Attached files
file | filename |
---|---|
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - Athlon Energy Inc. | a13-24078_18k.htm |
Exhibit 99.1
ATHLON ENERGY ANNOUNCES THIRD QUARTER 2013 RESULTS AND PROVIDES OPERATIONAL UPDATE
FORT WORTH, Texas(BUSINESS WIRE)November 11, 2013
Athlon Energy (NYSE: ATHL) (Athlon or the Company) today reported unaudited third quarter 2013 results, provided an operational update and introduced fourth quarter 2013 guidance.
Company Highlights
· Adjusted EBITDA increased 109% to $63.3 million for the third quarter 2013 as compared to $30.3 million for the third quarter 2012.
· Discretionary cash flow increased 93% to $53.8 million for the third quarter 2013 as compared to $27.9 million for the third quarter 2012.
· Average daily production volumes for the third quarter 2013 increased 69% to 12,960 BOE/D as compared to the 7,673 BOE/D produced in the third quarter 2012.
· Direct lease operating expenses decreased 30% to $7.19 per BOE for the third quarter 2013 from $10.21 per BOE for the third quarter 2012.
· During the third quarter 2013, Athlon drilled a record 46 gross operated vertical wells (45 net), 5 more gross wells than originally planned, while running seven operated vertical rigs.
· The Company commenced operating its first horizontal rig during the third quarter 2013, which successfully drilled 2 Wolfcamp B wells in Midland County.
I am very proud that we meaningfully exceeded expectations we set during our initial public offering, posting record production and cash flow while maintaining highly efficient capital discipline for our drilling program, said Bob Reeves, Athlons President and Chief Executive Officer. In addition, we are highly encouraged by early flowback data from our initial horizontal well in Midland County. As we move into the horizontal development phase of the Company, we will seek to apply our vertical operational expertise to the horizontal program in order to unlock tremendous upside for our shareholders.
Athlons total revenues increased 110% to $88.4 million in the third quarter 2013 as compared to $42.1 million in the third quarter 2012, as a result of increased production volumes and commodity prices. Oil revenues comprised 86% and 82% of total revenues during the respective periods. Natural gas and NGL production volumes during the quarter were partially impacted by the flaring of an estimated 4.4 MMcfe/D net due to temporary constraints in third-party gathering systems and ongoing delays in hooking up newly completed wells.
Athlons average wellhead oil price, which represents the net price received for oil production, rose to $104.21 per Bbl in the third quarter 2013 from $88.28 per Bbl in the third quarter 2012. Athlons average oil differential to NYMEX tightened to $1.61 per Bbl in the third quarter 2013 from $3.91 per Bbl in the third quarter 2012. Athlons realized natural gas price increased to $3.28 per Mcf in the third quarter 2013 from $2.66 per Mcf in the third quarter 2012. Athlon realized a $0.30 per Mcf differential in the third quarter 2013 compared to a $0.15 differential in the third quarter 2012. Third quarter 2013 realized NGL prices increased to $33.76 per Bbl from $31.90 per Bbl during the third quarter 2012.
Direct lease operating expenses (LOE) were $8.6 million ($7.19 per BOE) for the third quarter 2013 versus $7.2 million ($10.21 per BOE) for the third quarter 2012. Athlon continues to experience economies of scale from its drilling program and from savings achieved through 2012 infrastructure projects that have resulted in material efficiencies in its field operations and, in particular, the disposal of saltwater.
Production, severance, and ad valorem taxes were $5.4 million for the third quarter 2013 versus $2.8 million for the third quarter 2012. As a percentage of wellhead revenues, taxes improved to 6.2% of wellhead revenues in the third quarter 2013 as compared to 6.7% in the third quarter 2012 primarily related to an increased number of wells brought on production in 2013.
Cash general and administrative (G&A) expenses for the third quarter 2013 were $4.0 million ($3.33 per BOE), excluding nonrecurring costs related to the Companys initial public offering of $2.1 million and corporate reorganization costs of $0.2 million,
versus $2.1 million cash G&A expenses ($2.98 per BOE) for the third quarter 2012. Given the significant growth in its asset base, Athlon continues to add personnel in order to effectively manage its growing operations and responsibilities as a public company.
