Attached files

file filename
8-K - FORM 8-K - Amplify Energy Corp.d397058d8k.htm
EX-2.1 - ASSET PURCHASE AGREEMENT, DATED AS OF AUGUST 11, 2012 - Amplify Energy Corp.d397058dex21.htm

Exhibit 99.1

 

LOGO

4400 POST OAK PARKWAY SUITE 1900 HOUSTON, TEXAS 77027

PRESS RELEASE                    FOR IMMEDIATE RELEASE

MIDSTATES PETROLEUM TO ACQUIRE MISSISSIPPIAN LIME PROPERTIES

IN OKLAHOMA AND KANSAS

MIDSTATES PETROLEUM REPORTS SECOND QUARTER 2012

FINANCIAL AND OPERATING RESULTS

HOUSTON— August 13, 2012 — Midstates Petroleum Company, Inc. (NYSE: MPO) (“Midstates” or the “Company”) announced today that it has entered into an Asset Purchase Agreement with Eagle Energy Production, LLC (“Eagle”), a private exploration and production company sponsored by Riverstone Holdings, LLC (“Riverstone”), to acquire all of their producing properties as well as their developed and undeveloped acreage primarily in the Mississippian Lime oil play in Oklahoma and Kansas for $325 million in cash and 325,000 shares of Series A Preferred Stock (“Preferred Stock”) of Midstates with an initial liquidation preference value of $1,000 per share. The transaction will be effective June 1, 2012 and closing is expected on or about October 1, 2012, subject to customary closing conditions.

Key highlights of the transaction include:

 

   

Adds 37.0 million barrels of oil equivalent (“Mmboe”) proved reserves that are 35% oil and 23% natural gas liquids (“NGLs”), of which 35% are proved developed producing

 

   

Reserves being acquired have a reserve life (ratio of proved reserves to annual production) of 14.7 years

 

   

Acquisition includes 114 gross producing wells that are 85% operated with an average 67% working interest and 53% net revenue interest

 

   

Net current daily production from the properties is approximately 7,000 Boe per day

 

   

Adds 103,000 net acres of which 84,000 are in the Mississippian Lime play with 78,000 in Oklahoma and 6,000 in Kansas; the remaining 19,000 are in the Hunton play in Oklahoma.

 

   

Eagle’s Mississippian Lime properties have all been developed with horizontal wells

 

   

Drilling and completion costs have averaged $3.7 million per horizontal well

 

   

The producing fields are in low cost operating areas with good access to needed infrastructure

 

   

Expands Midstates drilling inventory by over 600 gross drilling locations, all of which are horizontal

 

   

Currently utilizing three rigs in its drilling program and expects to increase to four by year-end 2012

 

   

Midstates will assume Eagle’s hedges on its production

 

   

Immediately accretive to proved reserves and production per share and expected to be accretive to cash flow per share in 2014

John Crum, Midstates Chief Executive Officer and President commented, “The transaction we are announcing today is both a strategic and transformative acquisition for Midstates. The technical team we have assembled at Midstates has the experience and technical knowledge to operate in a wide variety of basins in the U.S., and our new business group continually looks at new opportunities to utilize that expertise.” Crum continued, “The properties we are acquiring in the Mississippian Lime play are particularly appealing because they are in a market-recognized, emerging horizontal oil play with good predictability and solid economics. I am particularly pleased that during the transition period, Steve Antry and his Eagle team have agreed to continue their fine work developing these assets. This transaction will quickly increase our scale and critical mass. We are all very excited to be adding this new core operating area to our portfolio.”

 

1


Including the new assets, Midstates will continue to have an oil-weighted proved reserve base of approximately 63.2 Mmboe of which 45% will be oil, 20% NGLs and the remainder natural gas, and 41% of the total reserves will be proved developed. The average reserve life will increase to 11.3 years from 8.9 years. The Mississippian Lime properties, which are located in a conventional carbonate reservoir with wells drilled to approximately 6,000 foot vertical depths, are an excellent geological and operational fit. None of the properties are subject to preferential rights, and the leases are held by production or have lease terms that will allow Midstates to protect the acreage position at a modest drilling pace. Midstates has entered into a transition services agreement with Eagle management and staff for a twelve-month period following transaction closing.

Alex Krueger, President of First Reserve Corporation (“First Reserve”), commented, “First Reserve believes the addition of the Eagle assets to Midstates’ portfolio will create synergies and scale that will strengthen the Company’s operating platform and provide excellent opportunities for future growth. We support management’s strategy to continue to diversify its portfolio into additional emerging plays that complement its Louisiana assets.”

