Riviera Resources Reports Fourth-Quarter and Year End 2018 Results; Provides 2019 Guidance
February 28, 2019 - 6:45 AM EST
close
Riviera Resources Reports Fourth-Quarter and Year End 2018 Results; Provides 2019 Guidance
HOUSTON, Feb. 28, 2019 (GLOBE NEWSWIRE) -- Riviera Resources, Inc. (OTCQX: RVRA) (“Riviera” or the “Company”) announces financial and operating results for the fourth quarter and full year 2018 and provides a strategic update as well as guidance for 2019.
The Company highlights the following accomplishments:
Executed the spin-off from LINN Energy, Inc. on August 7, 2018
Returned more than $155 million of capital to shareholders through share repurchases
Sold Arkoma Basin assets for proceeds of approximately $65 million, a premium to PDP PV-10 value
Outperformed adjusted EBITDAX guidance for the last two quarters
Fourth quarter 2018 average production exceeded midpoint of guidance
Capital investment over the last two quarters of approximately $61 million was 35% lower than guidance
Blue Mountain commissioned its Cryo I plant to its design capacity of 250 MMcf/d
Blue Mountain signed an agreement to provide water gathering services to Roan Resources beginning in 2019
The Company’s strategic initiatives for 2019 include:
Focusing upstream capital on high-return projects that maintain production and delineate the NW STACK while still generating significant free cash flow
Continuing to use cash on hand, free cash flow, and opportunistic asset monetizations to return capital to our shareholders
Continuing to grow and diversify Blue Mountain’s midstream business to best position it towards a strategic transaction
David Rottino, Riviera’s President and Chief Executive Officer, commented, “I am very pleased with Riviera’s progress since our spin last August. In the fourth quarter, our operational performance was excellent as we generated more cash flow than forecasted through higher production, lower G&A costs and lower capital spending.” Rottino continued, “We remain relentlessly focused on our commitment to maximizing shareholder value through our strategy of capital discipline, returning capital to shareholders and efficiently managing our assets. We continue to believe our shares are deeply undervalued and we are committed to finding ways to monetize assets and use cash on hand to return capital to shareholders. In the fourth quarter, we announced the sale of our Arkoma basin assets, which closed in January 2019, we completed an upsized tender offer returning over $133 million to shareholders, and we continued to execute repurchases through our ongoing share repurchase program. Finally, we intend to grow our exciting Blue Mountain midstream business to best position it towards a strategic transaction.”
Key Financial Results (1)
Fourth Quarter
Full Year
$ in millions, except per unit amounts
2018
2017
2018
2017(2)
Average daily production (MMcfe/d)
299
505
328
637
Total oil, natural gas and NGL revenues
$ 107
$ 180
$ 420
$ 898
Income from continuing operations
$ 11
$ 79
$ 21
$ 2,932
Income from discontinued operations, net of income taxes
$ -
$ 6
$ 20
$ 90
Net income
$ 11
$ 85
$ 41
$ 3,022
Adjusted EBITDAX (a non-GAAP financial measure)(3)
$ 44
$ 75
$ 107
$ 394
Net cash provided by (used in) operating activities
$ 21
$ 76
($ 7)
$ 215
Oil and natural gas capital
$ 12
$ 31
$ 36
$ 239
Total capital
$ 27
$ 61
$ 170
$ 344
(1) All amounts reflect continuing operations with the exception of net income.
(2) All amounts reflect the combined results of the ten months ended December 31, 2017 (successor) and the two months ended February 28, 2017 (predecessor).
(3) Excludes Adjusted EBITDAX from discontinued operations of approximately $164,000 and $30 million for the three months and the year ended December 31, 2017, respectively. Includes severance costs and spin-off related costs of approximately $1 million and $39 million, for the three months and the year ended December 31, 2018, respectively.