Derivative losses for the third quarter 2013 were $27.0 million versus $14.3 million for the third quarter 2012. Since Athlon does not use hedge accounting, changes in the fair value of its derivatives are recognized as gains and losses in the current period. Included in these losses were total cash settlements paid on derivatives, adjusted for recovered premiums, during the third quarter 2013 of $7.1 million as compared to total cash settlements received on derivatives, adjusted for recovered premiums, of $0.3 million during the third quarter 2012.
In the third quarter 2013, Athlon recorded an income tax provision of $1.9 million on pretax income of $4.2 million compared to an income tax benefit of $0.1 million on pretax loss of $2.2 million in the third quarter 2012. Prior to April 26, 2013, Athlon Holdings LP, Athlons accounting predecessor, was a limited partnership not subject to federal income taxes. Athlon expects its effective tax rate to be approximately 39.8% for the fourth quarter 2013.
Net income attributable to stockholders for the third quarter 2013 was $2.5 million, or $0.03 per diluted share, as compared to a loss of $2.1 million, a loss of $0.03 per diluted share, for the third quarter 2012. Net income excluding certain items increased 50% to $18.6 million, or $0.24 per diluted share, for the third quarter 2013 as compared to $12.4 million, or $0.18 per diluted share, for the third quarter 2012.
Adjusted EBITDA, Discretionary cash flow, and Net income excluding certain items, are non-GAAP financial measures, which are defined and reconciled to its most directly comparable GAAP measures in the attached financial schedules.
Operations Update
Athlon successfully drilled a record 46 gross operated vertical wells (45 net) while running seven operated vertical rigs during the third quarter 2013 and a total of 125 gross operated vertical wells (120 net) during the first three quarters of 2013. Athlon continues to utilize more efficient vertical drilling rigs that have significantly reduced the time from spud to rig release, which resulted in 5 additional gross wells drilled in the third quarter 2013 than originally planned. In addition, the Company began operating its first horizontal rig in late August. During the third quarter 2013, the Company incurred $106.6 million in drilling capital expenditures. In addition, the Company closed on $18.1 million in acquisitions, and invested $3.2 million on leasehold, infrastructure, and capital workovers.
Fourth Quarter Outlook
Drilling Activity
Athlon expects drilling capital expenditures for the fourth quarter 2013 of $110 million to $120 million, plus an additional $5 million for leasing, infrastructure, and capital workovers. The Company will continue running seven vertical rigs during the fourth quarter and expects to drill a total of 44 gross operated vertical wells. For the full-year, the Company now expects to drill 169 gross operated vertical wells, an increase of 8 gross wells from the Companys previous expectations.
Athlons first horizontal rig arrived late August and has drilled 2 wells in Midland County. The Companys first horizontal well, TXL N 7-3 #5H, was successfully drilled to a lateral length of 5,075 ft in the Wolfcamp B zone. The well was completed utilizing a 20-stage hybrid fracture stimulation over a perforated lateral length of 4,588 ft and is currently flowing back up casing. Subsequently, the Company successfully drilled and cased its second Midland County Wolfcamp B well, Davidson 27C #12H, to a lateral length of 8,037 ft. The rig is currently moving to southern Glasscock County, where the Company expects to drill 2 medium-length laterals targeting the Wolfcamp A zone.
After drilling 2 horizontal wells in Glasscock County, the Company now expects to commence drilling three horizontal Wolfcamp wells in Howard County instead of previous plans to move the rig to Irion County. This change is based on managements continued examination of geologic and production data across the Midland Basin and core analysis of Wolfcamp zones in Howard County.
Production
Athlon expects average daily production to range from 14,500 to 15,000 BOE/D for the fourth quarter 2013. Athlon expects to continue flaring nominal amounts of wellhead gas due to ongoing delays in hooking up newly completed wells. Volumes may be impacted positively or negatively depending on the timing of these delays.
Operating Expenses
For the fourth quarter 2013, Athlon expects direct LOE to average $7.15 to $7.30 per BOE. In addition, the Company anticipates production, ad valorem, and severance taxes to be in the range of 6.5%-7.0% of wellhead revenues and recurring cash G&A expenses to average between $3.20 and $3.40 per BOE.
2014 Outlook
Athlon plans to provide its full-year 2014 outlook during the early part of the first quarter 2014. In addition, the Company anticipates it will have initial production results on its first 2 horizontal wells in Midland County and its first horizontal Glasscock County well.
