Venoco, Inc. Announces Year-End 2014 Reserves and 4th

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
Venoco, Inc. Announces Year-End 2014 Reserves and 4th Quarter and Full-Year 2014 Financial and Operational Results

DENVER, CO --(Marketwired - April 16, 2015) - Venoco, Inc. ("Venoco", the "company", "we", or "us") today reported financial and operational results for the fourth quarter and full-year 2014. The company reported net income for the year of $120 million on total revenues of $224 million.

Adjusted Earnings, which adjusts for unrealized derivative gains and losses and certain one-time charges, were $19 million for the year, and Adjusted EBITDA was $119 million. Please see the end of this release for definitions of Adjusted Earnings and Adjusted EBITDA and a reconciliation of those measures to net income/loss.

Highlights include the following:

  • Production of 2.7 million barrels of oil equivalent (MMBOE) for the year, or 7,406 BOE per day (BOE/d); excluding volumes contributed by the West Montalvo field properties which were sold in the fourth quarter of 2014, production for the year was 2.3 MMBOE or 6,233 BOE/d.
  • Successful drilling and completion of a well in the Monterey 2 (M2) zone at the Sockeye field from Platform Gail. 
  • Continuation of our successful development program at the West Montalvo field, preceding the subsequent divestiture of the West Montalvo properties in order to support our deleveraging efforts.
  • Proved reserves of 40.4 MMBOE as of December 31, 2014, having PV-10 of $734 million. Please see the end of this release for a definition of PV-10 and a reconciliation of this measure to standardized measure of discounted future net cash flows.
  • Successful completion of a confirmation well in Coal Oil Point, an analogous but separate geologic structure in the South Ellwood field and located northeast of Platform Holly.
  • Completion and acceptance by the California State Lands Commission of our application to adjust the lease line of our South Ellwood field.

"2014 was a remarkable year with respect to contrast and volatility," said Mark DePuy, Venoco's CEO. "We began the year with oil prices over $100 per barrel and a plan in place to execute on a vigorous drilling program at three of our major fields. Out of the gate, however, we were faced with an unexpected and prolonged shutdown at South Ellwood due to a third-party pipeline repair, which delayed our drilling program considerably. We initially focused our drilling efforts at West Montalvo, continuing a successful development program that we had pursued over the past couple of years. We then shifted attention towards the effort to sell the field in support of our corporate deleveraging efforts. We received excellent value for the property and were able to consummate the deal before oil markets declined very significantly. We also continued drilling at Platform Holly towards Coal Oil Point, confirming our discovery in 2013 and ultimately completing one of the most technical and challenging wells drilled by the company to date. That was followed up later in the year by a successful drilling program at Platform Gail, where we drilled a successful Monterey well and proved up additional reserves." 

"By the end of the year, our entire industry was grappling to adjust to the new commodity price paradigm, and we were no different," Mr. DePuy continued. "We quickly took the necessary steps to weather the latest downturn and to strengthen our company in anticipation of an eventual return to growth, as evidenced by the engagement of some of the industry's top financial and strategic advisors in the fourth quarter." 

"Today, we turn our focus ahead, having successfully completed a major transaction that went a long way towards boosting liquidity and improving our balance sheet," Mr. DePuy added. "While we're pleased with the recent financing round, we'll continue to seek out further opportunities for capital structure improvements, acquisitions, and growth." 

Fourth Quarter and Full-Year Production

Production in the fourth quarter of 2014 was 6,612 BOE/d compared to 7,344 BOE/d in the third quarter of 2014 and 8,511 BOE/d in the fourth quarter of 2013. Pro forma for the sale of the West Montalvo, production was 6,158 BOE/d in the fourth quarter of 2014, 6,013 BOE/d in the third quarter of 2014, and 7,027 BOE/d in the fourth quarter of 2013. Production for the full year 2014 was 7,406 BOE/d compared to 9,499 BOE/d in 2013. Pro forma for West Montalvo, production was 6,233 BOE/d in 2014 compared to 7,606 BOE/d in 2013, which is also pro forma for the sale of certain Sacramento Basin properties in 2013.

"Compared to the third quarter of 2014, our fourth quarter 2014 production was boosted by the successful drilling efforts at Platform Holly and Platform Grace, despite some continued downhole wellbore communication issues at Platform Holly," said Mr. DePuy. "However, production has remained relatively flat through the first part of 2015, and we believe the South Ellwood field decline as a result of the communication has moderated considerably."