Strategic Plan to Transform Assets to Drive Shareholder Value The Board and management continue to believe the Company is trading at a significant discount to its sum-of-the-parts net asset value. To enhance shareholder value, the Company plans to increase the scale, scope and reach of Blue Mountain while preparing Blue Mountain for its eventual separation as a standalone entity or for another transaction that maximizes shareholder value. In addition, based on the Company’s successful track record of monetizing assets, the Company will continue to return capital to shareholders through further upstream asset monetizations.
Continuation of Share Repurchase Plan On August 16, 2018, the Company’s Board of Directors authorized the repurchase of up to $100 million of the Company’s outstanding shares of common stock. Under this program, the Company repurchased an aggregate of 1,167,767 shares at an average price of $18.46 for a total cost of approximately $22 million, and approximately $78 million was available for share repurchase as of February 22, 2019.
Fourth Quarter 2018 Activity – Upstream Assets Riviera’s production for the fourth quarter averaged approximately 299 MMcfe/d, 4% above the mid-point of our guidance range. The outperformance in production was mainly due to higher production from non-operated drilling in the NW Stack, production enhancing projects in East Texas and North Louisiana, and lower downtime across our mature asset base. The production outperformance, low annual decline of approximately 10%, and consistent operating expenses, all illustrate the predictability of our upstream assets. Additionally, we believe the development opportunities throughout our NW STACK, East Texas, and North Louisiana acreage positions provide significant upside.
With respect to costs, the Company had strong results in the fourth quarter. Capital expenditures were approximately $12 million compared to guidance of $29 million. Adjusted G&A expenses were approximately $15 million, 16% below the mid-point of our guidance range for the quarter. Operating expenses for the fourth quarter were in-line with guidance at approximately $53 million.
Initiation of Northwest STACK / North Louisiana Operated Drilling Program In December 2018, the Company initiated an operated drilling program in the NW STACK. To date, Riviera has finished drilling three wells and is currently drilling its fourth well. The Company has completed two wells and is encouraged by the early flow-back data.
The Company also began drilling in North Louisiana in late December 2018. It is currently drilling the second well of a two-well pad targeting the Upper Red formation. This pad is scheduled to be completed in March with first production expected in April 2019. At current prices, the Company expects to generate over 100% IRR on these wells.
Blue Mountain Business Update The fourth quarter of 2018 ended a transformative year for Blue Mountain. During the year, Blue Mountain constructed and placed in-service a cryogenic processing facility at its full 250 MMcf/d capacity and made significant progress toward setting up its organization and systems consistent with a standalone operating entity.
For the fourth quarter 2018, Blue Mountain’s operating margin, also referred to as other revenues, net, came in at the top end of its guidance range. Fourth quarter 2018 average throughput was within the guidance range. On average, natural gas throughput was 132 MMcf/d and NGLs produced were 8,700 bpd, compared with 35 MMcf/d and 1,080 bpd for the fourth quarter of 2017.
During the fourth quarter of 2018, Blue Mountain continued to make progress on its strategic objective to diversify its service offerings through scalable growth platforms in Central Oklahoma. Recently, Blue Mountain finalized an agreement with Roan Resources to provide water management services beginning in the second quarter of 2019. Also, Blue Mountain is in active discussions to develop oil gathering infrastructure to capture additional midstream value in the Merge play.
In addition, Blue Mountain is currently developing opportunities to further extend its natural gas and water capabilities in the region and is in discussions with third-party producers to meet their needs in the expanding Merge/SCOOP/STACK plays. These expansion opportunities will allow Blue Mountain to grow its asset base and further diversify its producer counterparties, while leveraging existing infrastructure, capabilities and expertise.
Balance Sheet and Liquidity Riviera and Blue Mountain have established separate credit facilities. As of December 31, 2018, Riviera had $20 million drawn on its revolving credit facility, and borrowing commitments of up to $425 million with available borrowing capacity of approximately $371 million, inclusive of outstanding letters of credit. As of December 31, 2018, Blue Mountain had $4.5 million drawn on its revolving credit facility, borrowing commitments of approximately $76 million, and available borrowing capacity of $72 million. The Company had a fourth quarter consolidated ending cash balance of approximately $19 million.