Liquidity Update
Athlon had $196.9 million in cash on hand as of September 30, 2013. Including the $320 million of undrawn borrowing capacity under its credit facility, Athlons total liquidity was $516.9 million as of September 30, 2013. In addition, as part of the borrowing base redetermination process in the fall of 2013 pursuant to the terms of its credit facility, Athlon expects its borrowing base to increase to $500 million to $525 million as a result of additional proved reserves added through its drilling program. This results in pro forma total liquidity in excess of $700 million as of mid-November 2013. Athlon believes its liquidity is sufficient to meet current cash requirements.
Board Update
Athlons Board of Directors has appointed Wilson B. Handler, 28, to serve as a Director, effective immediately. Mr. Handler will serve as a director under the Boards appointment for an initial term that will expire at the 2015 annual meeting of stockholders. Mr. Handler is currently an investment professional for Apollo Global Management, LLC in the Natural Resources group, where he has worked since 2011. Prior to joining Apollo, Mr. Handler was at First Reserve, where he was involved in the execution and monitoring of investments in the energy sector. Previously, Mr. Handler worked in the Investment Banking Division at Lehman Brothers in the Natural Resources group. Mr. Handler graduated from Dartmouth College with an AB in Economics and Government.
Conference Call Details
Title: Athlon Energy Inc. Earnings Conference Call
Date and Time: Tuesday, November 12, 2013 at 9:30 a.m. Central Time
Webcast: Listen to the live broadcast via http://www.athlonenergy.com
Telephone: Dial 1-888-713-4214 ten minutes prior to the scheduled time and request the conference call by supplying the title specified above or ID 45289482.
A replay of the conference call will be archived and available via Athlons website at the above web address or by dialing 1-888-286-8010 and entering conference ID 73645362. The replay will be available through November 28, 2013. International callers can dial 617-213-4866 for the live broadcast or 617-801-6888 for the replay.
About Athlon Energy
Athlon Energy is an independent exploration and production company focused on the acquisition, development, and exploitation of unconventional oil and liquids-rich natural gas reserves in the Permian Basin.
Cautionary Statement Concerning Forward-Looking Statements
Certain statements contained in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, including those with respect to Athlons drilling plan, capital budget, expected savings resulting from infrastructure, expected increase in borrowing base under its credit facility, and flaring activities, represent Athlons expectations or beliefs concerning future events, and it is possible that the results described in this press release will not be achieved. These forward-looking statements are subject to risks, uncertainties, and other factors, many of which are outside of Athlons control, which could cause actual results to differ materially from the results discussed in the forward-looking statements.
Any forward-looking statement speaks only as of the date on which it is made, and, except as required by law, Athlon does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise. New factors emerge from time to time, and it is not possible for Athlon to predict all such factors. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in the final prospectus filed with the United States Securities and Exchange Commission in connection with Athlons initial public offering. The risk factors and other factors noted in the prospectus could cause Athlons actual results to differ materially from those contained in any forward-looking statement.
Athlon Energy Inc.
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Oil |
|
$ |
75,666 |
|
$ |
34,357 |
|
$ |