The following table details the company's daily production by region (BOE (1) /d):

         
        Full Year (2)
  4Q 2013 3Q 2014 4Q 2014 2013 2014
Southern California (excl. W. Montalvo) 7,027 6,013 6,158 7,606 6,233
  West Montalvo 1,484 1,331 454 1,614 1,173
  Sacramento Basin - - - 279 -
Total Venoco 8,511 7,344 6,612 9,499 7,406
   
(1) Barrel of oil equivalent (BOE) is calculated using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.
(2) 2013 production from the Sacramento Basin relates to properties that were held in escrow pending the receipt of consents regarding the transfer of ownership. As of May 1, 2013, title to all properties included in the sale on December 31, 2012 had been transferred.
   

Fourth Quarter and Full-Year Costs

Venoco's fourth quarter 2014 lease operating expenses were $27.07 per BOE compared to $26.96 per BOE in the third quarter. Pro forma for the West Montalvo sale, fourth quarter 2014 lease operating expenses were $28.07 per BOE compared to $27.10 in the third quarter. The increase in lease operating expenses per BOE was primarily due to higher non-recurring surface and subsurface costs at South Ellwood and Sockeye. Full-year 2014 lease operating expenses were $26.77 per BOE compared to $22.44 per BOE for the full-year 2013. Pro forma for the West Montalvo and Sacramento Basin field sales, full-year 2014 lease operating expenses were $27.75 per BOE compared to $23.89 per BOE for the full-year 2013. On an absolute basis, pro forma for the West Montalvo and Sacramento Basin field sales, full-year 2014 lease operating expenses were $63 million, down from $66 million for the full-year 2013. 

Venoco's G&A costs were $922,000 in the fourth quarter of 2014, $1.4 million in the third quarter of 2014, $19.9 million for 2014 as a whole and $50.4 million in 2013. On a per BOE basis, Venoco's fourth quarter 2014 G&A costs, excluding non-cash share-based compensation, were $6.18 per BOE, down from $7.29 per BOE in the third quarter. Excluding production from the West Montalvo field, fourth quarter 2014 G&A costs, excluding non-cash share-based compensation, were $6.64 per BOE, down from $8.91 per BOE in the third quarter 2014. The company's full-year 2014 G&A costs, excluding the severance costs related to the sale of the West Montalvo field and non-cash share-based compensation, were $8.39 per BOE, down from $11.75 per BOE for the full-year 2013. Excluding production from the West Montalvo field, full-year 2014 G&A costs excluding non-cash share-based compensation were $9.97 per BOE, down from $14.67 per BOE for full-year 2013, which also excludes production from the Sacramento Basin properties held in escrow. 

Property and production taxes for the full-year 2014 were $2.82 per BOE compared to $1.02 per BOE in 2013. Pro forma for the sale of West Montalvo, full-year 2014 property and production taxes were $2.94 per BOE compared to $0.91 per BOE for full-year 2013, which is also pro forma for the Sacramento Basin properties held in escrow. The increase is due primarily to higher supplemental and ad valorem taxes. 

         
  Quarter Ended     Year Ended
UNAUDITED (per BOE) 12/31/13 9/30/14 12/31/14   12/31/13 12/31/14
  Lease Operating Expenses $ 29.46 $ 26.96 $ 27.07   $ 22.44 $ 26.77
  Property and Production Taxes   1.86   3.14   2.44     1.02   2.82
  DD&A Expense   15.72   17.39   15.35     14.09   16.31
  G&A Expense (1)   14.31   7.29   6.18     11.75   8.39
   
(1) Net of amounts capitalized and excluding non-cash share-based compensation costs, and severance costs associated with the sale of our West Montalvo and Sacramento Basin assets. See the end of this release for a reconciliation of G&A per BOE.
   

Capital Investment 2014

Venoco's 2014 capital expenditures for exploration, exploitation, development and other spending were $77 million, including $62 million for drilling and rework activities, $4 million for facilities, and the remaining $11 million for land, seismic and capitalized G&A.

In 2014, the company spent $73 million or 95% of its capital expenditures on its Southern California legacy fields. During the year, Venoco drilled one well at the Coal Oil Point structure in the South Ellwood field, which is located on the north east side of the field. The lowest zone of the well tested wet, but in August, we completed a higher zone of the well, which proved to be hydrocarbon bearing and was placed on initial production on August 20, 2014. As of December 31, 2014 this zone was producing approximately 440 Bbls/d.

In the Sockeye field, we performed one recompletion and drilled one development well in the M2 zone from Platform Gail. The well began producing on October 15, 2014 and initially produced approximately 610 Bbls/d.