In January 2019, the Company closed on the sale of its Arkoma basin assets. The proceeds were used to pay off the $20 million drawn on Riviera’s credit facility. The sale resulted in a reduction of the borrowing commitment to $385 million. As of January 31, 2019, Riviera had no borrowings under its credit facility, Blue Mountain had $11.5 million drawn on its revolving credit facility, and the Company had a consolidated ending cash balance of approximately $80 million.
Proved Reserves Update Proved reserves at December 31, 2018 were approximately 1,618 Bcfe, of which approximately 78% were natural gas, 21% were natural gas liquids and 1% were oil. Approximately 96% were classified as proved developed, with a total standardized measure of discounted future net cash flows of approximately $747 million. PV-10 (a non-GAAP measure) was approximately $1.02 billion with exclusion of income taxes and the inclusion of helium. See Schedule 2 below for a reconciliation of PV-10.
Proved Reserves Table
Total Continuing Operations (Bcfe)
Proved reserves at December 31, 2017
1,968
Revisions of previous estimates – Price
87
Revisions of previous estimates – Performance
(80)
Sales of minerals in place
(239)
Extensions and discoveries
2
Production
(120)
Proved reserves at December 31, 2018
1,618
Fourth Quarter Actuals versus Guidance
Q4 2018 Actuals
Q4 2018 Guidance
Net Production (MMcfe/d)
299
273 – 303
Natural gas (MMcf/d)
241
220 – 245
Oil (Bbls/d)
1,373
1,350 – 1,500
NGL (Bbls/d)
8,318
7,500 – 8,100
Other revenues, net (in thousands) (1)
$ 20,422(2)
$ 15,000 - $ 21,000
Blue Mountain
$11,122
$ 8,000 - $ 12,000
Other
$9,300
$ 7,000 - $ 9,000
Costs (in thousands)
$ 53,147
$ 49,000 – $ 55,000
Lease operating expenses
$25,195
$ 23,000 – $ 25,000
Transportation expenses
$20,951
$ 20,000 – $ 22,000
Taxes, other than income taxes
$7,001
$ 6,000 – $ 8,000
Adjusted general and administrative expenses (3)
$ 15,488(4)
$ 17,000 – $ 20,000
Upstream adjusted general and administrative expenses (3)
$11,786
Blue Mountain adjusted general and administrative expenses (3)
$3,702
General and administrative- severance expenses
$1,158
$ 1,000 – $ 2,000
Targets (Mid-Point) (in thousands)
Adjusted EBITDAX
$ 43,658(5)
$ 30,000(6)
Interest expense (7)
$ 179
$ 150
Oil and natural gas capital
$ 11,594
$ 29,000
Blue Mountain capital
$ 12,306
$ 13,000
Total capital
$ 27,358
$ 44,000
(1) Includes other revenues and margin on marketing activities
(2) Includes other revenues of approximately $5.7 million, plus marketing revenues of approximately $88.6 million, less marketing expenses of approximately $73.9 million for the three months ended December 31, 2018. Excludes gains and losses on derivative instruments included in marketing expenses
(3) Adjusted general and administrative expenses is a non-GAAP measure that excludes share-based compensation expenses and severance expenses presented for the purpose of comparing to guidance
(4) For the three months ended December 31, 2018 represents general and administrative expenses of approximately $17.2 million, excluding share-based compensation expenses of approximately $0.5 million and severance expenses of approximately $1.2 million
(5) Includes a reduction to Adjusted EBITDAX for certain non-recurring estimated G&A expenses, including severance expenses of $1.4 million
(6) Includes a reduction to Adjusted EBITDAX for certain non-recurring estimated G&A expenses, including severance expenses of $1.5 million, land diligence costs of $1 million
(7) Excludes non cash amortization
Upstream Segment - First Quarter and Full Year 2019 Guidance
The guidance below is for the upstream assets only. The Company anticipates providing 2019 guidance estimates for Blue Mountain by early second quarter.