Steve Antry, CEO of Eagle, said “We are pleased to become a part of a growing Midstates organization where we will continue to deliver value for shareholders. This transaction represents a significant milestone for both the employees of Eagle and our investors. We are delighted that Riverstone, our financial sponsor, will maintain a significant investment in Midstates and continue to support the growth of the combined portfolios.”

Evercore Partners, SunTrust Robinson Humphrey, and BofA Merrill Lynch served as advisors to Midstates in connection with the acquisition.

Midstates has secured $500 million in committed financing from BofA Merrill Lynch, SunTrust Robinson Humphrey, Goldman, Sachs & Co., and Morgan Stanley. Midstates may use the proceeds from this financing or a debt offering to fund the cash portion of the transaction and to enhance the Company’s liquidity. In addition, the Company has secured commitments from SunTrust Robinson Humphrey, BofA Merrill Lynch, Goldman, Sachs & Co. and Morgan Stanley to increase the borrowing base of its revolving credit facility to $235 million in advance of the transaction close, and pro forma for the transaction, to increase the borrowing base to $250 million. This capital structure is expected to give the Company liquidity to fund its development program through the end of 2013.

The Preferred Stock dividend is at a rate of 8.0% per annum, which will be payable, at the option of Midstates, in cash or additional amounts added to the liquidation preference value. The Preferred Stock is not convertible into Midstates’ common stock until the 21st day after the date on which Midstates mails to its shareholders an information statement regarding the issuance of the Preferred Stock (as required by SEC rules), and the holder of the Preferred Stock may not convert the Preferred Stock before the first anniversary of the date of issuance, at which time it is convertible at $13.50 per share. The conversion of the Preferred Stock must be done in its entirety and not in part. The Preferred Stock is mandatorily convertible on the third anniversary of the date of issuance at a price no greater than $13.50 per share and no less than $11.00 per share. Until conversion, the holder of the Preferred Stock will have certain voting rights and the right to appoint one director to Midstates’ board of directors, who will be an employee of Riverstone or its affiliates. The issuance of the Preferred Stock to Eagle in the acquisition has been approved by stockholders holding a majority of Midstates’ outstanding shares of common stock. Pro-forma post-acquisition ownership of Midstates at a $13.50 conversion price on the first available conversion date would be 30% public stockholders, 30% First Reserve, 27% Riverstone and Eagle management, and 13% Midstates management, founders and employees.

 

2


Midstates Petroleum Second Quarter 2012 Financial and Operational Results

Key points for the three months ended June 30, 2012 include:

 

   

Adjusted EBITDA totaled $32.8 million. See “Non-GAAP Financial Measures” in the tables below for a definition of Adjusted EBITDA and a reconciliation to net income (loss) and net cash provided by operating activities.

 

   

Adjusted Net Income (which excludes unrealized gains on derivatives and a non-cash deferred tax charge recorded after Midstates’ Initial Public Offering (“IPO”)) totaled $2.1 million, or $0.03 per share. See “Non-GAAP Financial Measures” in the tables below for a definition of Adjusted Net Income and a reconciliation to net income (loss).

 

   

Average daily production was 7,904 barrels of oil equivalent (“Boe”) per day; oil production rose 10% compared with the first quarter of 2012, but natural gas and natural gas liquids (“NGL”) volumes were lower by 21%.

 

   

Cash operating expenses (which includes lease operating and workover expenses, severance and ad valorem taxes, and the cash portion of general and administrative expenses) declined to $22.90 per Boe compared with $23.78 per Boe in the first quarter of 2012. See “Non-GAAP Financial Measures” in the tables below for a definition of Cash Operating Expenses and a reconciliation to Operating Expenses per Boe.

 

   

Spud 20 gross wells during the second quarter of 2012, of which 7 were producing, 7 were awaiting completion and 6 were drilling at quarter end. Since June 30, 2012, Midstates spud 7 additional wells.

 

   

Results from horizontal wells remain encouraging and two additional horizontal wells are currently drilling at West Gordon and North Cowards Gully.

 

   

Acreage increased 14% to approximately 155,500 total net acres at June 30, 2012 versus approximately 136,500 net acres at March 31, 2012, including acreage under option. From July 1, 2012, through August 1, 2012, Midstates added approximately 3,400 net acres.

Three Months Ended June 30, 2012 Financial Results

Adjusted EBITDA totaled $32.8 million in the second quarter of 2012, versus $35.7 million reported in the 2011 second quarter and $30.5 million for the first quarter of 2012. See “Non-GAAP Financial Measures” in the tables below for a description of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income (loss) and net cash provided by operating activities.