In 2014, the company had onshore Monterey capital expenditures of $4 million or 5% of its total 2014 capital expenditures. Over the year, the company concentrated on the Sevier area, with capital expenditures primarily on recompletion work and on leasehold, facilities and capitalized G&A.

In the West Montalvo field, we drilled and completed two new well locations and concluded the drilling and completion of two wells that were spud in 2013 prior to selling the property in October, 2014.

"In light of the weakened commodities markets, we have significantly reduced our capital program in 2015 compared to prior years. We remain poised to initiate development drilling activities should economic or market conditions improve," Mr. DePuy added. "Our current capital expenditure budget for 2015 is about $18 million with the focus primarily on operational improvements, regulatory, health, safety and environmental compliance and advancing some of our significant future long-lead projects."

"We've also enacted comprehensive expense reduction programs across our assets," Mr. DePuy added. "Our increased focus on optimizing our operational efficiencies will also help us manage the macro environment and also preserve liquidity." 

Reserves Review

The company's year-end 2014 total proved reserves were 40.4 million BOE, compared to year-end 2013 reserves of 53.1 million BOE. 

The company's 2014 roll forward of proved reserves is as follows:

       
2014 Reserve Roll forward MBOE (1)    
Beginning of the year reserves 53,060    
Revisions of previous estimates (3,361 )  
Extensions and discoveries 281    
Purchases of reserves in place -    
Production (2,703 )  
Sales of reserves in place (6,895 )  
End of year reserves 40,382    
       
Proved developed reserves:      
Beginning of year 36,240    
End of year 27,777    
   
(1) Barrel of oil equivalent (BOE) is calculated using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.
   

The company's 40.4 MMBOE of reserves, and the $734 million pre-tax PV-10 value of those reserves, is based on the year-end 2014 reserve report using SEC benchmark pricing of constant WTI Oil price of $94.99 per barrel and constant Henry Hub Gas price of $4.35 per MMBTU.

The following table details the company's reserve categories and PV-10 for the last three years:

           
Net Proved Reserves (end of period) 2012   2013   2014
Oil (MBbls)                
  Developed   35,115     34,508     26,287
  Undeveloped   15,320     16,266     12,273
    Total   50,435     50,774     38,560
                 
Natural Gas (MMcf)                
  Developed   7,255     10,394     8,941
  Undeveloped   3,595     3,322     1,992
    Total   10,850     13,716     10,933
                 
Total Proved Reserves (MBOE) (1)   52,243     53,060     40,382
                 
PV-10 ($000)                
  Developed $ 1,076,145   $ 1,008,760   $ 495,231
  Undeveloped   433,588     449,142     239,082
    Total $ 1,509,733   $ 1,457,902   $ 734,313
   
(1) Barrel of oil equivalent (BOE) is calculated using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.
   

Investor Presentation

In order to provide an update to investors and other interested parties, a Venoco Corporate Presentation has been uploaded to the Events & Presentations page under the Investor Relations section of the company's website at http://www.venocoinc.com .

About the Company

Venoco is an independent energy company primarily engaged in the acquisition, exploitation and development of oil and natural gas properties primarily in California. Venoco operates three offshore platforms in the Santa Barbara Channel, has non-operated interests in three other platforms and operates onshore properties in Southern California.

Forward-looking Statements

Statements made in this news release relating to Venoco's future production, capital expenditures and development projects, and all other statements except statements of historical fact, are forward-looking statements. Forward-looking statements herein include those relating to future development and other opportunities, capital expenditure plans and future liquidity. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, management's assumptions and the company's future performance are both subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements, including, but not limited to, the timing and extent of changes in oil and gas prices, the timing and results of drilling and other development activities, the availability and cost of obtaining drilling equipment and technical personnel, risks associated with the availability of acceptable transportation arrangements and the possibility of unanticipated operational problems, delays in completing production, treatment and transportation facilities, higher than expected production costs and other expenses, pipeline curtailments by third parties, and a potential inability to complete transactions as anticipated. The company's projects are subject to numerous operating, geological and other risks and may not be successful. All forward-looking statements are made only as of the date hereof and the company undertakes no obligation to update any such statement. Further information on risks and uncertainties that may affect the company's operations and financial performance, and the forward-looking statements made herein, is available in the company's filings with the Securities and Exchange Commission, which are incorporated by this reference as though fully set forth herein.