The 2019 upstream guidance reflects the Arkoma Basin divestiture that closed in January, 2019. In 2019, the Company expects to invest approximately $66 million of capital on its upstream assets. Approximately 80% of upstream capital will be devoted to drilling expected high return wells in the NW STACK and North Louisiana to keep production relatively flat throughout the year while still generating significant free cash flow.
Q1 2019E
FY 2019E
Net Production (MMcfe/d)
252 – 281
252 – 282
Natural gas (MMcf/d)
205 – 230
205 – 230
Oil (Bbls/d)
1,150 – 1,300
1,550 – 1,750
NGL (Bbls/d)
6,600 – 7,300
6,300 – 6,900
Other revenues, net (in thousands) (1)
$ 8,000 - $ 10,000
$ 32,000 – $ 35,000
Costs (in thousands)
$ 46,000 – $ 52,000
$ 182,000 – $ 202,000
Lease operating expenses
$ 23,000 – $ 25,000
$ 88,000 – $ 97,000
Transportation expenses
$ 18,000 – $ 20,000
$ 71,000 – $ 79,000
Taxes, other than income taxes
$ 5,000 – $ 7,000
$ 23,000 – $ 26,000
Adjusted general and administrative expenses (2)
$ 9,000 – $ 10,000
$ 30,000 – $ 35,000
Costs per Mcfe (Mid-Point)
$ 2.02
$ 1.97
Lease operating expenses
$ 0.99
$ 0.95
Transportation expenses
$ 0.78
$ 0.77
Taxes, other than income taxes
$ 0.25
$ 0.25
Targets (Mid-Point) (in thousands)
Adjusted EBITDAX
$ 21,000
$ 96,000
Oil and natural gas capital
$ 38,000
$ 61,000
Total capital
$ 40,000
$ 66,000
Weighted Average NYMEX Differentials
Natural gas (MMBtu)
($ 0.35) – ($ 0.25)
($ 0.50) – ($ 0.20)
Oil (Bbl)
($ 2.50) – ($ 2.00)
($ 3.00) – ($ 1.75)
NGL price as a % of crude oil price
40% – 45%
40% – 45%
Unhedged Commodity Price Assumptions
Jan 19
Feb 19
Mar 19
2019E
Natural gas (MMBtu)
$3.64
$2.95
$2.63
$2.86
Oil (Bbl)
$51.55
$55.59
$55.59
$56.80
NGL (Bbl)
$23.33
$24.89
$22.20
$23.85
(1) Includes other revenues and margin on marketing activities for Upstream assets, only
(2) Excludes share-based compensation expenses
Hedging Update
Riviera Upstream Hedges
2019
2020
Natural Gas
Volume (MMMBtu/d)
Average Price (per MMBtu)
Volume (MMMBtu/d)
Average Price (per MMBtu)
Swaps
141
$ 2.88
30
$ 2.82
Collars
20
$ 2.75 - $ 3.00
-
$ -
Oil
Volume (Bbls/d)
Average Price (per Bbl)
Volume (Bbls/d)
Average Price (per Bbl)
Swaps
1,000
$ 64.32
500
$ 64.63
Natural Gas Basis Differential positions
Volume (MMMBtu/d)
Average Price (per MMBtu)
Volume (MMMBtu/d)
Average Price (per MMBtu)
PEPL Basis Swaps
70
($ 0.64)
20
($ 0.45)
MichCon Basis Swaps
20
($ 0.19)
10
($ 0.19)
NWPL Basis Swaps
10
($ 0.61)
-
$ -
Blue Mountain Hedges
Q1 2019
Q2 – Q4 2019
Natural Gas
Volume (MMMBtu/d)
Average Price (per MMBtu)
Volume (MMMBtu/d)
Average Price (per MMBtu)
Swaps
10
$ 4.19
15
$ 2.81
Oil
Volume (Bbls/d)
Average Price (per Bbl)
Volume (Bbls/d)
Average Price (per Bbl)
Swaps
99
$ 66.60
99
$ 66.60
Natural Gas Basis Differential positions
Volume (MMMBtu/d)
Average Price (per MMBtu)
Volume (MMMBtu/d)
Average Price (per MMBtu)
Southern Star TX OK KS
5
($ 0.565)
5
($ 0.565)
Enable Basis Swaps
5
($ 0.23)
5
($ 0.23)
NGL Positions:
Jan 19
Feb 19
Mar 19
Q2 – Q4 2019
Fixed price swap (Mont Belvieu ethane):
Hedged volume (gallons/d in thousands)
84
126
126
126
Average price ($/gallon)
$ 0.34
$ 0.34
$ 0.34
$ 0.34
Fixed price swap (Mont Belvieu propane):
Hedged volume (gallons/d in thousands)
42
42
42
42
