYMEX HENRY HUB

 

 

 

Fixed Swaps

 

Three-Way Collars

 

 

 

Hedge
Position
(MMBtu)

 

Weighted
Avg Strike
Price

 

Hedge
Position
(MMBtu)

 

Weighted
Avg
Ceiling
Price

 

Weighted
Avg
Floor
Price

 

Weighted
Avg
Sub-Floor
Price

 

Quarter Ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018(2)

 

2,116,000

 

$

2.84

 

1,380,000

 

$

3.40

 

$

3.00

 

$

2.50

 

December 31, 2018(2)

 

2,055,000

 

$

2.95

 

1,380,000

 

$

3.40

 

$

3.00

 

$

2.50

 

March 31, 2019(2)

 

1,980,000

 

$

3.01

 

1,350,000

 

$

3.40

 

$

3.00

 

$

2.50

 

 


(2)          Positions shown represent open commodity derivative contract positions as of September 30, 2018.

 

Costs and Expenses

 

Adjusted Cash Operating Expenses (which excludes debt restructuring and advisory fees, as well as severance costs) for the third quarter of 2018 were $18.6 million, or $11.21 per barrel of oil equivalent (Boe), compared with $23.1 million, or $13.05 per Boe, in the second quarter of 2018. The decrease in adjusted cash operating expenses for the third quarter of 2018 was due primarily to lower workover expenses.

 

Lease operating expenses (LOE) and workover expenses combined totaled $11.9 million, or $7.16 per Boe, in the third quarter of 2018, compared with $17.0 million, or $9.57 per Boe, in the second quarter of 2018.  LOE per Boe decreased by $0.64, during the third quarter of 2018 compared to the second quarter of 2018 primarily due to the sale of the Company’s Anadarko Basin producing properties, which had higher LOE per Boe. Third quarter 2018 workover expenses decreased $1.77 per BOE from the second quarter of 2018 due to the Company’s completion of its expanded workover program.

 


 

Severance and other taxes for the third quarter of 2018 were $3.4 million, or $2.03 per Boe (6.2% of oil, NGLs and natural gas sales revenue), compared to $2.8 million, or $1.57 per Boe (5.2% of oil, NGLs and natural gas sales revenue) in the second quarter of 2018.  Severance and other tax rates have increased from prior quarters due to legislation that was signed into law in Oklahoma that increased the 4% incentive tax rate to 7% effective with December 2017 production. Additionally, new legislation was signed into law in March 2018 in Oklahoma to further amend the gross production incentive tax rate for wells drilled beginning July 1, 2015 from 2.0% to 5.0% effective July 2018.

 

General and administrative expenses for the third quarter of 2018 totaled $4.7 million, or $2.84 per Boe, compared to $5.2 million, or $2.93 per Boe, in the second quarter of 2018. General and administrative expenses decreased in the third quarter of 2018 due to lower employee costs.  Third quarter 2018 and second quarter 2018 general and administrative expenses included net non-cash, share-based compensation expense of $0.9 million, or $0.55 per Boe, and $1.2 million, or $0.69 per Boe, respectively. Adjusted cash general and administrative expenses, which excludes non-cash share-based compensation and certain non-recurring items, but includes capitalized general and administrative costs, totaled $3.9 million, or $2.33 per Boe for the third quarter of 2018, compared to $4.0 million, or $2.24 per Boe, in the second quarter of 2018.  Third quarter 2018 adjusted cash general and administrative expenses increased on a per Boe basis compared to second quarter of 2018 due to lower production that resulted from Company’s Anadarko Basin producing properties divestiture.

 

Depreciation, depletion and amortization expense for the third quarter of 2018 totaled $15.5 million, or $9.36 per Boe, compared to $16.5 million, or $9.30 per Boe in the second quarter of 2018.

 

Interest expense totaled $0.7 million (net of amounts capitalized) for the third quarter of 2018, compared to $1.3 million in the second quarter of 2018.  The Company capitalized $0.1 million in interest to unproved properties in both the third quarter and second quarter of 2018.

 

The Company had an effective tax rate of 0% and did not record an income tax expense or benefit for both the third quarter of 2018 and the second quarter of 2018.

 


 

Capital Expenditures

 

In the third quarter of 2018, the Company invested $21.5 million of operating capital in the Mississippian Lime assets.