The Company reported a net loss of $112.4 million, or $1.85 per share, for the second quarter of 2012 as compared to net income of $23.5 million for the 2011 second quarter. The net loss for the second quarter of 2012 includes a $149.5 million ($2.46 per share) non-cash deferred tax charge associated with the Company’s IPO corporate reorganization (discussed in greater detail below), as well as unrealized gains on derivatives of $53.3 million. Adjusted Net Income, which excludes those items, totaled $2.1 million, or $0.03 per share, for 2012’s second quarter. See “Non-GAAP Financial Measures” in the tables below for a reconciliation of Adjusted Net Income to net income.

Production during the 2012 second quarter was 7,904 Boe per day versus 6,976 Boe per day produced during the 2011 second quarter, and 8,275 Boe per day in the first quarter of 2012. In 2012’s second quarter, oil production averaged 4,910 barrels per day, NGL production averaged 1,076 barrels per day and natural gas production averaged 11,507 thousand cubic feet (“mcf”) per day. Oil volumes comprised 62% of production, NGLs 14%, and natural gas 24% on a Boe basis. In the comparable period of 2011, oil production averaged 4,302 barrels per day, NGL production averaged 765 barrels per day, and natural gas production averaged 11,456 mcf per day. In 2012’s first

 

3


quarter, oil production averaged 4,455 barrels per day, NGL production averaged 1,400 barrels per day and natural gas production averaged 14,523 mcf per day. A 10% growth in oil production volumes was offset by lower natural gas and associated NGL production during the second quarter of 2012 as compared to the first quarter of 2012.

Midstates’ average realized price per barrel of oil, before realized commodity derivatives, was $107.56 ($95.97 with realized derivatives), in the second quarter of 2012 versus $117.48 ($101.83 with realized derivatives) for the 2011 second quarter, and $111.21 ($95.18 with realized derivatives) in the first quarter of 2012. The Company’s average realized price for NGL sales was $39.83 per barrel versus $49.23 per barrel in the 2012 first quarter, while natural gas averaged $2.27 per mcf versus $2.61 per mcf in the 2012 first quarter. During the comparable 2011 period, Midstates’ average realized price for NGL sales was $45.58 per barrel and natural gas averaged $4.76 per mcf. The Company does not have hedges in place on its NGLs or natural gas production.

Oil, natural gas and NGL sales revenues increased by $0.2 million to $54.3 million during the second quarter of 2012 as compared to $54.1 million for the second quarter of 2011, and was relatively flat with the first quarter of 2012 of $54.8 million. The Company’s net mark-to-market derivative positions moved from an unrealized gain of $16.6 million and an unrealized loss of $18.2 million in the second quarter of 2011 and the first quarter of 2012, respectively, to an unrealized gain of $53.3 million in the second quarter of 2012. The realized loss on derivatives for the three months ended June 30, 2012 declined to $5.2 million compared to a realized loss of $6.1 million for the three months ended June 30, 2011 and a realized loss of $6.5 million for the 2012 first quarter.

Three Months Ended June 30, 2012 Costs and Expenses

Lease operating and workover expenses totaled $5.9 million, or $8.24 per Boe, a decline of $0.6 million, or $0.35 per Boe as compared to the first quarter of 2012. The decrease in expense was primarily due to lower production related expenses as a result of the Company’s focus on cost control.

Severance and ad valorem taxes as a percentage of oil, natural gas and NGLs sales revenue (before derivatives) were 10.1% for the 2012 second quarter as compared to 8.2% for the 2012 first quarter. Severance and ad valorem taxes increased $0.9 million to $6.3 million as compared to $5.4 million in the first quarter of 2012. The increase in severance taxes as a percentage of revenue is primarily attributable to the production mix, with higher oil production and lower produced natural gas in the 2012 second quarter as compared to the 2012 first quarter. Louisiana severance taxes for oil are applied as a percentage of value realized, with the top rate at 12.5%, whereas for natural gas production, Louisiana severance taxes are applied as a flat rate per Mcf produced.

The Company’s general and administrative expenses were $5.0 million ($6.89 per Boe) compared to $6.1 million ($8.05 per Boe) for the first quarter of 2012. Second quarter general and administrative expenses included non-cash share-based compensation expense of $0.7 million ($0.95 per Boe).

Total cash operating costs (which includes lease operating and workover expenses, severance and ad valorem taxes, and the cash portion of general and administrative expenses) declined to $22.90 per Boe from $23.78 per Boe in the first quarter of 2012. See “Non-GAAP Financial Measures” in the tables below for a definition of Cash Operating Expenses and a reconciliation to Operating Expenses.

Depreciation, depletion and amortization expense (“DD&A”) of $27.9 million was essentially unchanged from the first quarter of 2012 while the DD&A rate for the second quarter of 2012 was $38.78 per Boe compared to $37.22 per Boe for the 2012 first quarter.