175,934 |
|
$ |
91,407 |
|
Natural gas |
|
4,164 |
|
2,383 |
|
11,894 |
|
5,323 |
| ||||
NGLs |
|
8,595 |
|
5,346 |
|
20,508 |
|
14,379 |
| ||||
Total revenues |
|
88,425 |
|
42,086 |
|
208,336 |
|
111,109 |
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Production: |
|
|
|
|
|
|
|
|
| ||||
Lease operating - direct |
|
8,575 |
|
7,207 |
|
23,571 |
|
17,825 |
| ||||
Lease operating - non-cash equity-based compensation |
|
187 |
|
(2 |
) |
203 |
|
21 |
| ||||
Production, severance, and ad valorem taxes |
|
5,439 |
|
2,806 |
|
13,380 |
|
7,617 |
| ||||
Processing, gathering, and overhead |
|
59 |
|
29 |
|
169 |
|
55 |
| ||||
Depletion, depreciation, and amortization |
|
23,611 |
|
15,091 |
|
62,022 |
|
37,770 |
| ||||
General and administrative |
|
6,725 |
|
2,134 |
|
13,723 |
|
7,212 |
| ||||
Contract termination fee |
|
2,408 |
|
|
|
2,408 |
|
|
| ||||
Derivative fair value loss (gain) |
|
27,037 |
|
14,268 |
|
21,331 |
|
(9,590 |
) | ||||
Accretion of discount on asset retirement obligations |
|
174 |
|
123 |
|
485 |
|
343 |
| ||||
Total expenses |
|
74,215 |
|
41,656 |
|
137,292 |
|
61,253 |
| ||||
Operating income |
|
14,210 |
|
430 |
|
71,044 |
|
49,856 |
| ||||
Other income (expenses): |
|
|
|
|
|
|
|
|
| ||||
Interest |
|
(10,039 |
) |
(2,602 |
) |
(26,595 |
) |
(5,804 |
) | ||||
Other |
|
30 |
|
|
|
30 |
|
2 |
| ||||
Total other expenses |
|
(10,009 |
) |
(2,602 |
) |
(26,565 |
) |
(5,802 |
) | ||||
Income (loss) before income taxes |
|
4,201 |
|
(2,172 |
) |
44,479 |
|
44,054 |
| ||||
Income tax provision (benefit) |
|
1,934 |
|
(76 |
) |
6,805 |
|
1,546 |
| ||||
Consolidated net income (loss) |
|
2,267 |
|
(2,096 |
) |
37,674 |
|
42,508 |
| ||||
Less: net income (loss) attributable to noncontrolling interest |
|
(215 |
) |
|
|
616 |
|
|
| ||||
Net income (loss) attributable to stockholders |
|
$ |
2,482 |
|
$ |
(2,096 |
) |
$ |
37,058 |
|
$ |
42,508 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.03 |
|
$ |
(0.03 |
) |
$ |
0.53 |
|
$ |
0.64 |
|
Diluted |
|
$ |
0.03 |
|
$ |
(0.03 |
) |
$ |
0.53 |
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
76,637 |
|
66,340 |
|
69,810 |
|
66,340 |
| ||||
Diluted |
|
78,493 |
|
66,340 |
|
71,666 |
|
68,196 |
|
Athlon Energy Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Consolidated net income |
|
$ |
37,674 |
|
$ |
42,508 |
|
Adjustments to reconcile consolidated net income to net cash provided by operating activities: |
|
|
|
|
| ||
Non-cash and other items |
|
89,337 |
|
28,626 |
| ||
Changes in operating assets and liabilities |
|
9,764 |
|
(8,380 |
) | ||
Net cash provided by operating activities |
|
136,775 |
|
62,754 |
| ||
|
|
|
|
|
| ||
Net cash used in investing activities |
|
(295,003 |
) |
(186,900 |
) | ||
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
| ||
Net proceeds from long-term debt |
|
123,701 |
|
100,684 |
| ||
Net proceeds from IPO |
|
296,044 |
|
|
| ||
Distributions to partners |
|
(75,000 |
) |
|
| ||
Other |
|
1,500 |
|
166 |
| ||
Net cash provided by financing activities |
|
346,245 |
|
100,850 |
| ||
|
|
|
|
|
| ||
Increase (decrease) in cash and cash equivalents |
|
188,017 |
|
(23,296 |
) | ||
Cash and cash equivalents, beginning of period |
|
8,871 |
|
32,030 |
| ||
Cash and cash equivalents, end of period |
|
$ |
196,888 |
|
$ |
8,734 |
|
Athlon Energy Inc.
Condensed Consolidated Balance Sheets
(in thousands)
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
|
|
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,321,417 |
|
$ |
852,298 |
|
|
|
|
|
|
| ||
Liabilities (excluding long-term debt) |
|
$ |
211,690 |
|
$ |
69,421 |
|
Long-term debt |
|
500,000 |
|
362,000 |
| ||
Equity |
|
609,727 |
|
420,877 |
| ||
Total liabilities and equity |
|
$ |
1,321,417 |
|
$ |
852,298 |
|
|
|
|
|
|
| ||
Working capital (a) |
|
$ |
108,644 |
|
$ |
(22,249 |
) |
(a) Working capital is defined as current assets minus current liabilities.
Athlon Energy Inc.