 

The following table provides operational capital spending by area as well as a reconciliation to total capital expenditures for the three months and nine months ended September 30, 2018 (in thousands):

 

 

 

For the Three
Months Ended
September 30, 2018

 

For the Nine
Months Ended
September 30, 2018

 

Drilling and completion activities

 

$

20,179

 

$

87,584

 

Acquisition of acreage and seismic data

 

1,327

 

5,279

 

Operational capital expenditures incurred

 

$

21,506

 

$

92,863

 

Capitalized G&A, office, ARO & other

 

1,160

 

3,349

 

Capitalized interest

 

122

 

313

 

Total capital expenditures incurred

 

$

22,788

 

$

96,525

 

 

 

 

For the Three
Months Ended
September 30, 2018

 

For the Nine
Months Ended
September 30, 2018

 

Mississippian Lime

 

$

21,531

 

$

92,927

 

Anadarko Basin

 

(25

)

(64

)

Total operational capital expenditures incurred

 

$

21,506

 

$

92,863

 

 

Balance Sheet and Liquidity

 

On September 30, 2018, the Company’s liquidity was approximately $146.2 million, consisting of cash and cash equivalents of $6.2 million and $140.0 million available under its reserve-based revolving credit facility. Midstates’ long-term debt was $28.1 million, resulting in net debt of approximately $21.9 million.

 

As of September 30, 2018, the Company made $100 million in pay-downs during 2018 to the outstanding credit facility balance with proceeds from the sale of the Anadarko Basin producing properties and cash on hand.  These pay-downs will reduce annualized interest expense by approximately $6 million.

 

On October 24, 2018, the Company’s borrowing base under its revolving credit facility was reaffirmed at $170 million.  The next scheduled borrowing base redetermination will occur during the second quarter of 2019.

 


 

Updated Full-Year 2018 Guidance

 

Production Guidance (Boe/d)

 

16,750 – 17,250

 

 

Operational CAPEX Guidance

 

$95 million - $100 million

 

 

Price Differential Guidance

 

 

 

Oil (per Bbl)

 

$0.70

 

NGLs (realized % of WTI)

 

44%

 

Natural Gas inclusive of G&T(1) (per MMBTU)

 

$1.35

 

 

Cost Guidance per Boe

 

 

 

Lease Operating Expenses

 

$5.50 - $5.70

 

Expense Workover

 

$1.90 - $2.10

 

Severance & Other Taxes

 

$1.55 - $1.75

 

Adjusted G&A — Cash(2)

 

$2.50 - $2.70

 

 


(1)         Inclusive of Gathering & Transportation expenses that were previously represented separately under “Cost Guidance per BOE” at $1.75 - $2.25 per Boe

 

(2)         Adjusted G&A — Cash is a non-GAAP financial measure as it excludes from G&A non-cash compensation and other non-recurring items, but includes capitalized general and administrative costs.

 

Board of Director Changes

 

The Company also announced yesterday changes to its Board of Directors. Midstates’ Board named Randal Klein, Evan Lederman, and David Proman to the Board effective upon the resignation of Frederic (Jake) F. Brace, Michael Reddin, and Bruce Vincent on November 7, 2018.  The firms they represent collectively own approximately 40% of Midstates’ outstanding shares. The new Board expects to focus on returning a significant amount of capital to shareholders from anticipated free cash flow generation of the Company while also pursuing strategic and opportunistic mergers and acquisitions. Several options are being reviewed by the Board and management to return capital to shareholders including a share repurchase program(1) and/or issue cash dividends(1).

 

(1) Subject to availability under then current credit agreement

 

Conference Call Information

 

The Company will host a conference call to discuss third quarter 2018 results on Friday, November 9, at 9:00 a.m. Eastern time (8:00 a.m. Central time). Participants may join the conference call by dialing (877) 645-4610 (for U.S. and Canada) or (707) 595-2723 (International). The conference call access code is 3185546 for all participants. To listen via live web cast, please visit the Investor Relations section of the Company’s website, www.midstatespetroleum.com.

 

An audio replay of the conference call will be available approximately two hours after the conclusion of the call. The audio replay will remain available for approximately 30 days and can be accessed by dialing (855) 859-2056 (for U.S. and Canada) or (404) 537-3406 (International). The conference call audio replay access code is 3185546 for all participants. The audio replay will also be available in the Investors section of the Company’s website approximately two hours after the conclusion of the call and remain available for approximately 30 days.

