Attached files

file filename
8-K - 8-K - EARTHSTONE ENERGY INCeste-8k_20150327.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

Earthstone Energy, Inc. Reports Fourth Quarter and Full Year 2014 Results

Houston, Texas, March 27, 2015 – Earthstone Energy, Inc. (NYSE MKT: ESTE) (“Earthstone” or the “Company”), today announced financial and operating results for the three and twelve month periods ended December 31, 2014.

Recent Transactions – Basis of Reporting

On December 19, 2014, the Company completed a strategic combination with Oak Valley Resources, LLC (“Oak Valley”), which resulted in a change of control, and concurrently acquired additional interests in an existing Eagle Ford development project located in Fayette and Gonzales Counties, Texas. The Company’s property portfolio now includes activities in the Eagle Ford trend of south Texas and in the Williston Basin, including both North Dakota and Montana. The strategic combination has been accounted for as a reverse acquisition whereby the subsidiaries of Oak Valley are considered the acquirer for accounting and reporting purposes. Accordingly, all historical information provided in this release and in Earthstone’s 2014 Annual Report on Form 10-K and other filings with the Securities and Exchange Commission is that of Oak Valley, with the Earthstone and the Eagle Ford transactions treated as acquisitions on December 19, 2014. Additionally, the Company adopted Oak Valley’s fiscal year-end of December 31.

Full Year 2014 Highlights Compared to Full Year 2013

·

Average daily production of 2,416 Boepd, a 20% increase;

·

Oil, natural gas, and NGL sales of $47.6 million, a 61% increase;

·

Adjusted EBITDAX(1) of $28.5 million, a 121% increase; and

·

PV-10(1) of $344.8 million, a 175% increase.

Fourth Quarter 2014 Highlights Compared to Fourth Quarter 2013

·

Average daily production of 2,760 Boepd, a 29% increase;

·

Oil, natural gas, and NGL sales of $12.0 million, 32% increase; and

·

Adjusted EBITDAX(1) of $7.3 million, a 79% increase.

(1)

See “Reconciliation of Non-GAAP Financials Measures” section below.

2014 Year-End Proved Reserves

SEC rules require that the reserve calculations utilize the unweighted average price on the first day of the month for the prior twelve-month period.  Oil, natural gas, and natural gas liquids prices used for our 2014 year-end reserve report, prior to adjusting for quality and basis differentials, were $94.99 per barrel, $4.309 per MMBtu (million British Thermal units), and $30.19 per barrel,

 


 

respectively. The following table indicates estimated proved reserves by category as of December 31, 2014.

 

 

Oil

Gas

NGL

Total

PV-10

Reserve Category

(MMBbls)

(Bcf)

(MMBbls)

(MMBOE)

($mm)

Proved Developed

6.1

16.2

1.0

9.8

235.4

Proved Undeveloped

7.7

22.4

1.0

12.4

109.4

Total

13.8

38.6

2.0

22.2

344.8

 

Note: PV-10 is a non-GAAP financial measure. See “Reconciliation of Non-GAAP Financial Measures” section below.

 


 

Selected Financial Data

 

 

Three Months Ended
December 31,

 

Years Ended
December 31,

 

2014

2013

Change

 

2014

2013

Change

Total Revenue

12,108

9,124

33%

 

47,994

29,943

60%

Net Loss

(37,318)

(12,854)

 

 

(28,834)

(19,875)

 

Earnings Per Share (Diluted)

(3.83)

(1.41)

 

 

(3.11)

(2.18)

 

Adjusted EBITDAX(1)

7,336

4,101

79%

 

28,455

12,894

121%

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

Oil (MBbls)

141

64

121%

 

403

163

147%

Gas (MMcf)

487

616

(21%)

 

2,132

2,635

(19%)

NGL (MBbls)

32

31

3%

 

124

134

(8%)

Total (MBOE)

254

197

29%

 

882

737

20%

Total daily production (BOEPD)

2,760

2,142

29%

 

2,416

2,019

20%

 

 

 

 

 

 

 

 

Average prices:

 

 

 

 

 

 

 

Including realized derivatives settlements:

 

 

 

 

 

 

Oil ($/Bbl)

78.22

96.60

(19%)

 

88.76

99.02

(10%)

Gas ($/Mcf)

4.26

3.88

10%

 

4.29

3.77

14%

NGL ($/Bbl)