 
 
OIL AND NATURAL GAS PRODUCTION AND PRICES
             
  Quarter Ended   Quarter Ended   Year Ended  
UNAUDITED 9/30/14   12/31/14 % Change   12/31/13   12/31/14 % Change   12/31/13   12/31/14   % Change  
  Production Volume:                                            
  Oil (MBbls) (1)   642     578 -10 %   731     578 -21 %   3,180     2,555   -20 %
  Natural Gas (MMcf)   202     181 -10 %   312     181 -42 %   1,724     883   -49 %
  MBOE   676     608 -10 %   783     608 -22 %   3,467     2,702   -22 %
  Daily Average Production Volume:                                            
  Oil (Bbls/d)   6,980     6,283 -10 %   7,946     6,283 -21 %   8,712     7,002   -20 %
  Natural Gas (Mcf/d)   2,196     1,976 -10 %   3,391     1,976 -42 %   4,723     2,422   -49 %
  BOE/d   7,346     6,612 -10 %   8,511     6,612 -22 %   9,499     7,406   -22 %
  Oil Price per Barrel Produced (in dollars):                                            
  Realized price before hedging $ 87.84   $ 61.37 -30 % $ 90.55   $ 61.37 -32 % $ 95.79   $ 85.68   -11 %
  Realized hedging gain (loss)   (2.15 )   16.26 -856 %   (5.63 )   16.26 -389 %   (7.66 )   (0.01 ) -100 %
  Net realized price $ 85.69   $ 77.63 -9 % $ 84.92   $ 77.63 -9 % $ 88.13   $ 85.67   -3 %
  Natural Gas Price per Mcf (in dollars):                                            
  Realized price before hedging $ 4.98   $ 4.45 -11 % $ 4.48   $ 4.45 -1 % $ 4.06   $ 5.29   30 %
  Realized hedging gain (loss)   0.11     0.52 373 %   -     0.52 0 %   -     0.13   0 %
  Net realized price $ 5.09   $ 4.97 -2 % $ 4.48   $ 4.97 11 % $ 4.06   $ 5.42   33 %
  Expense per BOE (in dollars):                                            
  Lease operating expenses $ 26.96   $ 27.07 0 % $ 29.46   $ 27.07 -8 % $ 22.44   $ 26.77   19 %
  Production and property taxes $ 3.14   $ 2.44 -22 % $ 1.86   $ 2.44 31 % $ 1.02   $ 2.82   176 %
  Transportation expenses $ 0.08   $ 0.07 -13 % $ 0.06   $ 0.07 17 % $ 0.05   $ 0.07   40 %
  Depreciation, depletion and amortization $ 17.39   $ 15.35 -12 % $ 15.72   $ 15.35 -2 % $ 14.09   $ 16.31   16 %
  General and administrative (2) $ 2.00   $ 1.52 -24 % $ 25.15   $ 1.52 -94 % $ 14.54   $ 7.37   -49 %
  Interest expense $ 20.17   $ 20.86 3 % $ 16.84   $ 20.86 24 % $ 18.78   $ 19.47   4 %
   
(1) Amounts shown are oil production volumes for offshore properties and sales volumes for onshore properties (differences between onshore production and sales volumes are minimal). Revenue accruals are adjusted for actual sales volumes since offshore oil inventories can vary significantly from month to month based on pipeline inventories, and oil pipeline sales nominations.
   
(2) Net of amounts capitalized.
   
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
             
  Quarter Ended   Quarter Ended   Year Ended  
UNAUDITED (In thousands) 9/30/14   12/31/14   12/31/13   12/31/14   12/31/13   12/31/14  
  REVENUES:                                    
Oil and natural gas sales $ 57,242   $ 35,709   $ 66,269   $ 35,709   $ 313,373   $ 222,052  
Other   609     613     666     613     4,129     2,157  
Total revenues   57,851     36,322     66,935     36,322     317,502     224,209  
EXPENSES:                                    
Lease operating expense   18,225     16,459     23,067     16,459     77,786     72,337  
Property and production taxes   2,124     1,481     1,459     1,481     3,521     7,611  
Transportation expense   51     44     48     44     181     201  
Depletion, depreciation and amortization   11,759     9,335     12,311     9,335     48,840     44,064  
Impairment   -     -     -     -     -     817  
Accretion of asset retirement obligation   629     639     611     639     2,477     2,491  
General and administrative   1,352     922     19,695     922     50,403     19,926  
Total expenses   34,140     28,880     57,191     28,880     183,208     147,447  
Income from operations   23,711     7,442     9,744     7,442     134,294     76,762  
FINANCING COSTS AND OTHER:                                    
Interest expense   13,635     12,683     13,185     12,683     65,114     52,609  
Amortization of deferred loan costs   887     685     818     685     3,705     3,268  
Loss on extinguishment of debt   -     2,347     465     2,347     38,549     2,347  
Commodity derivative realized (gains) losses   1,355     (9,493 )   4,118     (9,493 )   28,128     (83 )
Commodity derivative unrealized (gains) losses and amortization of derivative premiums   (31,691 )   (78,885 )   10,926     (78,885 )   (15,521 )   (101,816 )
Total financing costs and other   (15,814 )   (72,663 )   29,512     (72,663 )   119,975     (43,675 )
Income (loss) before taxes   39,525     80,105     (19,768 )   80,105     14,319     120,437  
Income tax provision (benefit)   -     -     -     -     -     -  
Net income (loss) $ 39,525   $ 80,105   $ (19,768 ) $ 80,105   $ 14,319   $ 120,437  
                                     