Selected Operating Results
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total production volumes: |
|
|
|
|
|
|
|
|
| ||||
Oil (MBbls) |
|
726 |
|
389 |
|
1,863 |
|
1,011 |
| ||||
Natural gas (MMcf) |
|
1,270 |
|
895 |
|
3,474 |
|
2,165 |
| ||||
NGLs (MBbls) |
|
255 |
|
168 |
|
664 |
|
407 |
| ||||
Combined (MBOE) |
|
1,192 |
|
706 |
|
3,106 |
|
1,778 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Average daily production volumes: |
|
|
|
|
|
|
|
|
| ||||
Oil (Bbls/D) |
|
7,893 |
|
4,230 |
|
6,824 |
|
3,688 |
| ||||
Natural gas (Mcf/D) |
|
13,804 |
|
9,724 |
|
12,725 |
|
7,903 |
| ||||
NGLs (Bbls/D) |
|
2,767 |
|
1,822 |
|
2,433 |
|
1,484 |
| ||||
Combined (BOE/D) |
|
12,960 |
|
7,673 |
|
11,378 |
|
6,489 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Average realized prices: |
|
|
|
|
|
|
|
|
| ||||
Oil ($/Bbl) (excluding impact of cash settled derivatives) |
|
$ |
104.21 |
|
$ |
88.28 |
|
$ |
94.43 |
|
$ |
90.46 |
|
Oil ($/Bbl) (after impact of cash settled derivatives) |
|
94.39 |
|
89.03 |
|
90.19 |
|
88.00 |
| ||||
Natural gas ($/Mcf) |
|
3.28 |
|
2.66 |
|
3.42 |
|
2.46 |
| ||||
NGLs ($/Bbl) |
|
33.76 |
|
31.90 |
|
30.87 |
|
35.37 |
| ||||
Combined ($/BOE) (excluding impact of cash settled derivatives) |
|
74.16 |
|
59.62 |
|
67.07 |
|
62.49 |
| ||||
Combined ($/BOE) (after impact of cash settled derivatives) |
|
68.18 |
|
60.03 |
|
64.52 |
|
61.09 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Average expenses per BOE: |
|
|
|
|
|
|
|
|
| ||||
Lease operating - direct |
|
$ |
7.19 |
|
$ |
10.21 |
|
$ |
7.59 |
|
$ |
10.03 |
|
Production, severance, and ad valorem taxes |
|
4.56 |
|
3.98 |
|
4.31 |
|
4.28 |
| ||||
Depletion, depreciation, and amortization |
|
19.80 |
|
21.38 |
|
19.97 |
|
21.24 |
| ||||
Cash general and administrative (a) |
|
3.33 |
|
2.98 |
|
3.12 |
|
3.72 |
|
(a) For the three and nine months ended September 30, 2013, excludes (1) nonrecurring corporate reorganization costs of $0.2 million and $0.7 million, respectively, (2) non-recurring IPO costs of $2.1 million, (3) acquisition costs of $27,000 and $180,000, respectively, and (4) non-cash equity-based compensation of $0.5 million and $0.6 million, respectively. For the three and nine months ended September 30, 2012, excludes non-cash equity-based compensation of $27,000 and $118,000, respectively.
Athlon Energy Inc.
Derivative Summary as of November 14, 2013
(unaudited)
Instrument |
|
Q413 |
|
2014 |
|
2015 |
| |||
|
|
|
|
|
|
|
| |||
Oil Swaps (a) |
|
|
|
|
|
|
| |||
Average daily volumes (Bbl) |
|
7,000 |
|
7,950 |
|
1,300 |
| |||
Price (per Bbl) |
|
$ |
95.01 |
|
$ |
92.67 |
|
$ |
93.18 |
|
|
|
|
|
|
|
|
| |||
Oil Collars (a) |
|
|
|
|
|
|
| |||
Average daily volumes (Bbl) |
|
150 |
|
|
|
|
| |||
Floor (per Bbl) |
|
$ |
75.00 |
|
|
|
|
| ||
Ceiling (per Bbl) |
|
$ |
105.95 |
|
|
|
|
| ||
|
|
|
|
|
|
|
| |||
Oil Basis Swaps (b) |
|
|
|
|
|
|
| |||
Average daily volumes (Bbl) |
|
5,000 |
|
|
|
|
| |||
Price (per Bbl) |
|
$ |
(1.20 |
) |
|
|
|
| ||
(a) Oil prices represent NYMEX WTI monthly average prices.
(b) Basis differential price is between Midland WTI and Cushing WTI.
Athlon Energy Inc.