 


 

Forward-Looking Statements

 

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 that are not statements of historical fact, including statements regarding the Company’s strategy, future operations, financial position, estimated revenues and losses, projected costs, resource potential, drilling locations, prospects and plans and objectives of management, are considered forward-looking statements. Without limiting the generality of the foregoing, these statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Although the Company believes that its plans, intentions and expectations reflected in or suggested by the forward-looking statements made in this press release are reasonable, the Company gives no assurance that these plans, intentions or expectations will be achieved when anticipated or at all.  Moreover, such statements are subject to a number of factors, 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. These factors include, but are not limited to variations in the market demand for, and prices of, oil and natural gas; uncertainties about the Company’s estimated quantities of oil and natural gas reserves, resource potential and drilling locations; the adequacy of the Company’s capital resources and liquidity; general economic and business conditions; weather-related downtime; failure to realize expected value creation from property acquisitions; uncertainties about the Company’s ability to replace reserves and economically develop its current reserves; risks related to the concentration of the Company’s operations; drilling results; and potential financial losses or earnings reductions from the Company’s commodity derivative positions.

 

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.

 

About Midstates Petroleum Company, Inc.

 

Midstates Petroleum Company, Inc. is an independent exploration and production company focused on the application of modern drilling and completion techniques in oil and liquids-rich basins in the onshore U.S. The Company’s operations are currently focused on oilfields in the Mississippian Lime play in Oklahoma.

 

*********

Contact:

Midstates Petroleum Company, Inc.

 

Jason McGlynn, Investor Relations, (918) 947-4614

Jason.McGlynn@midstatespetroleum.com

 


 

MIDSTATES PETROLEUM COMPANY, INC.

CONSOLIDATED BALANCE SHEETS

 

(In thousands, except share amounts)

 

(Unaudited)

 

 

 

September 30, 2018

 

June 30, 2018

 

December 31, 2017

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,213

 

$

6,256

 

$

68,498

 

Accounts receivable:

 

 

 

 

 

 

 

Oil and gas sales

 

29,472

 

30,278

 

32,455

 

Joint interest billing

 

3,178

 

4,598

 

3,297

 

Other

 

449

 

298

 

166

 

Commodity derivative contracts

 

 

 

762

 

Other current assets

 

1,813

 

2,474

 

1,510

 

Total current assets

 

41,125

 

43,904

 

106,688

 

PROPERTY AND EQUIPMENT:

 

 

 

 

 

 

 

Oil and gas properties, on the basis of full-cost accounting Proved properties

 

803,841

 

778,741

 

765,308

 

Unproved properties not being amortized

 

4,505

 

4,383

 

7,065

 

Other property and equipment

 

6,369

 

6,243

 

6,508

 

Less accumulated depreciation, depletion and amortization

 

(251,432

)

(235,948

)

(204,419

)

Net property and equipment

 

563,283

 

553,419

 

574,462

 

OTHER NONCURRENT ASSETS

 

5,591

 

5,263

 

6,978

 

TOTAL

 

$

609,999

 

$

602,586

 

$

688,128

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

Accounts payable

 

$

14,322

 

$

19,216

 

$

11,547

 

Accrued liabilities

 

36,703

 

40,327

 

42,842

 

Commodity derivative contracts

 

13,210

 

11,549

 

3,433

 

Total current liabilities

 

64,235

 

71,092

 

57,822

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

Asset retirement obligations

 

7,816

 

7,573

 

15,506

 

Commodity derivative contracts

 

4,361

 

3,293

 

562

 

Long-term debt

 

28,059

 

28,059

 

128,059

 

Other long-term liabilities

 

569

 

578

 

592

 

Total long-term liabilities

 

40,805

 

39,503

 

144,719

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized

 

 

 

 

Warrants, 6,625,554 warrants outstanding

 

37,329

 

37,329

 

37,329

 

Common stock, $0.01 par value, 250,000,000 shares authorized

 

254

 

254

 

253

 

Treasury stock

 

(2,081

)

(2,081

)

(1,603

)

Additional paid-in-capital

 

530,627

 