                                     
CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION
         
UNAUDITED ($ in thousands) 12/31/12   12/31/13  
ASSETS            
    Cash and cash equivalents $ 53,818   $ 828  
    Accounts receivable   108,356     23,737  
    Inventories   5,101     5,166  
    Other current assets   4,448     4,587  
    Commodity derivatives   153     340  
  Total current assets   171,876     34,658  
  Net property, plant and equipment   648,602     662,629  
  Total other assets   25,603     17,569  
TOTAL ASSETS $ 846,081   $ 714,856  
LIABILITIES AND STOCKHOLDERS' EQUITY            
    Accounts payable and accrued liabilities $ 57,315   $ 32,966  
    Interest payable   27,862     17,408  
    Current maturities of long-term debt   104,494     -  
    Commodity derivatives   20,607     13,464  
    Share based compensation   10,424     20,723  
  Total current liabilities   220,702     84,561  
LONG-TERM DEBT   849,190     705,000  
COMMODITY DERIVATIVES   20,287     10,601  
ASSET RETIREMENT OBLIGATIONS   41,119     35,982  
SHARE BASED COMPENSATION   10,441     16,721  
  Total liabilities   1,141,739     852,865  
  Total stockholders' equity   (295,658 )   (138,009 )
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 846,081   $ 714,856  
             
             
UNAUDITED ($ in thousands) 12/31/13   12/31/14  
ASSETS            
    Cash and cash equivalents $ 828   $ 15,455  
    Accounts receivable   23,737     14,912  
    Inventories   5,166     3,370  
    Other current assets   4,587     4,715  
    Commodity derivatives   340     48,298  
    Total current assets   34,658     86,750  
    Net property, plant and equipment   662,629     488,514  
  Total other assets   17,569     40,990  
  TOTAL ASSETS $ 714,856   $ 616,254  
      LIABILITIES AND STOCKHOLDERS' EQUITY            
Accounts payable and accrued liabilities $ 32,966   $ 20,535  
Interest payable   17,408     17,329  
    Income taxes payable   -     -  
    Commodity derivatives   13,464     -  
    Share based compensation   20,723     2,236  
    Total current liabilities   84,561     40,100  
    LONG-TERM DEBT   705,000     565,000  
  DEFERRED INCOME TAXES   -     -  
COMMODITY DERIVATIVES   10,601     -  
ASSET RETIREMENT OBLIGATIONS   35,982     30,351  
SHARE BASED COMPENSATION   16,721     648  
Total liabilities   852,865     636,099  
Total stockholders' equity   (138,009 )   (19,845 )
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 714,856   $ 616,254  
               
               

GAAP RECONCILIATIONS

Adjusted Earnings and Adjusted EBITDA

In addition to net income (loss) determined in accordance with GAAP, we have provided in this release our Adjusted Earnings and Adjusted EBITDA for recent periods. Both Adjusted Earnings and Adjusted EBITDA are non-GAAP financial measures that we use as supplemental measures of our performance.

We define Adjusted Earnings as net income (loss) before the effects of the items listed in the table below. We calculate the tax effect of reconciling items by re-performing our period-end tax calculation excluding the reconciling items from earnings. The difference between this calculation and the tax expense/benefit recorded for the period results in the tax effect disclosed below. We believe that Adjusted Earnings facilitates comparisons to earnings forecasts prepared by stock analysts and other third parties. Such forecasts generally exclude the effects of items that are difficult to predict or to measure in advance and are not directly related to our ongoing operations.