 

4


Total interest expense (after amounts capitalized) was $1.0 million for the second quarter of 2012 versus $1.7 million in the first quarter of 2012. The decline was primarily due to the decrease in the average outstanding balance under the revolving credit facility, which fell from $234.8 million for the quarter ended March 31, 2012 to $163.7 million for the quarter ended June 30, 2012, as well as reduced interest expense associated with $65.0 million in preferred units that were redeemed with a portion of the net proceeds from the Company’s IPO in April 2012. The Company capitalized $1.7 million in interest to unproved properties during the second quarter of 2012.

Prior to the Company’s corporate reorganization in connection with its initial public offering, the Company was a limited liability company and did not pay corporate income taxes. With the corporate reorganization, the Company became a taxable entity on April 25, 2012 and was required to record a charge against income for the differences between the tax and book basis of its assets and liabilities as of that date. As a result, during the quarter ended June 30, 2012, the Company recorded an initial non-cash deferred tax liability of $149.5 million and a corresponding amount as tax expense in the statement of operations. The Company also recorded income tax expense during the quarter of $19.4 million attributable to income earned subsequent April 25, 2012, the date of the corporate reorganization, through June 30, 2012. The Company does not expect to have a cash income tax liability for the foreseeable future.

Liquidity and Capital Investment

In April 2012, the Company received net proceeds from its IPO of $213.8 million which were used to repay a portion of its borrowings under its revolving credit facility ($99.0 million) and redeem preferred units ($67.1 million); the balance of the net proceeds was held as cash for working capital purposes. At June 30, 2012, Midstates’ liquidity was $59.8 million, consisting of $48.1 million of available borrowing capacity under the Company’s revolving credit facility and $11.7 million of cash and cash equivalents. Subsequent to June 30, 2012, Midstates borrowed an additional $20.0 million under its revolving credit facility.

Midstates has secured $500 million in committed financing and may use the proceeds from this financing or a debt offering to fund the cash portion of the transaction and to enhance the Company’s liquidity. In addition, the Company has secured commitments to increase the borrowing base of its revolving credit facility to $235 million in advance of the transaction close, and pro forma for the transaction, to increase the borrowing base to $250 million. This capital structure is expected to give the Company sufficient liquidity to fund its development program through the end of 2013.

During the three and six months ended June 30, 2012, the Company incurred capital expenditures of $108.8 million and $206.5 million, respectively, consisting primarily of (in thousands):

 

     For the Three Months
Ended June 30, 2012
     For the Six Months
Ended June 30, 2012
 

Drilling and completion activities

   $ 86,086       $ 158,148   

Acquisition of acreage and seismic data

     14,913         32,524   

Facilities

     7,780         15,874   
  

 

 

    

 

 

 

Total capital expenditures incurred

   $ 108,779       $ 206,546   

 

5


Operations Update: Louisiana Upper Gulf Coast Tertiary Trend

Midstates spud 20 gross wells during the three months ended June 30, 2012, of which 7 were producing, 7 were awaiting completion and 6 were drilling at quarter end. Of the total 20 gross wells spud, 11 wells were located at Pine Prairie, 4 at South Bearhead Creek and 5 in West Gordon. Since June 30, 2012, Midstates spud 7 additional wells. The Company currently has four 1,000+ horsepower rigs working in its Wilcox program; one additional smaller rig is currently drilling the shallow well program at Pine Prairie which began later than expected due to a rig contractor delay. The Company has successfully reduced the costs and cycle time of drilling new wells through improved efficiencies in drill times, fracing costs and location costs.

Encouraging results from prior horizontal wells drilled by Midstates continue to support the application of additional horizontal drilling in the trend. The Company is currently drilling two new horizontal projects; one is located at North Cowards Gully and the other at West Gordon.

Since March 31, 2012 Midstates added approximately 22,400 net acres in the Upper Gulf Coast Tertiary trend, bringing total acreage under lease and option to approximately 158,900 net acres comprised of approximately 103,900 net leased acres and approximately 55,000 net optioned acres. The 200 square mile Fleetwood 3D seismic survey is currently underway as well as a 72 square mile 3D seismic survey at the South Bearhead Creek area.

For the balance of 2012, the Company plans to continue development of its core Louisiana areas in the trend along with drilling 12 wells at its new Mississippian Lime play as a result of the acquisition announced today. For the remainder of the year, Midstates plans to drill 34 wells and one sidetrack at Pine Prairie, one well and one horizontal sidetrack at South Bearhead Creek, one horizontal well at North Cowards Gully, and one horizontal well and two horizontal sidetracks at West Gordon.