Average price ($/gallon)
$ 0.68
$ 0.68
$ 0.68
$ 0.68
Margin spread (Mont Belvieu propane and Conway propane):
Hedged volume (gallons/d in thousands)
63
63
63
63
Average price ($/gallon)
($ 0.07)
($ 0.07)
($ 0.07)
($ 0.07)
Margin spread (Mont Belvieu pentane and Conway pentane):
Hedged volume (gallons/d in thousands)
42
42
Average price ($/gallon)
($ 0.095)
($ 0.095)
Earnings Call / Form 10‑K The Company will host a conference call Thursday, February 28, 2019 at 10 a.m. (Central) to discuss the Company’s fourth quarter and full year 2018 results and expects to file its Annual Report on Form 10-K for the year ended December 31, 2018 with the U.S. Securities and Exchange Commission on or around that date. There will be prepared remarks by executive management followed by a question and answer session.
Investors and analysts are invited to participate in the call by dialing (866) 416-7462, or (409) 217-8223 for international calls using Conference ID: 8616887. Interested parties may also listen over the internet at www.rivieraresourcesinc.com. A replay of the call will be available on the Company’s website.
ABOUT RIVIERA RESOURCES Riviera Resources, Inc. is an independent oil and natural gas company with a strategic focus on efficiently operating its mature low-decline assets, developing its growth-oriented assets, and returning capital to its stockholders. Riviera’s properties are located in the Hugoton Basin, East Texas, North Louisiana, Michigan/Illinois, the Uinta Basin and Mid-Continent regions. Riviera also owns Blue Mountain Midstream LLC, a midstream company centered in the core of the Merge play in the Anadarko Basin.
Forward-Looking Statements Statements made in this press release that are not historical facts are “forward-looking statements.” These statements are based on certain assumptions and expectations made by the Company which reflect management’s experience, estimates and perception of historical trends, current conditions, and anticipated future developments. These statements include, among others, statements regarding our 2019 guidance, planned capital expenditures, increases in oil and gas production, the number of anticipated wells to be drilled or completed after the date hereof, future cash flows and borrowings, our strategic objectives with respect to Blue Mountain Midstream, our financial position, business strategy and other plans and objectives for future operations. 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 anticipated in the forward-looking statements. These include risks relating to the Company’s financial and operational performance and results, low or declining commodity prices and demand for oil, natural gas and natural gas liquids, ability to hedge future production, ability to replace reserves and efficiently develop current reserves, the capacity and utilization of midstream facilities and the regulatory environment. These and other important factors could cause actual results to differ materially from those anticipated or implied in the forward-looking statements. Please read “Risk Factors” in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other public filings. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information or future events.