We define Adjusted EBITDA as net income (loss) before the effects of the items listed in the table below. Because the use of Adjusted EBITDA facilitates comparisons of our historical operating performance on a more consistent basis, we use this measure for business planning and analysis purposes, in assessing acquisition opportunities and in determining how potential external financing sources are likely to evaluate our business.

We present Adjusted Earnings and Adjusted EBITDA because we consider them to be important supplemental measures of our performance. Neither Adjusted Earnings nor Adjusted EBITDA is a measurement of our financial performance under GAAP and neither should be considered as an alternative to net income (loss), operating income or any other performance measure derived in accordance with GAAP, as an alternative to cash flow from operating activities or as a measure of our liquidity. You should not assume that the Adjusted Earnings or Adjusted EBITDA amounts shown are comparable to similarly named measures disclosed by other companies.

         
         
  Quarter Ended   Year Ended  
UNAUDITED ($ in thousands) 12/31/12   9/30/13   12/31/13   12/31/12   12/31/13  
Adjusted Earnings Reconciliation                              
  Net Income $ (3,138 ) $ (2,911 ) $ (19,768 ) $ (46,587 ) $ 14,319  
  Plus:                              
  Unrealized commodity (gains) losses   (14,480 )   8,893     9,908     87,514     (19,523 )
  Going private related costs   5,240     -     -     9,997     -  
  Severance costs   1,496     -     -     1,496     -  
  Loss on extinguishment of debt   1,520     16,787     465     1,520     38,549  
  Tax effects   -     -     -     -     -  
  Adjusted Earnings $ (9,362 ) $ 22,769   $ (9,395 ) $ 53,940   $ 33,345  
                                 
                                 
  Quarter Ended   Year Ended  
UNAUDITED ($ in thousands) 12/31/13   9/30/14   12/31/14   12/31/13   12/31/14  
Adjusted Earnings Reconciliation                              
  Net Income $ (19,768 ) $ 39,525   $ 80,105   $ 14,319   $ 120,437  
  Plus:                              
  Unrealized commodity (gains) losses   9,908     (32,895 )   (80,088 )   (19,523 )   (106,631 )
One-Time Severance Costs   -     -     (208 )   -     2,816  
  Loss on extinguishment of debt   465     -     2,347     38,549     2,347  
  Tax effects   -     -     -     -     -  
  Adjusted Earnings $ (9,395 ) $ 6,630   $ 2,156   $ 33,345   $ 18,969  
                                 
                                 
  Quarter Ended   Year Ended  
UNAUDITED ($ in thousands) 12/31/13   9/30/14   12/31/14   12/31/13   12/31/14  
Adjusted EBITDA Reconciliation                              
Net income $ (19,768 ) $ 39,525   $ 80,105   $ 14,319   $ 120,437  
Interest expense   13,185     13,635     12,683     65,114     52,609  
Income taxes   -     -     -     -     -  
DD&A   12,311     11,759     9,335     48,840     44,064  
Impairment   -     -     -     -     817  
Accretion of asset retirement obligation   611     629     639     2,477     2,491  
Amortization of deferred loan costs   818     887     685     3,705     3,268  
Loss on extinguishment of debt   465     -     2,347     38,549     2,347  
  Share-based compensation   8,492     (4,801 )   (5,051 )   9,680     (8,942 )
Restructuring Costs   -     -     535     -     535  
One-Time Severance Costs   -     -     (208 )   -     2,816  
Amortization of derivative premiums   1,018     1,204     1,203     4,002     4,815  
Unrealized commodity derivative (gains) losses   9,908     (32,895 )   (80,088 )   (19,523 )   (106,631 )
Adjusted EBITDA $ 27,040   $ 29,943   $ 22,185   $ 167,163   $ 118,626  
                               
                               

We also provide per BOE G&A expenses excluding severance costs related to the asset sales and non-cash share-based compensation charges. We believe that these non-GAAP measures are useful in that the items excluded do not represent cash expenses directly related to our ongoing operations. These non-GAAP measures should not be viewed as an alternative to per BOE G&A expenses as determined in accordance with GAAP.