John Crum, Midstates’ Chief Executive Officer commented, “While we grew our oil production by 10% over the first quarter, total Boe production volumes for the second quarter were below our expectations. This was due primarily to underperformance of recent West Gordon drilling program wells. Our team is evaluating solutions to address our vertical well results while concurrently drilling to test the horizontal potential of the field.”

Crum continued, “We remain enthusiastic about our Upper Gulf Coast Tertiary Trend acreage position and will continue to adjust our future drilling plans to best utilize knowledge gained from wells drilled to date. We believe the addition of the new Mississippian Lime properties will balance our overall drilling risk profile while maintaining excellent exposure to the significant upside provided by both of these emerging oil-rich plays.”

Conference Call Information

The Company will host a conference call to discuss the acquisition and second quarter results today, August 13, 2012 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time). A slide deck has been posted to Midstates’ web site that will be referenced in today’s conference call. Participants may join the conference call by dialing (877) 645-4610 (for U.S. and Canada) or (707) 595-2723 (International). The conference access code is 17496902 for all participants. To listen via live web cast, please visit the Investors 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 seven days until Monday, August 20, 2012 at 11:59 p.m. Eastern Time (10:59 p.m. Central Time) and can be accessed by dialing (855) 859-2056 (for U.S. and Canada) or (404) 537-3406 (International). The conference call replay access code is 17496902 for all participants. The 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 90 calendar days.

 

6


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, prospects, plans and objectives of management, and the closing, financing and benefits of the Eagle acquisition are 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, the inability of the Company to close the Eagle acquisition; costs and difficulties related to the integration of Eagle’s businesses and operations with Midstates’ business and operations; unexpected costs, charges or expenses resulting from the Eagle acquisition; litigation relating to the Eagle acquisition; 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; the adequacy of the Company’s capital resources and liquidity including, but not limited to, access to additional borrowing capacity under its revolving credit facility; general economic and business conditions; 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 onshore in central Louisiana; the outcome of the Clovelly litigation with respect to certain of the Company’s Pine Prairie properties; 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 to oil-prone resources in previously discovered yet underdeveloped hydrocarbon trends. Founded in 1993, the Company’s operations are currently focused on oilfields in the Upper Gulf Coast Tertiary trend onshore in central Louisiana. Midstates is headquartered in Houston, Texas.

*********

Contact:

Midstates Petroleum Company, Inc.

Al Petrie, Investor Relations

Al.Petrie@midstatespetroleum.com

(713) 595-9427

 

7


Midstates Petroleum Company, Inc.

Consolidated Balance Sheets

(In thousands, except share amounts)

(Unaudited)

 

     June 30, 2012     December 31, 2011  

ASSETS

    

CURRENT ASSETS:

    

Cash and cash equivalents

   $ 11,689      $ 7,344   

Accounts receivable:

    

Oil and gas sales

     18,777        23,792   

Severance tax refund

     275        3,413   

Other

     515        249   

Prepayments

     5,350        2,642   

Inventory

     6,496        5,713   

Commodity derivative contracts

     12,038        4,957   
  

 

 

   

 

 

 

Total current assets

     55,140        48,110   

PROPERTY AND EQUIPMENT:

    

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

    

Proved properties

     833,172        644,393   

Unevaluated properties

     95,600        76,857   

Other property and equipment

     2,168        1,672   

Less accumulated depreciation, depletion, and amortization

     (204,752     (148,843
  

 

 

   

 

 

 

Net property and equipment

     726,188        574,079   

OTHER ASSETS:

    

Commodity derivative contracts

     6,247        588   

Security deposit and other noncurrent assets

     3,660        1,879   
  

 

 

   

 

 

 

Total other assets

     9,907        2,467   
  

 

 

   

 

 

 

TOTAL

   $ 791,235      $ 624,656   
  

 

 

   

 

 

 

LIABILITIES AND MEMBERS’ EQUITY

    

CURRENT LIABILITIES:

    

Accounts payable

   $ 27,122      $ 35,731   

Accrued liabilities

     62,985        37,524   

Commodity derivative contracts

     360        12,599   
  

 

 

   

 

 

 

Total current liabilities

     90,467        85,854   

LONG-TERM LIABILITIES:

    

Asset retirement obligations

     9,398        7,627   

Commodity derivative contracts

     —          10,178   

Long-term debt

     151,700        234,800   

Deferred income taxes

     168,917        —     

Other long-term liabilities

     614        695   
  

 

 

   

 

 

 

Total long-term liabilities

     330,629        253,300   

COMMITMENTS AND CONTINGENCIES

    

STOCKHOLDERS’/MEMBERS’ EQUITY

    

Capital contributions

     —          322,496   

Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding, respectively

     —          —     

Common stock, $0.01 par value, 300,000,000 shares authorized, 66,549,563 shares issued and outstanding, respectively

     665        —     

Additional paid-in-capital

     536,352        —     

Retained deficit/accumulated loss

     (166,878     (36,994
  

 

 

   

 

 

 

Total stockholders’/members’ equity

     370,139        285,502   
  

 

 

   

 

 

 

TOTAL

   $ 791,235      $ 624,656   
  

 

 

   

 

 

 


Midstates Petroleum Company, Inc.