20.97

30.57

(31%)

 

28.29

28.88

(2%)

Total ($/BOE)

54.19

48.15

13%

 

54.87

40.69

35%

Excluding realized derivatives settlements:

 

 

 

 

 

 

Oil ($/Bbl)

67.05

92.43

(27%)

 

86.29

98.32

(12%)

Gas ($/Mcf)

3.91

3.70

6%

 

4.39

3.69

19%

NGL ($/Bbl)

20.97

30.57

(31%)

 

28.29

28.88

(2%)

Total ($/BOE)

47.33

46.22

2%

 

53.99

40.22

34%

 

(1)

See “Reconciliation of Non-GAAP Financials Measures” section below.
Note: Net loss includes $22.1 million of deferred income tax expense resulting from the strategic combination and $19.4 million of impairment expense, both of which are non-cash charges.
Please see our annual report on Form
10-K for the year ended December 31, 2014 for further information.

Management Comments

Frank A. Lodzinski, President and Chief Executive Officer of Earthstone Energy, Inc., commented, “Our senior management team has re-entered the public markets for the fourth time with our December 2014 strategic combination with Earthstone, and despite the current price environment, we look forward to achieving profitable growth. We are pleased with our accomplishments to-date.   In just two short years since we acquired and recapitalized Oak Valley, we have assembled a significant reserve and production position. We achieved this growth, as we have in prior public entities, through a combination of development drilling, asset acquisitions and corporate M&A activities. Our goals are

 


 

to continue this significant progress with continued development of our current assets, expansion of additional acreage positions, and acquisitions. In addition, we will continue to pursue Corporate M&A opportunities. We intend to pursue such opportunities aggressively but prudently.”

About Earthstone Energy, Inc.

Earthstone Energy, Inc. is a growth-oriented independent oil and gas exploration and production company engaged in the development and acquisition of oil and gas reserves through an active and diversified program that includes the acquisition, drilling and development of undeveloped leases, and purchases of reserves and exploration activities, with its current primary assets located in the Eagle Ford trend of south Texas and in the Williston Basin of North Dakota and Montana. Earthstone is traded on NYSE MKT under the symbol “ESTE.” Information on Earthstone can be found at www.earthstoneenergy.com. Our corporate headquarters is located in The Woodlands, Texas. We also have an operating office in Denver, Colorado.

FORWARD-LOOKING STATEMENTS

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements that are not strictly historical statements constitute forward-looking statements and may often, but not always, be identified by the use of such words such as “expects,” “believes,” “intends,” “anticipates,” “plans,” “estimates,” “potential,” “possible,” or “probable” or statements that certain actions, events or results “may,” “will,” “should,” or “could” be taken, occur or be achieved. The forward-looking statements include statements about future operations, expansion of production and development acreage, increased cash flow, earnings and assets and access to capital. Forward-looking statements are based on current expectations and assumptions and analyses made by Earthstone and its management in light of experience and perception of historical trends, current conditions and expected future developments, as well as other factors appropriate under the circumstances. However, whether actual results and developments will conform to expectations is subject to a number of material risks and uncertainties, including but not limited to: the risks of the oil and gas industry (for example, the recent rapid, significant decline in oil prices and operational risks in exploring for, developing and producing crude oil and natural gas; risks and uncertainties involving geology of oil and gas deposits); the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to future oil and gas prices, production, costs and expenses; potential delays or changes in plans with respect to exploration or development projects or capital expenditures; health, safety and environmental risks and risks related to weather; inability of management to execute its plans to meet its goals; unavailability of gathering systems, pipelines and processing facilities; and the possibility that government policies may change. Earthstone’s annual report on Form 10-K for the year ended December 31, 2014, recent current reports on Form 8-K, and other SEC filings discuss some of the important risk factors identified that may affect Earthstone’s business, results of operations, and financial condition. Earthstone undertakes no obligation to revise or update publicly any forward-looking statements except as required by law.

 


 

Contact:

Neil K. Cohen

Vice President, Finance, and Treasurer

Earthstone Energy, Inc.