Non-GAAP Financial Measures
(in thousands)
(unaudited)
This press release includes a discussion of Adjusted EBITDA, which is a non-GAAP financial measure. The following table provides reconciliations of Adjusted EBITDA to consolidated net income (loss) and net cash provided by operating activities, Athlons most directly comparable financial performance and liquidity measures calculated and presented in accordance with GAAP, for the periods indicated:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Consolidated net income (loss) |
|
$ |
2,267 |
|
$ |
(2,096 |
) |
$ |
37,674 |
|
$ |
42,508 |
|
Interest expense,net |
|
10,034 |
|
2,602 |
|
26,590 |
|
5,802 |
| ||||
Income taxes |
|
1,934 |
|
(76 |
) |
6,805 |
|
1,546 |
| ||||
Depletion, depreciation, and amortization |
|
23,611 |
|
15,091 |
|
62,022 |
|
37,770 |
| ||||
Corporate reorganization costs |
|
151 |
|
|
|
661 |
|
|
| ||||
Acquisition costs |
|
29 |
|
|
|
180 |
|
|
| ||||
Advisory fees |
|
|
|
|
|
500 |
|
493 |
| ||||
Contract termination fee |
|
2,408 |
|
|
|
2,408 |
|
|
| ||||
Non-recurring IPO costs |
|
2,251 |
|
|
|
2,251 |
|
|
| ||||
Non-cash equity-based compensation |
|
517 |
|
27 |
|
630 |
|
118 |
| ||||
Derivative fair value loss (gain) |
|
27,037 |
|
14,268 |
|
21,331 |
|
(9,590 |
) | ||||
Net derivative settlements received (paid), adjusted for recovered premiums |
|
(7,131 |
) |
291 |
|
(7,906 |
) |
(2,485 |
) | ||||
Accretion of discount on asset retirement obligations |
|
174 |
|
123 |
|
485 |
|
343 |
| ||||
Other non-cash operating items |
|
58 |
|
46 |
|
153 |
|
95 |
| ||||
Adjusted EBITDA |
|
63,340 |
|
30,276 |
|
153,784 |
|
76,600 |
| ||||
Changes in operating assets and liabilities |
|
7,194 |
|
(7,065 |
) |
9,764 |
|
(8,380 |
) | ||||
Cash interest expense |
|
(9,489 |
) |
(2,368 |
) |
(22,472 |
) |
(5,287 |
) | ||||
Corporate reorganization costs |
|
(151 |
) |
|
|
(661 |
) |
|
| ||||
Acquisition costs |
|
(29 |
) |
|
|
(180 |
) |
|
| ||||
Advisory fees |
|
|
|
|
|
(500 |
) |
(493 |
) | ||||
Contract termination fee |
|
(2,408 |
) |
|
|
(2,408 |
) |
|
| ||||
Cash non-recurring IPO costs |
|
(1,082 |
) |
|
|
(1,082 |
) |
|
| ||||
Amortization of deferred premiums paid |
|
176 |
|
104 |
|
530 |
|
314 |
| ||||
Net cash provided by operating activities |
|
$ |
57,551 |
|
$ |
20,947 |
|
$ |
136,775 |
|
$ |
62,754 |
|
Adjusted EBITDA is used as a supplemental financial measure by Athlons management and by external users of Athlons consolidated financial statements, such as investors, lenders under Athlons credit agreement, commercial banks, research analysts, and others, to assess: (1) the financial performance of Athlons assets without regard to financing methods, capital structure, or historical cost basis; (2) Athlons operating performance and return on capital as compared to those of other companies in the upstream energy sector, without regard to financing or capital structure; and (3) the attractiveness of capital projects and acquisitions and the overall rates of return on alternative investment opportunities.
Adjusted EBITDA should not be considered an alternative to consolidated net income (loss), operating income, net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP. Athlons definition of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies because all companies may not calculate Adjusted EBITDA in the same manner.