Oil and natural gas properties (successful efforts method)
756,552
950,083
Less accumulated depletion and amortization
(93,507
)
(49,619
)
663,045
900,464
Other property and equipment
606,244
480,729
Less accumulated depreciation
(62,368
)
(28,658
)
543,876
452,071
Derivative instruments
4,603
469
Deferred income taxes
129,091
188,538
Other noncurrent assets
12,078
14,256
Noncurrent assets of discontinued operations
—
457,645
145,772
660,908
Total noncurrent assets
1,352,693
2,013,443
Total assets
$
1,592,834
$
2,868,125
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued expenses
$
159,228
$
253,975
Derivative instruments
4,719
10,103
Other accrued liabilities
34,474
58,130
Liabilities held for sale
3,725
43,302
Total current liabilities
202,146
365,510
Noncurrent liabilities:
Long-term debt
24,500
—
Derivative instruments
—
2,849
Asset retirement obligations and other noncurrent liabilities
103,814
160,720
Total noncurrent liabilities
128,314
163,569
Equity:
Common stock
692
—
Additional paid-in capital
1,256,730
—
Retained earnings
4,952
—
Net parent company investment
—
2,339,046
Total equity
1,262,374
2,339,046
Total liabilities and equity
$
1,592,834
$
2,868,125
CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
(Unaudited)
Successor
Predecessor
Year Ended December 31, 2018
Ten Months Ended December 31, 2017
Two Months Ended February 28, 2017
Year Ended December 31, 2016
(in thousands, except per share amounts)
Revenues and other:
Oil, natural gas and natural gas liquids sales
$
420,102
$
709,363
$
188,885
$
874,161
Gains (losses) on oil and natural gas derivatives
(23,404
)
13,533
92,691
(164,330
)
Marketing revenues
245,081
82,943
6,636
36,505
Other revenues
23,880
20,839
9,915
93,308
665,659
826,678
298,127
839,644
Expenses:
Lease operating expenses
120,097
208,446
49,665
296,891
Transportation expenses
83,562
113,128
25,972
161,574
Marketing expenses
220,971
69,008
4,820
29,736
General and administrative expenses
245,291
117,347
71,745
237,841
Exploration costs
5,178
3,137
93
4,080
Depreciation, depletion and amortization
94,958
133,711
47,155
342,614
Impairment of long-lived assets
15,697
—
—
165,044
Taxes, other than income taxes
29,730
47,553
14,877
67,644
(Gains) losses on sale of assets and other, net
(208,598
)
(623,583
)
672
15,558
606,886
68,747
214,999
1,320,982
Other income and (expenses):
Interest expense, net of amounts capitalized
(2,417
)
(12,380
)
(16,725
)
(184,870
)
Other, net
(677
)
(6,233
)
(149
)
(2,345
)
(3,094
)
(18,613
)
(16,874
)
(187,215
)
Reorganization items, net
(5,159
)
(8,533
)
2,521,137
336,120
Income (loss) from continuing operations before income taxes
50,520
730,785
2,587,391
(332,433
)
Income tax expense (benefit)
29,587
385,654
(166
)
11,300
Income (loss) from continuing operations
20,933
345,131
2,587,557
(343,733
)
Income (loss) from discontinued operations, net of income taxes
19,674
90,064
(548
)
(18,354
)
Net income (loss)
$
40,607
$
435,195
$
2,587,009
$
(362,087
)
Income (loss) per share
Income (loss) from continuing operations per share – Basic
$
0.28
$
4.53
$
33.96
$
(4.51
)
Income (loss) from continuing operations per share – Diluted
$
0.28
$
4.53
$
33.96
$
(4.51
)
Income (loss) from discontinued operations per share – Basic
$
0.26
$
1.18
$
(0.01
)
$
(0.24
)
Income (loss) from discontinued operations per share – Diluted
$
0.26
$
1.18
$
(0.01
)
$
(0.24
)
Net income (loss) per share – Basic
$
0.54
$
5.71
$
33.95
$
(4.75
)
Net income (loss) per share – Diluted
$
0.54
$
5.71
$
33.95
$
(4.75
)
Weighted average shares outstanding – Basic
74,935
76,191
76,191
76,191
Weighted average shares outstanding – Diluted
75,360
76,191
76,191
76,191
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