529,175

 

524,755

 

Retained deficit

 

(61,170

)

(72,686

)

(75,147

)

Total stockholders’ equity

 

504,959

 

491,991

 

485,587

 

TOTAL

 

$

609,999

 

$

602,586

 

$

688,128

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In thousands)

 

(Unaudited)

 

 

 

For the Three
Months Ended

 

For the Three
Months Ended

 

For the Three
Months Ended

 

For the Nine
Months Ended

 

For the Nine
Months Ended

 

 

 

September 30,
2018

 

June 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

Oil sales

 

$

33,218

 

$

34,202

 

$

27,190

 

$

99,834

 

$

85,497

 

Natural gas liquid sales

 

12,720

 

11,893

 

10,656

 

35,651

 

31,580

 

Natural gas sales

 

7,026

 

6,782

 

13,970

 

22,145

 

46,321

 

Other revenue

 

1,384

 

795

 

1,490

 

3,234

 

3,244

 

Total revenues from contracts with customers

 

54,348

 

53,672

 

53,306

 

160,864

 

166,642

 

Gains (losses) on commodity derivative contracts—net

 

(6,583

)

(11,348

)

(3,591

)

(21,870

)

8,767

 

Total revenues

 

47,765

 

42,324

 

49,715

 

138,994

 

175,409

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

Lease operating and workover

 

11,861

 

16,952

 

15,653

 

43,621

 

48,064

 

Gathering and transportation

 

54

 

67

 

3,699

 

178

 

11,027

 

Severance and other taxes

 

3,360

 

2,776

 

2,352

 

8,998

 

6,168

 

Asset retirement accretion

 

147

 

250

 

274

 

694

 

833

 

Depreciation, depletion, and amortization

 

15,485

 

16,484

 

15,170

 

47,182

 

46,471

 

General and administrative

 

4,688

 

5,190

 

7,255

 

19,735

 

23,102

 

Advisory fees

 

 

850

 

 

850

 

 

Total expenses

 

35,595

 

42,569

 

44,403

 

121,258

 

135,665

 

OPERATING INCOME (LOSS)

 

12,170

 

(245

)

5,312

 

17,736

 

39,744

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

4

 

5

 

 

28

 

 

Interest expense—net

 

(658

)

(1,302

)

(1,649

)

(3,787

)

(3,854

)

Total other expense

 

(654

)

(1,297

)

(1,649

)

(3,759

)

(3,854

)

INCOME (LOSS) BEFORE TAXES

 

11,516

 

(1,542

)

3,663

 

13,977

 

35,890

 

Income tax expense

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

11,516

 

$

(1,542

)

$

3,663

 

$

13,977

 

$

35,890

 

Participating securities—non-vested restricted stock

 

(351

)

 

(82

)

(400

)

(932

)

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS

 

$

11,165

 

$

(1,542

)

$

3,581

 

$

13,577

 

$

34,958

 

Basic and diluted net income (loss) per share attributable to common shareholders

 

$

0.44

 

$

(0.06

)

$

0.14

 

$

0.54

 

$

1.39

 

Basic and diluted weighted average number of common shares outstanding

 

25,332

 

25,332

 

25,116

 

25,321

 

25,074

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

 

(In thousands)

 

(Unaudited)

 

 

 

Series A
Preferred
Stock

 

Common
Stock

 

Warrants

 

Treasury
Stock

 

Additional
Paid-in-Capital

 

Retained
Deficit

 

Total
Stockholders’
Equity

 

Balance as of December 31, 2017

 

$

 

$

253

 

$

37,329

 

$

(1,603

)

$

524,755

 

$

(75,147

)

$

485,587

 

Share-based compensation

 

 

1

 

 

 

5,872

 

 

5,873

 

Acquisition of treasury stock

 

 

 

 

(478

)

 

 

(478

)

Net income

 

 

 

 

 

 

13,977

 

13,977

 

Balance as of September 30, 2018

 

$

 

$

254

 

$

37,329

 

$

(2,081

)

$

530,627

 

$

(61,170

)

$

504,959

 

 

 

 

Series A
Preferred
Stock

 

Common
Stock

 

Warrants

 

Treasury
Stock

 

Additional
Paid-in-Capital

 

Retained
Earnings

 

Total
Stockholders’
Equity

 