Consolidated Statements of Operations

(In thousands, except for share and per share amounts)

(Unaudited)

 

    

For the Three Months

Ended June 30,

   

For the Six Months

Ended June 30,

 
     2012     2011     2012     2011  

REVENUES:

        

Oil sales

   $ 48,056      $ 45,994      $ 93,138      $ 81,577   

Natural gas sales

     2,379        4,962        5,829        9,035   

Natural gas liquid sales

     3,901        3,171        10,173        5,216   

Gains (Losses) on commodity derivative contracts — net (1)

     48,143        10,477        23,478        (18,119

Other

     103        60        207        114   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     102,582        64,664        132,825        77,823   
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Lease operating and workover

     5,921        3,669        12,388        6,275   

Severance and other taxes

     6,272        5,370        11,648        9,495   

Asset retirement accretion

     164        39        298        86   

General and administrative

     4,956        10,641        11,019        14,544   

Depreciation, depletion, and amortization

     27,882        21,266        55,909        39,884   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     45,195        40,985        91,262        70,284   
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     57,387        23,679        41,563        7,539   

OTHER INCOME (EXPENSE)

        

Interest income

     143        4        150        12   

Interest expense — net of amounts capitalized

     (990     (134     (2,680     (134
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (847     (130     (2,530     (122
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE TAXES

     56,540        23,549        39,033        7,417   

Income tax expense

     168,917        —          168,917        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

   $ (112,377   $ 23,549      $ (129,884   $ 7,417   
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma loss per share:

        

Basic and Diluted

   $ (1.85     N/A      $ (2.39     N/A   

Pro forma weighted average shares outstanding:

        

Basic and Diluted

     60,887        N/A        54,261        N/A   

 

(1) Includes $5.2 million, $6.1 million, $11.7 million, and $8.1 million of realized losses on commodity derivatives for the three months ended June 30, 2012, the three months ended June 30, 2011, the six months ended June 30, 2012 and the six months ended June 30, 2011, respectively.


Midstates Petroleum Company, Inc.

Statement of Stockholders’/Members’ Equity

(In thousands)

(Unaudited)

 

     Common Stock      Capital     Additional      Retained     Total Stockholders’/  
     Number of Shares      Amount      Contributions     Paid-in-Capital      Earnings     Members’ Equity  

Balance as of December 31, 2011

     —         $ —         $ 322,496      $ —         $ (36,994   $ 285,502   

Issuance of common stock

     47,634,353         476         (476     —           —          —     

Reclassification of members’ contributions

     —           —           (322,020     322,020         —          —     

Proceeds from the sale of common stock

     18,000,000         180         —          213,659         —          213,839   

Stock-based compensation

     915,210         9         —          673         —          682   

Net loss

     —           —           —          —           (129,884     (129,884
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Balance as of June 30, 2012

     66,549,563       $ 665       $ —        $ 536,352       $ (166,878   $ 370,139   


Midstates Petroleum Company, Inc.

Consolidated Statement of Cash Flows

(In thousands)

(Unaudited)

 

    

For the Three Months

Ended June 30,

   

For the Six Months

Ended June 30,

 
     2012     2011     2012     2011  

CASH FLOWS FROM OPERATING ACTIVITIES:

        

Net income (loss)

   $ (112,377   $ 23,549      $ (129,884   $ 7,417   

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

        

Unrealized (gains) losses on commodity derivative contracts, net

     (53,323     (16,607     (35,157     9,982   

Asset retirement accretion

     164        39        298        86   

Depreciation, depletion, and amortization

     27,882        21,266        55,909        39,884   

Share-based compensation

     682        7,299        682        7,949   

Deferred income taxes

     168,917        —          168,917        —     

Amortization of deferred financing costs

     160        204        376        383   

Change in operating assets and liabilities:

        

Accounts receivable — oil and gas sales

     2,138        2,274        5,015        (1,181

Accounts receivable — other

     125        (107     2,872        305   

Prepayments and other assets

     (790     469        (2,708     117   

Inventory

     (288     (27     (783     (104

Accounts payable

     (3,238     108        (3,077     (6,920

Accrued liabilities

     (3,557     1,788        (2,371     9,069   

Other

     (848     (1     (126     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

   $ 25,647      $ 40,254      $ 59,963      $ 66,984   
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