This press release also includes a discussion of Discretionary cash flow, which is a non-GAAP financial measure. The following tables provide a reconciliation of Discretionary cash flow to consolidated net income (loss), Athlons most directly comparable financial measure calculated and presented in accordance with GAAP for the periods indicated:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Consolidated net income (loss) |
|
$ |
2,267 |
|
$ |
(2,096 |
) |
$ |
37,674 |
|
$ |
42,508 |
|
Non-cash interest expense |
|
545 |
|
234 |
|
4,118 |
|
515 |
| ||||
Deferred income taxes |
|
1,934 |
|
(76 |
) |
6,805 |
|
1,546 |
| ||||
Depletion, depreciation, and amortization |
|
23,611 |
|
15,091 |
|
62,022 |
|
37,770 |
| ||||
Non-cash equity-based compensation |
|
517 |
|
27 |
|
630 |
|
118 |
| ||||
Derivative fair value loss (gain) |
|
27,037 |
|
14,268 |
|
21,331 |
|
(9,590 |
) | ||||
Net derivative settlements received (paid), adjusted for recovered premiums |
|
(7,131 |
) |
291 |
|
(7,906 |
) |
(2,485 |
) | ||||
Accretion of discount on asset retirement obligations |
|
174 |
|
123 |
|
485 |
|
343 |
| ||||
Corporate reorganization costs |
|
151 |
|
|
|
661 |
|
|
| ||||
Contract termination fee |
|
2,408 |
|
|
|
2,408 |
|
|
| ||||
Non-recurring IPO costs |
|
2,251 |
|
|
|
2,251 |
|
|
| ||||
Other non-cash operating items |
|
58 |
|
46 |
|
153 |
|
95 |
| ||||
Discretionary cash flow |
|
$ |
53,822 |
|
$ |
27,908 |
|
$ |
130,632 |
|
$ |
70,820 |
|
Discretionary cash flow is used by the investment community as a financial indicator of an oil and natural gas companys ability to generate cash to internally fund exploration and development activities and to service debt. Discretionary cash flow is also useful because it is widely used by professional research analysts in valuing, comparing, rating, and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions.
Discretionary cash flow should not be considered an alternative to consolidated net income (loss), operating income, net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP. Athlons definition of Discretionary cash flow may not be comparable to other similarly titled measures of other companies because all companies may not calculate Discretionary cash flow in the same manner.
Athlon Energy Inc.
Non-GAAP Financial Measures - continued
(in thousands, except per share amounts)
(unaudited)
This press release also includes a discussion of Net income excluding certain items, which is a non-GAAP financial measure. The following tables provide a reconciliation of Net income excluding certain items to net income (loss) attributable to stockholders, Athlons most directly comparable financial measure calculated and presented in accordance with GAAP for the periods indicated:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Net income (loss) attributable to stockholders |
|
$ |
2,482 |
|
$ |
(2,096 |
) |
$ |
37,058 |
|
$ |
42,508 |
|
Less: derivative losses (gains) in excess of recovered premiums |
|
19,906 |
|
14,559 |
|
13,425 |
|
(12,075 |
) | ||||
Add: write-off of debt issuance costs |
|
|
|
58 |
|
2,838 |
|
58 |
| ||||
Add: corporate reorganization costs |
|
151 |
|
|
|
661 |
|
|
| ||||
Add: contract termination fee |
|
2,408 |
|
|
|
2,408 |
|
|
| ||||
Add: non-recurring IPO costs |
|
2,251 |
|
|
|
2,251 |
|
|
| ||||
Change in noncontrolling interest for above items |
|
(544 |
) |
|
|
(500 |
) |
|
| ||||
Tax effect of above items |
|
(8,062 |
) |
(146 |
) |
(8,951 |
) |
121 |
| ||||
Net income excluding certain items |
|
$ |
18,592 |
|
$ |
12,375 |
|
$ |
49,190 |
|
$ |
30,612 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted weighted average common shares outstanding |
|
78,493 |
|
68,196 |
|
71,666 |
|
68,196 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income excluding certain items per diluted share |
|
$ |
0.24 |
|
$ |
0.18 |
|
$ |
0.70 |
|
$ |
0.45 |
|
Athlon believes that the exclusion of these items enables it to evaluate operations more effectively period-over-period and to identify operating trends that could otherwise be masked by the excluded items. Athlon believes Net income excluding certain items comparable to analysts estimates is calculated on the same basis as analysts estimates and that many investors use this published research in making investment decisions useful in evaluating operational trends of Athlon and its performance relative to other oil and natural gas exploration and production companies.
Net income excluding certain items should not be considered an alternative to net income (loss) attributable to stockholders, operating income (loss), net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP. Athlons definition of Net income excluding certain items may not be comparable to similarly titled measures of another entity because all entities may not calculate Net income excluding certain items in the same manner.
Source: Athlon Energy
Contact Information
Bob Reeves
President and Chief Executive Officer
William Butler
Chief Financial Officer
(817) 984-8220
InvestorRelations@athlonenergy.com