1400 Woodloch Forest Drive, Suite 300

The Woodlands, TX 77380

281-298-4246

 


 

EARTHSTONE ENERGY, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

 

 

 

December 31,

 

ASSETS

 

2014

 

 

2013

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

100,447

 

 

$

25,423

 

Accounts receivable:

 

 

 

 

 

 

 

 

Oil, natural gas, and natural gas liquids revenues

 

 

14,016

 

 

 

8,122

 

Joint interest billings and other

 

 

9,417

 

 

 

7,541

 

Current derivative assets

 

 

3,569

 

 

 

154

 

Prepaid expenses and other current assets

 

 

1,578

 

 

 

122

 

Total current assets

 

 

129,027

 

 

 

41,362

 

 

 

 

 

 

 

 

 

 

Oil and gas properties, successful efforts method:

 

 

 

 

 

 

 

 

Proved properties

 

 

317,006

 

 

 

184,075

 

Unproved properties

 

 

76,791

 

 

 

43,011

 

Total oil and gas properties

 

 

393,797

 

 

 

227,086

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation, depletion, and amortization

 

 

(97,920

)

 

 

(79,789

)

Net oil and gas properties

 

 

295,877

 

 

 

147,297

 

 

 

 

 

 

 

 

 

 

Other noncurrent assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

22,992

 

 

 

 

Office and other equipment, less accumulated depreciation of $474 and $191, respectively

 

 

2,109

 

 

 

560

 

Land

 

 

101

 

 

 

101

 

Other noncurrent assets

 

 

1,282

 

 

 

538

 

TOTAL ASSETS

 

$

451,388

 

 

$

189,858

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

28,753

 

 

$

7,428

 

Accrued expenses

 

 

20,529

 

 

 

5,768

 

Revenues and royalties payable

 

 

17,364

 

 

 

10,184

 

Advances

 

 

21,398

 

 

 

3,520

 

Current derivative liabilities

 

 

 

 

 

172

 

Asset retirement obligations

 

 

408

 

 

 

70

 

Total current liabilities

 

 

88,452

 

 

 

27,142

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

 

Noncurrent derivative liabilities

 

 

 

 

 

28

 

Long-term debt

 

 

11,191

 

 

 

10,825

 

Asset retirement obligations

 

 

5,670

 

 

 

2,941

 

Deferred tax liability

 

 

29,258

 

 

 

 

Other noncurrent liabilities

 

 

289

 

 

 

 

Total noncurrent liabilities

 

 

46,408

 

 

 

13,794

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

134,860

 

 

 

40,936

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Members' equity

 

 

 

 

 

148,922

 

Preferred stock, $0.001 par value, 20,000,000 shares authorized; none issued

   or outstanding

 

 

 

 

 

 

Common stock, $0.001 par value, 100,000,000 shares authorized; 13,835,128 shares issued and outstanding in 2014 and none in 2013

 

 

14

 

 

 

 

Additional paid-in capital

 

 

358,086

 

 

 

 

Accumulated deficit

 

 

(41,112

)

 

 

 

Treasury stock, 15,414 shares in 2014 and none in 2013

 

 

(460

)

 

 

 

Total equity

 

 

316,528

 

 

 

148,922

 

 

 

 

 

 

 

 

 

 

 


 

TOTAL LIABILITIES AND EQUITY

 

$

451,388

 

 

$

189,858

 

 

 


 

EARTHSTONE ENERGY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

 

 

 

Years Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Oil, natural gas, and natural gas liquids revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

34,734

 

 

$

16,038

 

 

$

8,679

 

Natural gas

 

 

9,367

 

 

 

9,714

 

 

 

6,064

 

Natural gas liquids

 

 

3,510

 

 

 

3,882

 

 

 

2,348

 

Total oil, natural gas, and natural gas liquids revenues

 

 

47,611

 

 

 

29,634

 

 

 

17,091

 

Gathering income

 

 

383

 

 

 

430

 

 

 

419

 

(Loss) gain on sale of oil and gas properties

 

 

 

 

 

(121

)

 

 

4,785

 

Total revenues

 

 

47,994

 

 

 

29,943

 

 

 

22,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Production costs:

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expense

 

 

10,122

 

 

 

8,426

 

 

 

6,211

 

Severance taxes

 

 

2,002

 

 

 

1,225

 

 

 

608

 

Re-engineering and workovers

 

 

708

 

 

 

342

 

 

 

570

 

Impairment expense

 

 

19,359

 

 

 

12,298

 

 

 

52,475

 

Depreciation, depletion, and amortization

 

 

18,414

 

 

 

17,111

 

 

 

12,191

 