       
       
UNAUDITED ($ in thousands, except per BOE amounts) Quarter Ended Year Ended  
  12/31/13   9/30/14 12/31/14 12/31/13   12/31/14  
G&A per BOE Reconciliation                          
                           
  G&A expense $ 19,695   $ 1,352 $ 922 $ 50,403   $ 19,926  
  Less:                          
  Non-cash share-based compensation expense   (8,492 )   3,574   2,837   (9,680 )   5,761  
One-Time Severance Costs   -     -   -   -     (3,024 )
  G&A Expense Excluding Share-Based Comp and Severance Costs   11,203     4,926   3,759   40,723     22,663  
  MBOE   783     676   608   3,467     2,702  
G&A Expense per BOE Excluding Share-Based Comp and Severance Costs $ 14.31   $ 7.29 $ 6.18 $ 11.75   $ 8.39  
  MBOE excluding production from Sold Assets   645     553   566   2,773     2,271  
G&A Expense per BOE Excluding Non-Cash Share-Based Comp -Excluding Production from Sold Assets $ 17.37   $ 8.91 $ 6.64 $ 14.69   $ 9.98  
                           
                           

PV-10

The present value of future net cash flows (PV-10 value) is a non-GAAP measure because it excludes income tax effects. Management believes that before-tax cash flow amounts are useful for evaluative purposes since future income taxes, which are affected by a company's unique tax position and strategies, can make after-tax amounts less comparable. We derive PV-10 value based on the present value of estimated future revenues to be generated from the production of proved reserves, net of estimated production and future development costs and future plugging and abandonment costs, using the arithmetic twelve-month average of the first of the month prices without giving effect to hedging activities or future escalation, and costs as of the date of estimate without future escalation, excluding non-property related expenses such as general and administrative expenses, debt service and depreciation, depletion, amortization and impairment and income taxes, and discounted using an annual discount rate of 10%.

The following table reconciles the standardized measure of future net cash flows to PV-10 value (in thousands):

       
UNAUDITED ($ in thousands) 12/31/2011 12/31/2012 12/31/2013
             
  Standardized measure of discounted future net cash flows $ 1,364,146 $ 1,157,452 $ 1,153,717
  Add: Present value of future income tax discounted at 10%   442,355   352,281   304,185
  PV-10 at year end SEC prices $ 1,806,501 $ 1,509,733 $ 1,457,902
             
UNAUDITED ($ in thousands) 12/31/2012 12/31/2013 12/31/2014
             
  Standardized measure of discounted future net cash flows $ 1,157,452 $ 1,153,717 $ 648,154
  Add: Present value of future income tax discounted at 10%   352,281   304,185   38,270
  PV-10 at year end SEC prices $ 1,509,733 $ 1,457,902 $ 734,313
               

Zach Shulman Investor Relations (303) 583-1637 Email contact Email contact

Scroll down for more posts ▼

Top 10 Most Recent News Articles

Roth Staffing's Commitment to Female Workforce Shines

Updated Category News Views 57

A Win for Roth Staffing in Workplace Equality When you hear about a company snagging the second spot on the 2026 Fortune Best Workplaces for Women list, you can't help but take notice. Roth Staffing Companies, nestled in Orange, California, just did that. It's not a fluke either—this is their 11th appearance on this prestigious list. If there were any doubts about the...

Continue Reading
Oracle's Bold Vision: Targeting $225B Revenue by 2030

Updated Category News Views 132

Oracle Lays Down a Bold Gauntlet Oracle Corporation (NYSE: ORCL) sure knows how to draw the spotlight. With their recent Investor Day in Vegas, they've laid out ambitions that could make even the most seasoned Wall Streeter spit out their coffee. Who would've thought they'd be betting on a whopping $225 billion in revenue by FY30? That's supposed to be a more than 35%...

Continue Reading
Lennox Faces Pressures Amidst Strong Revenue Growth

Updated Category News Views 118

Revenue Surge but Margin Squeeze Out there in the land of HVAC, Lennox International (NYSE: LII) just dropped its third quarter earnings for 2026. Sure, they raked in a solid $1.6 billion—up a hearty 10%. But all that glitters ain't gold, and the company's operating income took a hit down to $312 million, shedding a cool five percent from last year. Challenges Weighing...

Continue Reading
Quad Sees Marginal Gains Amid Industry Challenges

Updated Category News Views 22

Treading Water with a Splash of Strategic Moves When you're in the thick of market shifts, sometimes it's not about big leaps but staying afloat with purpose. That's what Quad's recent financial release seems to hint at. A steady net sales figure hovering at $587 million for Q3 2026, barely a nudge compared to last year's numbers, sets the tone. It's not the fireworks...

Continue Reading
Fashion Sees Quality Trumping Price in Consumer Preferences

Updated Category News Views 75

Consumers Are Shifting Away from Price-First Mindset You could always count on shoppers looking for a bargain, right? Well, hold your horses, 'cause that train's rolling off the tracks. In today's fashion shuffle, good ol' quality and craftsmanship are giving low prices a run for their money. A study spearheaded by Boston Consulting Group (BCG) and Women's Wear Daily...