Balance as of December 31, 2016

 

$

 

$

250

 

$

37,329

 

$

 

$

514,305

 

$

9,930

 

$

561,814

 

Share-based compensation

 

 

1

 

 

 

8,518

 

 

8,519

 

Acquisition of treasury stock

 

 

 

 

(626

)

 

 

(626

)

Net income

 

 

 

 

 

 

35,890

 

35,890

 

Balance as of September 30, 2017

 

$

 

$

251

 

$

37,329

 

$

(626

)

$

522,823

 

$

45,820

 

$

605,597

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(In thousands)

 

(Unaudited)

 

 

 

For the Three
Months Ended

 

For the Three
Months Ended

 

For the Nine
Months Ended

 

For the Nine
Months Ended

 

 

 

September 30,
2018

 

June 30,
2018

 

September 30,
2018

 

September 30,
2017

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

11,516

 

$

(1,542

)

$

13,977

 

$

35,890

 

Adjustments to reconcile net income/(loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

(Gains) losses on commodity derivative contracts—net

 

6,583

 

11,348

 

21,870

 

(8,767

)

Net cash received (paid) for commodity derivative contracts not designated as hedging instruments

 

(3,855

)

(3,518

)

(7,532

)

6,149

 

Asset retirement accretion

 

147

 

250

 

694

 

833

 

Depreciation, depletion, and amortization

 

15,485

 

16,484

 

47,182

 

46,471

 

Share-based compensation, net of amounts capitalized to oil and gas properties

 

905

 

1,215

 

4,330

 

7,102

 

Amortization of deferred financing costs

 

108

 

108

 

324

 

277

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable—oil and gas sales

 

1,591

 

144

 

3,028

 

4,929

 

Accounts receivable—JIB and other

 

1,391

 

(1,050

)

(322

)

2,641

 

Other current and noncurrent assets

 

225

 

996

 

(529

)

(98

)

Accounts payable

 

(1,468

)

3,768

 

833

 

1,392

 

Accrued liabilities

 

(339

)

(1,052

)

(2,260

)

(7,381

)

Other

 

(11

)

(6

)

(25

)

(121

)

Net cash provided by operating activities

 

$

32,278

 

$

27,145

 

$

81,570

 

$

89,317

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Investment in property and equipment

 

$

(32,321

)

$

(34,085

)

$

(98,164

)

$

(92,841

)

Proceeds from the sale of oil and gas properties

 

 

54,432

 

54,432

 

2,885

 

Proceeds from the sale of oil and gas equipment

 

 

355

 

355

 

1,350

 

Net cash used in investing activities

 

$

(32,321

)

$

20,702

 

$

(43,377

)

$

(88,606

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Repayment of revolving credit facility

 

 

(50,000

)

(100,000

)

$

 

Deferred financing costs

 

 

 

 

(375

)

Repurchase of restricted stock for tax withholdings

 

 

(19

)

(478

)

(626

)

Net cash used in financing activities

 

$

 

$

(50,019

)

$

(100,478

)

$

(1,001

)

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

$

(43

)

$

(2,172

)

$

(62,285

)

$

(290

)

Cash and cash equivalents, beginning of period

 

$

6,256

 

$

8,428

 

68,498

 

$

76,838

 

Cash and cash equivalents, end of period

 

$

6,213

 

$

6,256

 

$

6,213

 

$

76,548

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

 

Non-cash transactions — investments in property and equipment accrued — not paid

 

$

16,261

 

$

23,219

 

$

16,261

 

$

19,865

 

Cash paid for interest, net

 

$

545

 

$

1,225

 

$

3,555

 

$

3,708

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

SELECTED FINANCIAL AND OPERATING STATISTICS

 

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

For the Three Months
Ended June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

2018

 

Operating Data — Mississippian Lime:

 

 

 

 

 

 

 

 

 

 

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls/day)

 

5,249

 

4,940

 

4,871

 

5,158

 

4,833

 

NGLs (Bbls/day)

 

4,257

 

4,145

 

3,954

 

4,398

 

3,995

 

Natural gas (Mcf/day)

 

50,939

 

51,130

 

48,341

 

53,474

 

50,246

 

Total oil equivalents (MBoe)

 

1,656

 

1,620

 

4,620

 