Exploration expense

 

 

111

 

 

 

2,490

 

 

 

57

 

General and administrative expense

 

 

7,864

 

 

 

7,751

 

 

 

3,280

 

Total operating costs and expenses

 

 

58,580

 

 

 

49,643

 

 

 

75,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(10,586

)

 

 

(19,700

)

 

 

(53,097

)

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(597

)

 

 

(487

)

 

 

(273

)

Net gain on derivative contracts

 

 

4,392

 

 

 

296

 

 

 

 

Other income, net

 

 

62

 

 

 

16

 

 

 

49

 

Total other income (expense)

 

 

3,857

 

 

 

(175

)

 

 

(224

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(6,729

)

 

 

(19,875

)

 

 

(53,321

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

22,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(28,834

)

 

$

(19,875

)

 

$

(53,321

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(3.11

)

 

$

(2.18

)

 

$

(5.84

)

Diluted

 

$

(3.11

)

 

$

(2.18

)

 

$

(5.84

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

9,279,324

 

 

 

9,124,452

 

 

 

9,124,452

 

Diluted

 

 

9,279,324

 

 

 

9,124,452

 

 

 

9,124,452

 

 


 

EARTHSTONE ENERGY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Years Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(28,834

)

 

$

(19,875

)

 

$

(53,321

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion, and amortization

 

 

18,414

 

 

 

17,111

 

 

 

12,191

 

Impairment of proved and unproved oil and gas properties

 

 

19,359

 

 

 

12,298

 

 

 

52,475

 

Unrealized (gain) loss on derivative contracts

 

 

(3,614

)

 

 

45

 

 

 

 

Dry hole costs

 

 

 

 

 

2,096

 

 

 

57

 

Loss (gain) on sales of oil and gas properties

 

 

 

 

 

121

 

 

 

(4,785

)

Accretion of asset retirement obligations

 

 

317

 

 

 

217

 

 

 

179

 

Deferred income taxes

 

 

22,105

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

 

164

 

 

 

103

 

 

 

48

 

Settlement of asset retirement obligations

 

 

(56

)

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable

 

 

(5,305

)

 

 

(12,141

)

 

 

1,202

 

(Increase) decrease in prepaid expenses and other

 

 

(194

)

 

 

(81

)

 

 

89

 

Increase in accounts payable and accrued expenses

 

 

28,408

 

 

 

2,171

 

 

 

6,762

 

Increase in revenue and royalties payable

 

 

7,099

 

 

 

9,698

 

 

 

88

 

Increase in advances

 

 

17,925

 

 

 

3,520

 

 

 

 

Net cash provided by operating activities

 

 

75,788

 

 

 

15,283

 

 

 

14,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions of proved and unproved property

 

 

(18,772

)

 

 

(86,687

)

 

 

 

Additions to oil and gas property and equipment

 

 

(83,041

)

 

 

(31,162

)

 

 

(39,433

)

Additions to other property and equipment

 

 

(1,385

)

 

 

(678

)

 

 

(97

)

Reverse acquisition with Oak Valley, net of cash

 

 

(4,239

)

 

 

 

 

 

 

Insurance proceeds

 

 

 

 

 

923

 

 

 

 

Proceeds from sales of oil and gas properties

 

 

 

 

 

488

 

 

 

9,976

 

Net cash used in investing activities

 

 

(107,437

)

 

 

(117,116

)

 

 

(29,554

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of long-term debt

 

 

11,191

 

 

 

 

 

 

10,825

 

Reduction of long-term debt

 

 

(10,825

)

 

 

 

 

 

(5,192

)

Deferred financing costs

 

 

(613

)

 

 

(425

)

 

 

(20

)

Contributions, net of issuance costs

 

 

106,920

 

 

 

107,530

 

 

 

24,790

 

Distributions

 

 

 

 

 

 

 

 

(1,187

)

Net cash provided by financing activities

 

 

106,673

 

 

 

107,105

 

 

 

29,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

75,024

 

 

 

5,272

 

 

 

14,647

 

Cash and cash equivalents at beginning of period

 

 

25,423

 

 

 

20,151

 

 

 

5,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

100,447

 

 

$

25,423

 

 

$

20,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

493

 

 

$

375

 

 

$

238

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Asset retirement obligations

 

$

237

 

 

$

1,033

 

 

$

66

 

 


 