Continue Reading
Aktia Bank: Steady Ratings, Focused Expansion in Europe

Updated Category News Views 105

Aktia's Ratings Get a Boost In the world of financial minutiae, it was S&P Global Ratings that took the stage, buzzing about Aktia Bank Plc. The bank just had its ratings held steady with an outlook lift from negative to stable. That's like someone throwing you a life jacket when you're treading water; significant if you're trying to stay afloat, not so much if you've got...

Continue Reading
JumpCloud Tackles Compliance in the AI Era

Updated Category News Views 110

Compliance in a Changing Tech Landscape JumpCloud's stepping up in this brave new world riddled with tech and AI agents. They've got fresh platform features in their arsenal that'll keep organizations audit-ready day in and day out. Now, if you think compliance is just for the accountants to fret over, think again. In the agentic era, these advanced marvels—AI agents...

Continue Reading
New Era at Farah & Farah: Layla Farah Joins Firm

Updated Category News Views 38

Expanding the Family Legacy In the bustling city of Jacksonville, a fresh breeze has swept the corridors of the longtime legal fortress, Farah & Farah. Layla Farah, fresh off her swearing-in ceremony, has entered the ranks. It's not every day you see a purely family-driven outfit pulling together generations in such a dramatic way. Three kiddos now walking the halls of...

Continue Reading
Caesarstone Loses $67.7M Case Over Artificial Stone Risks

Updated Category News Views 83

A Demand for Accountability in the Courts A Los Angeles jury recently handed down a whopping $67.7 million verdict against Caesarstone Ltd. and its U.S. operations, marking a win for Dennys Rene Rivas Williams and his family. No sugarcoating here—this is a landmark case for artificial stone fabricators suffering from silicosis. The jury found Caesarstone entities a...

Continue Reading
Weibo Eyes Wall Street with Upcoming Q3 Earnings Reveal

Updated Category News Views 19

Setting The Stage For November Splash News just in, folks, and it’s got the potential to stir up a storm on Wall Street this coming November. Weibo Corporation—the big kahuna in China’s social media landscape—has put a date on the calendar to unfold their financial cards for Q3 2026. Mark November 17th, when all curtain on the Nasdaq:WB financial show will lift...

Continue Reading

Top 5 Most Recently Viewed Articles

Growing Demand for Myopia and Presbyopia Treatments Fueled by AI

Updated Category News Views 177

Understanding the Myopia and Presbyopia Treatment Market The myopia and presbyopia treatment market is on the verge of substantial growth as the demand for effective solutions rises. The global estimates suggest an anticipated growth of USD 9.76 billion during the period from 2024 to 2028, showcasing a considerable compound annual growth rate (CAGR) of 9.05%. This growth...

Continue Reading
Hape Group's Strategies for Thriving Through Global Tariff Changes

Updated Category News Views 220

Navigating the Challenges of Rising Tariffs in Toy Industry The global toy industry faces considerable turbulence due to soaring tariffs, particularly those impacting products manufactured in China. Over the years, these tariffs have risen dramatically, with some reaching as high as 145%. As a result, companies in this sector are grappling with unprecedented challenges,...

Continue Reading
Bill Gates' Strategic Investments Through the Gates Foundation

Updated Category News Views 276

Bill Gates' Investing Strategy With Berkshire Hathaway The Gates Foundation Trust has proudly expanded its portfolio, reaching a value of $47.78 billion. This substantial growth is largely attributed to its increasing stake in Berkshire Hathaway Inc. Class B shares, alongside a focused investment strategy revolving around only a handful of prominent stocks. Changes in the...

Continue Reading
Unraveling the Secret Symphony of Alston's Singing Mice

Updated Category News Views 143

The Fascinating World of Alston's Singing Mice COLD SPRING HARBOR, N.Y. — All mice are known for their squeaks; however, only a select few are recognized for their singing abilities. Among them is Scotinomys teguina, commonly referred to as Alston's singing mice, which originate from the lush cloud forests in Costa Rica. Cold Spring Harbor Laboratory (CSHL) is at the...

Continue Reading
NAVER Backs AIM for Safer AI, Eyes Security Gaps

Updated Category News Views 10

Around every corner, artificial intelligence is taking another leap and leaving some legacy in its wake. It seems only fitting that with all the tech wizardry, we also invite trouble right onto our doorsteps—AI trouble. That's where AIM Intelligence finds its niche, backed now by NAVER D2SF's investment, shaping up to be the unsung hero of AI security. The era of...

Continue Reading