        

Investment in property and equipment

     (111,779     (49,911     (184,245     (102,302
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

   $ (111,779   $ (49,911   $ (184,245   $ (102,302
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

        

Proceeds from long-term borrowings

     20,067        39,000        20,067        57,000   

Repayment of long-term borrowings

     (103,167     —          (103,167     —     

Proceeds from issuance of mandatorily redeemable preferred convertible units

     25,000        —          65,000        —     

Repayment of mandatorily redeemable convertible preferred units

     (65,000     —          (65,000     —     

Proceeds from sale of common stock, net of initial public offering expenses of $6.1 million

     213,839        —          213,839        —     

Deferred loan costs

     (2,112     (200     (2,112     (500

Cash received for units

     —          —          —          170   

Distributions to members

     —          (22,811     —          (22,811

Other

     —          (2     —          (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

   $ 88,627      $ 15,987      $ 128,627      $ 33,856   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     2,495        6,330        4,345        (1,462

Cash and cash equivalents, beginning of period

     9,194        4,125        7,344        11,917   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 11,689      $ 10,455      $ 11,689      $ 10,455   


Midstates Petroleum Company, Inc.

Selected Financial and Operating Statistics

(Unaudited)

 

     For the Three  Months
Ended June 30,
     For the Six Months
Ended June 30,
     For the Three
Months Ended
March 31,
 
     2012      2011      2012      2011      2012  

PRODUCTION DATA:

              

Oil (Boe/day)

     4,910         4,302         4,682         4,160         4,455   

Natural gas (Mcf/day)

     11,507         11,456         13,015         10,628         14,523   

Natural gas liquids (Boe/day)

     1,076         765         1,238         645         1,400   

Oil equivalents (MBoe)

     719         635         1,472         1,190         753   

Average daily production (Boe/day)

     7,904         6,976         8,090         6,577         8,275   

AVERAGE SALES PRICES:

              

Oil, without realized derivatives (per Bbl)

   $ 107.56       $ 117.48       $ 109.30       $ 108.34       $ 111.21   

Oil, with realized derivatives (per Bbl)

   $ 95.97       $ 101.83       $ 95.59       $ 97.53       $ 95.18   

Natural gas (per Mcf)

   $ 2.27       $ 4.76       $ 2.46       $ 4.70       $ 2.61   

Natural gas liquids (per Bbl)

   $ 39.83       $ 45.58       $ 45.14       $ 44.67       $ 49.23   

COSTS AND EXPENSES (PER BOE OF PRODUCTION)

              

Lease operating and workover

   $ 8.24       $ 5.78       $ 8.42       $ 5.27       $ 8.59   

Severance and other taxes

   $ 8.72       $ 8.46       $ 7.91       $ 7.98       $ 7.14   

Asset retirement accretion

   $ 0.23       $ 0.06       $ 0.20       $ 0.07       $ 0.18   

Depreciation, depletion, and amortization

   $ 38.78       $ 33.49       $ 37.98       $ 33.52       $ 37.22   

General and administrative (1)

   $ 6.89       $ 16.76       $ 7.49       $ 12.22       $ 8.05   

 

(1) Includes $0.95, $11.50, $0.46, and $6.68 per Boe for share-based compensation for the three months ended June 30, 2012, the three months ended June 30, 2011, the six months ended June 30, 2012 and the six months of June 30, 2011, respectively.


Midstates Petroleum Company, Inc.

Summary of Commodity Derivative Contracts as of August 10, 2012

(Unaudited)

 

     2012                
     Third
Quarter
     Fourth
Quarter
     Total      2013      2014  

Oil (Bbls):

              

Swaps

              

Hedged Volume

     256,810         387,320         644,130         1,700,874         262,450   

Weighted-Average Fixed Price

   $ 95.75       $ 95.75       $ 95.75       $ 95.55       $ 83.00   

Collars

              

Hedged Volume

     27,450         41,400         68,850         —           —     

Weighted-Average Fixed Price

   $ 85.00 - $127.28       $ 85.00 - $127.28       $ 85.00 - $127.28         —           —     

Deferred Premium Puts (1)

              

Hedged Volume

     91,500         138,000         229,500         —           —     

Weighted-Average Fixed Price

   $ 79.01       $ 79.01       $ 79.01       $ —         $ —     

Basis Differential Swaps (2)

              

Hedged Volume

     314,760         474,720         789,480         1,700,874         —     

Weighted-Average Fixed Price

   $ 9.81       $ 9.81       $ 9.81       $ 5.91       $ —     

 

1) 2012 deferred premium puts represent the net effective floor price of a put with a strike price of $85.00/Bbl and a deferred premium of $5.99/Bbl. The premiums for these instruments are paid each month, concurrently with the settlement of the monthly put contracts.
2) The Company enters into swap arrangements intended to capture the positive differential between the Louisiana Light Sweet (“LLS”) pricing and West Texas Intermediate (“NYMEX WTI”) pricing.


NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as earnings before interest income, interest expense, income taxes, depreciation, depletion and amortization, property impairments, unrealized commodity derivative gains and losses and non-cash stock-based compensation expense. Adjusted EBITDA is not a measure of net income or cash flows as determined by United States generally accepted accounting principles, or GAAP.

The following tables present a reconciliation of the non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measures of net income (loss) and net cash provided by operating activities, respectively.

Midstates Petroleum Company, Inc.

Adjusted EBITDA

(In thousands)

(Unaudited)

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
    For the Three
Months Ended
March 31,
 
     2012     2011     2012     2011     2012  

Adjusted EBITDA reconciliation to net income (loss):

          

Net income (loss):

   $ (112,377   $ 23,549      $ (129,884   $ 7,417      $ (17,507

Depreciation, depletion and amortization

     27,882        21,266        55,909        39,884        28,027   

Change in unrealized (gain) loss on commodity derivative contracts

     (53,323     (16,607     (35,157     9,982        18,166   

Income taxes

     168,917        —          168,917        —          —     

Interest income

     (143     (4     (150     (12     (7

Interest expense—net of amounts capitalized

     990        134        2,680        134        1,690   

Asset retirement obligation accretion

     164        39        298        86        134   

Share-based compensation

     682        7,299        682        7,949        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 32,792      $ 35,676      $ 63,295      $ 65,440      $ 30,503   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA reconciliation to net cash provided by operating activities:

          

Net cash provided by operating activities

     25,647        40,254        59,963        66,984        34,316   

Changes in working capital

     6,458        (4,504     1,178        (1,283     (4,518

Interest income

     (143     (4     (150     (12     (7

Interest expense—net of amounts capitalized and accrued but not paid

     990        134        2,680        134        928   

Amortization of deferred financing costs

     (160     (204     (376     (383     (216
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 32,792      $ 35,676      $ 63,295      $ 65,440      $ 30,503   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


NON-GAAP FINANCIAL MEASURES

The following table provides information that the Company believes may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to exclude certain non-cash items. Adjusted net income is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

The following table provides a reconciliation of net income (GAAP) to adjusted net income (non-GAAP) (unaudited and in thousands).

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
     For the Three Months
Ended March 31,
 
     2012     2011     2012     2011      2012  

Net income—GAAP

   $ (112,377   $ 23,549      $ (129,884   $ 7,417       $ (17,507

Adjustments for certain non-cash items:

           

Unrealized mark-to-market (gain)/loss on commodity derivative contracts

     (53,323     (16,607     (35,157     9,982         18,166   

Deferred tax charge—IPO, corporate reorganization

     149,489        —          149,489        —           —     

Tax impact (1)

     18,323        —          17,499        —           —     
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted net income—non-GAAP

   $ 2,112      $ 6,942      $ 1,947      $ 17,399       $ 659   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1) The tax impact is computed utilizing the Company’s effective federal and state income tax rates. The income tax rates for the three and six months ended June 30, 2012 were approximately 34% and 50%, respectively. Prior to April 25, 2012, the Company was not a tax paying entity.


NON-GAAP FINANCIAL MEASURES

The following table provides information that the Company believes may be useful to investors who follow the practice of some industry analysts who adjust operating expenses to exclude certain non-cash items. Cash Operating Expenses is not a measure of operating expenses as determined by United States generally accepted accounting principles, or GAAP.

The following table provides a reconciliation of Operating Expenses (GAAP) to Cash Operating Expenses (non-GAAP) (unaudited and in thousands).

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
    For the Three
Months Ended
March 31,
 
     2012     2011     2012     2011     2012  

Operating Expenses—GAAP

   $ 45,195      $ 40,985      $ 91,262      $ 70,284      $ 46,068   

Adjustments for certain non-cash items:

          

Asset retirement accretion

     (164     (39     (298     (86     (134

Share-based compensation

     (682     (7,299     (682     (7,949     —     

Depreciation, depletion, and amortization

     (27,882     (21,266     (55,909     (39,884     (28,027
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Operating Expenses—Non-GAAP

   $ 16,467      $ 12,381      $ 34,373      $ 22,365      $ 17,907   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Operating Expenses—Non-GAAP, per Boe

   $ 22.90      $ 19.50      $ 23.35      $ 18.79      $ 23.78