Stock issued for 2014 Eagle Ford Acquisition Properties

 

$

56,425

 

 

$

 

 

$

 

 

 


 

Earthstone Energy, Inc.
Reconciliation of Non-GAAP Financial Measures
Unaudited

I. PV-10

PV-10 is derived from the Standardized Measure of discounted future net cash flows, which is the most directly comparable GAAP financial measure.  PV-10 is a computation of the Standardized Measure on a pre-tax basis.  PV-10 is equal to the Standardized Measure at the applicable date, before deducting future income taxes, discounted at 10%.  We believe that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of our oil and natural gas properties.  Further, investors may utilize the measure as a basis for comparison of the relative size and value of our reserves to other companies.  We use this measure when assessing the potential return on investment related to our oil and natural gas properties.  PV-10, however, is not a substitute for the Standardized Measure.  Our PV-10 measure and the Standardized Measure do not purport to present the fair value of our oil and natural gas reserves.

The following table provides a reconciliation of PV-10 of our proved properties to the Standardized Measure (in thousands):

 

 

Years Ended

December 31,

 

 

2014

 

 

2013

 

Present value of estimated future net revenues (PV-10)

$

344,800

 

 

$

125,357

 

Future income taxes, discounted at 10%(1)

 

(88,944

)

 

 

 

Standardized measure of discounted future net revenues

$

255,856

 

 

$

125,357

 

 

(1)

As a result of the strategic combination, all historical financial information is that of Oak Valley and its subsidiaries.  Oak Valley is a partnership for federal tax purposes and is not subject to federal income taxes or state or local income taxes that follow the federal treatment, and therefore Oak Valley did not pay or accrue for such taxes in 2013. Pursuant to the strategic combination, OVR’s subsidiaries have become subsidiaries of Earthstone Energy, Inc., which is a taxable entity; as such, estimated tax expense was included in the Standardized Measure for December 31, 2014.

 


 

II. Adjusted EBITDAX

Adjusted EBITDAX is used as a supplemental financial measure by our management and by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance compared to that of other companies in our industry, without regard to financing methods, capital structure or historical costs basis.  It is also used to assess our ability to incur and service debt and fund capital expenditures.  We define “Adjusted EBITDAX” as net income (loss) plus (1) (gain) loss on sale of assets; (2) accretion; (3) impairment expense; (4) depletion, depreciation, and amortization; (5) exploration expense; (6) interest expense; (7) interest income; (8) unrealized (gain) loss on derivatives; and (9) income tax expense (benefit).

Our Adjusted EBITDAX should not be considered an alternative to net income (loss), operating income (loss), cash flow provided by (used in) operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.  Our Adjusted EBITDAX may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDAX in the same manner.

The following table provides a reconciliation of net income to Adjusted EBITDAX for the periods indicated:

 

 

Years Ended
December 31,

 

 

2014

 

 

2013

 

Net loss

$

(28,834

)

 

$

(19,875

)

Loss on sale of assets

 

 

 

 

121

 

Accretion

 

317

 

 

 

217

 

Impairment expense

 

19,359

 

 

 

12,298

 

Depletion, depreciation, and amortization

 

18,414

 

 

 

17,111

 

Exploration expense

 

111

 

 

 

2,490

 

Interest expense

 

606

 

 

 

487

 

Interest income

 

(9

)

 

 

 

Unrealized (gain) loss on derivative contracts

 

(3,614

)

 

 

45

 

Income tax expense (benefit)

 

22,105

 

 

 

 

Adjusted EBITDAX

$

28,455

 

 

$

12,894

 

 


 

 

 

Three Months Ended

 

 

December 31,

 

 

2014

 

 

2013

 

Net (loss)

$

(37,318

)

 

$

(12,854

)

Loss on sale of assets

 

 

 

 

67

 

Accretion

 

88

 

 

 

81

 

Impairment expense

 

19,359

 

 

 

12,253

 

Depletion, depreciation, and amortization

 

5,383

 

 

 

3,214

 

Exploration expense

 

28

 

 

 

823

 

Interest expense

 

160

 

 

 

153

 

Interest income

 

(10

)

 

 

 

Unrealized (gain) loss on derivative contracts

 

(2,459

)

 

 

364

 

Income tax expense (benefit)

 

22,105

 

 

 

 

Adjusted EBITDAX

$

7,336

 

 

$

4,101