5,042

 

1,566

 

Average daily production (Boe/day)

 

17,996

 

17,606

 

16,882

 

18,469

 

17,202

 

Operating Data — Anadarko Basin:

 

 

 

 

 

 

 

 

 

 

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls/day)

 

 

1,329

 

1,168

 

1,389

 

1,110

 

NGLs (Bbls/day)

 

 

992

 

1,017

 

1,066

 

946

 

Natural gas (Mcf/day)

 

 

8,581

 

8,365

 

9,225

 

7,956

 

Total oil equivalents (MBoe)

 

 

345

 

540

 

1,090

 

206

 

Average daily production (Boe/day)

 

 

3,752

 

3,579

 

3,993

 

3,382

 

Operating Data - Combined:

 

 

 

 

 

 

 

 

 

 

 

Net production volumes:

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls/day)

 

5,249

 

6,269

 

5,516

 

6,547

 

5,943

 

NGLs (Bbls/day)

 

4,257

 

5,137

 

4,514

 

5,464

 

4,941

 

Natural gas (Mcf/day)

 

50,939

 

59,711

 

52,967

 

62,699

 

58,202

 

Total oil equivalents (MBoe)

 

1,656

 

1,965

 

5,159

 

6,132

 

1,772

 

Average daily production (Boe/day)

 

17,996

 

21,358

 

18,858

 

22,462

 

20,584

 

Average Sales Prices:

 

 

 

 

 

 

 

 

 

 

 

Oil, without realized derivatives (per Bbl)

 

$

68.79

 

$

47.14

 

$

66.12

 

$

47.83

 

$

67.39

 

Oil, with realized derivatives (per Bbl)

 

$

60.68

 

$

50.11

 

$

60.05

 

$

50.09

 

$

59.95

 

Natural gas liquids, without realized derivatives (per Bbl)

 

$

32.48

 

$

22.55

 

$

28.83

 

$

21.17

 

$

28.24

 

Natural gas liquids, with realized derivatives (per Bbl)

 

$

32.48

 

$

22.55

 

$

28.83

 

$

21.17

 

$

28.24

 

Natural gas, without realized derivatives (per Mcf)

 

$

1.49

 

$

2.54

 

$

1.53

 

$

2.71

 

$

1.34

 

Natural gas, with realized derivatives (per Mcf)

 

$

1.51

 

$

2.76

 

$

1.64

 

$

2.83

 

$

1.39

 

Costs and Expenses (per Boe of production):

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

$

5.81

 

$

6.66

 

$

6.37

 

$

6.64

 

$

6.45

 

Workover

 

$

1.35

 

$

1.31

 

$

2.09

 

$

1.20

 

$

3.12

 

Gathering and transportation

 

$

0.03

 

$

1.88

 

$

0.03

 

$

1.80

 

$

0.04

 

Severance and other taxes

 

$

2.03

 

$

1.20

 

$

1.74

 

$

1.01

 

$

1.57

 

Asset retirement accretion

 

$

0.09

 

$

0.14

 

$

0.13

 

$

0.14

 

$

0.14

 

Depreciation, depletion and amortization

 

$

9.36

 

$

7.72

 

$

9.15

 

$

7.58

 

$

9.30

 

General and administrative

 

$

2.84

 

$

3.69

 

$

3.83

 

$

3.77

 

$

2.93

 

Advisory fees

 

$

 

$

 

$

0.16

 

 

$

0.48

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

ADJUSTED EBITDA

 

(In thousands)

 

(Unaudited)

 

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

For the Three
Months Ended
June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

2018

 

Adjusted EBITDA to net income (loss) reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

11,516

 

$

3,663

 

$

13,977

 

$

35,890

 

$

(1,542

)

Depreciation, depletion and amortization

 

15,485

 

15,170

 

47,182

 

46,471

 

16,484

 

Losses (gains) on commodity derivative contracts—net

 

6,583

 

3,591

 

21,870

 

(8,767

)

11,348

 

Net cash received (paid) for commodity derivative contracts not designated as hedging instruments

 

(3,854

)

2,909

 

(7,532

)

6,149

 

(3,518

)

Income tax expense

 

 

 

 

 

 

Interest income

 

(4

)

 

(28

)

 

(5

)

Interest expense, net of amounts capitalized

 