(Unaudited)
Successor
Predecessor
Year Ended December 31, 2018
Ten Months Ended December 31, 2017
Two Months Ended February 28, 2017
Year Ended December 31, 2016
(in thousands)
Cash flow from operating activities:
Net income (loss)
$
40,607
$
435,195
$
2,587,009
$
(362,087
)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
(Income) loss from discontinued operations
(19,674
)
(90,064
)
548
18,354
Depreciation, depletion and amortization
94,958
133,711
47,155
342,614
Impairment of long-lived assets
15,697
—
—
165,044
Deferred income taxes
29,701
378,512
(166
)
11,367
Total (gains) losses on derivatives, net
25,243
(13,533
)
(92,691
)
164,330
Cash settlements on derivatives
(38,739
)
26,793
(11,572
)
860,778
Share-based compensation expenses
16,605
41,285
50,255
44,218
Amortization and write-off of deferred financing fees
1,909
3,711
1,338
13,356
(Gains) losses on sale of assets and other, net
(204,534
)
(656,198
)
1,069
13,007
Reorganization items, net
—
—
(2,456,074
)
(390,367
)
Changes in assets and liabilities:
(Increase) decrease in accounts receivable – trade, net
26,956
41,094
(7,216
)
(71,059
)
(Increase) decrease in other assets
64,033
(265
)
528
(15,360
)
Increase (decrease) in accounts payable and accrued expenses
(46,792
)
(92,664
)
20,949
38,504
Increase (decrease) in other liabilities
(12,564
)
7,253
2,801
(662
)
Net cash provided by (used in) operating activities – continuing operations
(6,594
)
214,830
143,933
832,037
Net cash provided by operating activities – discontinued operations
—
16,191
8,781
43,269
Net cash provided by (used in) operating activities
(6,594
)
231,021
152,714
875,306
Cash flow from investing activities:
Development of oil and natural gas properties
(64,756
)
(171,721
)
(50,597
)
(172,298
)
Purchases of other property and equipment
(142,373
)
(88,595
)
(7,409
)
(43,559
)
Proceeds from sale of properties and equipment and other
368,291
1,172,025
(166
)
(4,690
)
Net cash provided by (used in) investing activities – continuing operations
161,162
911,709
(58,172
)
(220,547
)
Net cash provided by (used in) investing activities – discontinued operations
7,000
345,643
(584
)
(9,891
)
Net cash provided by (used in) investing activities
168,162
1,257,352
(58,756
)
(230,438
)
Cash flow from financing activities:
Net transfers (to) from parent
(481,449
)
(202,533
)
636,000
(213,844
)
Repurchases of shares
(153,314
)
—
—
—
Proceeds from borrowings
44,500
190,000
—
978,500
Repayments of debt
(20,000
)
(1,090,000
)
(1,038,986
)
(913,209
)
Debt issuance costs paid
(2,892
)
(7,729
)
(151
)
(752
)
Payment to holders of claims under the Predecessor’s second lien notes
—
—
(30,000
)
Distributions to unitholders
(18,717
)
—
—
Other
(841
)
(1,211
)
(4,593
)
(14,845
)
Net cash used in financing activities – continuing operations
(632,713
)
(1,111,473
)
(437,730
)
(164,150
)
Net cash used in financing activities – discontinued operations
—
—
—
—
Net cash used in financing activities
(632,713
)
(1,111,473
)
(437,730
)
(164,150
)
Net increase (decrease) in cash, cash equivalents and restricted cash
(471,145
)
376,900
(343,772
)
480,718
Cash, cash equivalents and restricted cash:
Beginning
520,922
144,022
487,784
7,076
Ending
$
49,777
$
520,922
$
144,022
$
487,794
Adjusted EBITDAX (Non-GAAP Measure)
The non-GAAP financial measure of adjusted EBITDAX, as defined by the Company, may not be comparable to similarly titled measures used by other companies. Therefore, this non-GAAP measure should be considered in conjunction with net income (loss) and other performance measures prepared in accordance with GAAP. Adjusted EBITDAX should not be considered in isolation or as a substitute for GAAP.
Adjusted EBITDAX is a measure used by Company management to evaluate the Company’s operational performance and for comparisons to the Company’s industry peers. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s financial results.
The following presents a reconciliation of net income (loss) to adjusted EBITDAX:
Three Months Ended December 31,
Year Ended December 31,
2018
2017
2018
2017
(in thousands)
Net income
$
10,606
$
84,937
$
40,607
$
3,022,204
Plus (less):
Income from discontinued operations
―
(5,749
)
(19,674
)
(89,516
)
Interest expense
835
406
2,417
29,105
Income tax expense
4,340
226,910
29,587
385,488
Depreciation, depletion and amortization
22,998
32,153
94,958
180,866
Exploration costs
1,436
2,100
5,178
3,230
EBITDAX
40,215
340,757
153,073
3,531,377
Plus (less):
Impairment of long-lived assets
15,697
―
15,697
―
Noncash (gains) losses on oil and natural gas derivatives
(13,885
)
12,880
6,475
(90,863
)
Accrued settlements on oil derivative contracts related to current production period (2)
1,015
(2,975
)
2,459
(1,775
)
Share-based compensation expenses
540
15,409
131,828
91,540
Write-off of deferred financing fees
―
―
―
2,975
Gains on sale of assets and other, net (3)
(596
)
(291,572
)
(207,833
)
(626,807
)
Reorganization items, net (4)
672
304
5,159
(2,512,604
)
Adjusted EBITDAX
$
43,658
$
74,803
$
106,858
$
393,843
(1) All amounts reflect the combined results of the seven months ended September 30, 2017 (successor) and the two months ended February 28, 2017 (predecessor).
(2) Represent amounts related to oil derivative contracts that settled during the respective period (contract terms had expired) but cash had not been received as of the end of the period.
(3) Primarily represent gains or losses on the sale of assets, earnings from equity method investments and gains or losses on inventory valuation.
(4) Represent costs and income directly associated with the predecessor’s filing for voluntary reorganization under Chapter 11 of the U.S. Bankruptcy Code since the petition date, and also include adjustments to reflect the carrying value of certain liabilities subject to compromise at their estimated allowed claim amounts, as such adjustments were determined.
Schedule 2 - PV-10 (Non-GAAP Measure) PV-10 represents the present value, discounted at 10% per year, of estimated future net cash flows. The Company’s calculation of PV-10 herein differs from the standardized measure of discounted future net cash flows determined in accordance with the rules and regulations of the SEC in that it is calculated before income taxes and including the impact of helium, rather than after income taxes and not including the impact of helium, using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month. The Company’s calculation of PV-10 should not be considered as an alternative to the standardized measure of discounted future net cash flows determined in accordance with the rules and regulations of the SEC.
The following presents a reconciliation of standardized measure of discounted future net cash flows to the Company’s calculation of PV-10 at December 31, 2018 (in millions):
Standardized measure of discounted future net cash flows (1)
$
747
Plus: Difference due to exclusion of federal income taxes
125
Plus: Difference due to the inclusion of helium
149
PV-10
$
1,021
(1) Estimated using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month, which were $65.66 per Bbl and $3.10 per MMBtu.
Source: GlobeNewswire
(February 28, 2019 - 6:45 AM EST)