658

 

1,649

 

3,787

 

3,854

 

1,302

 

Asset retirement obligation accretion

 

147

 

274

 

694

 

833

 

250

 

Share-based compensation, net of amounts capitalized

 

905

 

2,835

 

4,330

 

7,102

 

1,215

 

Adjusted EBITDA

 

$

31,436

 

$

30,091

 

$

84,280

 

$

91,532

 

$

25,534

 

Lagging costs associated with restructuring

 

 

139

 

335

 

2,730

 

298

 

Costs incurred for strategic reviews

 

489

 

 

3,121

 

 

312

 

Advisory costs

 

 

 

850

 

 

850

 

Adjusted EBITDA before restructuring and advisory costs

 

$

31,925

 

$

30,230

 

$

88,586

 

$

94,262

 

$

26,994

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

CASH OPERATING EXPENSES

 

(In thousands)

 

(Unaudited)

 

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

For the Three
Months Ended
June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses — GAAP

 

$

35,595

 

$

44,403

 

$

121,258

 

$

135,665

 

$

42,569

 

Adjustments for certain non-cash items:

 

 

 

 

 

 

 

 

 

 

 

Asset retirement accretion

 

147

 

274

 

694

 

833

 

250

 

Share-based compensation, net

 

905

 

2,835

 

4,330

 

7,102

 

1,215

 

Depreciation, depletion and amortization

 

15,485

 

15,170

 

47,182

 

46,471

 

16,484

 

Cash Operating Expenses — Non-GAAP

 

$

19,058

 

$

26,124

 

$

69,052

 

$

81,259

 

$

24,620

 

Cash Operating Expenses — Non-GAAP per BOE

 

$

11.51

 

$

13.29

 

$

13.38

 

$

13.25

 

$

13.89

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory fees

 

$

 

$

 

$

850

 

$

 

$

850

 

Advisory fees, per BOE

 

$

 

$

 

$

0.16

 

$

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

Lagging costs associated with restructuring

 

$

 

$

139

 

$

335

 

$

2,730

 

$

298

 

Lagging costs associated with restructuring, per BOE

 

$

 

$

0.07

 

$

0.06

 

$

0.45

 

$

0.17

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance costs

 

$

 

$

 

$

1,621

 

$

 

$

25

 

Severance costs, per BOE

 

$

 

$

 

$

0.31

 

$

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs incurred for strategic reviews

 

$

489

 

$

 

$

3,121

 

$

 

$

312

 

Costs incurred for strategic reviews, per BOE

 

$

0.30

 

$

 

$

0.60

 

$

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Cash Operating Expenses — Non-GAAP

 

$

18,569

 

$

25,985

 

$

63,125

 

$

78,529

 

$

23,135

 

Adjusted Cash Operating Expenses — Non-GAAP per BOE

 

$

11.21

 

$

13.22

 

$

12.23

 

$

12.81

 

$

13.05

 

 


 

MIDSTATES PETROLEUM COMPANY, INC.

ADJUSTED CASH GENERAL AND ADMINISTRATIVE EXPENSES

 

(In thousands)

 

(Unaudited)

 

 

 

For the Three Months
Ended September 30,

 

For the Nine Months
Ended September 30,

 

For the Three
Months Ended
June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses — GAAP

 

$

4,688

 

$

7,255

 

$

19,735

 

$

23,102

 

$

5,190

 

Adjustments for certain non-cash and non-recurring items:

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation, net

 

(905

)

(2,835

)

(4,330

)

(7,102

)

(1,215

)

Capitalized general and administrative expenses

 

571

 

898

 

1,871

 

2,664

 

636

 

Severance costs

 

 

 

(1,621

)

 

(25

)

Costs incurred for strategic reviews

 

(489

)

 

(3,121

)

 

(312

)

Lagging costs associated with restructuring included in general and administrative expenses

 

 

(139

)

(335

)

(2,730

)

(298

)

Adjusted Cash General and Administrative Expenses — Non-GAAP

 

$

3,865

 

$

5,179

 

$

12,199

 

$

15,934

 

$

3,976

 

Adjusted Cash General and Administrative Expenses — Non-GAAP per BOE

 

$

2.33

 

$

2.64

 

$

2.36

 

$

2.60

 

$

2.24