Attached files

file filename
8-K - ROSETTA RESOURCES INC 8-K 7-17-2015 - NBL Texas, LLCform8k.htm

Exhibit 99.1
 

Rosetta Resources Inc. Announces 2015 Second Quarter Financial and Operational Results
 
· Delivered total daily oil equivalent production volumes of 63.0 MBoe/d, exceeding the high end of the quarterly guidance range for the quarter.
· Achieved record Permian daily production of 9.0 MBoe/d, an increase of 23 percent from the first quarter 2015.
· Successfully completed three South Gates Ranch and four Reeves County horizontal wells.
 
HOUSTON, July 17, 2015 (GlobeNewswire) -- Rosetta Resources Inc. (NASDAQ: ROSE) (“Rosetta” or the “Company”) today reported adjusted net income (non-GAAP) for the second quarter 2015 of $11.8 million, or $0.16 per diluted share, versus adjusted net income of $50.5 million, or $0.82 per diluted share for the same period in 2014. The decrease in adjusted net income was primarily driven by lower commodity prices, partially offset by higher production volumes. Net income for the quarter, which included a non-cash impairment of $245.2 million, was a loss of $341.7 million, or $(4.52) per diluted share, versus net income of $14.4 million, or $0.23 per diluted share, in 2014. Adjusted EBITDA (non-GAAP) was $125.9 million in the second quarter of 2015, compared to $181.5 million in the second quarter 2014. A summary of the adjustments made to calculate adjusted net income and adjusted EBITDA is included in the attached “Non-GAAP Reconciliation Disclosure” tables.
 
2015 Second Quarter Results
 
Production for the quarter averaged 63.0 thousand barrels of oil equivalent per day (“MBoe/d”), an increase of two percent from the same period in 2014 and above the high end of the 57 – 60 MBoe/d second quarter 2015 guidance range. Natural gas liquids (“NGLs”) and natural gas daily production volumes increased by two and nine percent, respectively, compared to the prior year second quarter. Oil production in the second quarter averaged 18.2 thousand barrels per day, a decrease of four percent from the same period in 2014 but roughly flat compared to the first quarter 2015 volumes.
 
Revenues for the second quarter of 2015 were $101.3 million compared to $220.9 million for the same period in 2014.  Second quarter revenues excluding unrealized derivative losses were $198.1 million in 2015 and $264.6 million in 2014.  A summary of the Company’s quarterly production results and average sales prices by commodity is included in the attached “Summary of Operating Data” table.
 
1

Lease operating expense (“LOE”), including workovers and insurance expense, for the second quarter was $2.88 per Boe, a 36 percent decrease on a per-unit basis from the same period in 2014 due to higher volumes and cost reduction efforts. Second quarter LOE was also 22 percent lower compared to the first quarter 2015. Treating and transportation expense decreased by three percent on a per-unit basis versus the first quarter to $4.02 per Boe. Overall, total cash production costs for the second quarter decreased eight percent compared to first quarter 2015 on a per-unit basis and were below the Company’s second quarter guidance range. A summary of the Company’s second quarter operating costs on a per-unit basis is included in the attached “Summary of Operating Data” table.
 
Operational Update
 
In the second quarter of 2015, Rosetta made capital investments of approximately $49.7 million.  The Company completed seven gross operated wells and seven were placed on production. The second quarter capital spend included approximately $38.6 million for drilling and completion activities and $11.1 million of other capital expenses including leasehold, capitalized interest and geological and geophysical costs.
 
EAGLE FORD
 
Daily production from the Eagle Ford was 54.0 MBoe/d in the second quarter, five percent lower than the same period in 2014 due to decreased drilling and completion activity. Capital spending in the second quarter included $14.3 million related to well drilling and completion activity. During the quarter, three wells were completed and brought on production in the South Gates Ranch.
 
PERMIAN BASIN
 
Rosetta’s production from the Permian averaged approximately 9.0 MBoe/d in the second quarter, an increase of 100 percent from the same period in 2014 and the Company’s highest recorded daily production volumes since beginning operations in the basin in 2013. Capital spending included $24.3 million for well completion and non-operated drilling activities. During the quarter, four gross operated horizontal wells were completed and brought on production in Reeves County.
 
Proposed Merger with Noble Energy

On May 10, 2015, Rosetta and Noble Energy (“Noble”) entered into the Merger Agreement pursuant to which each share of Rosetta common stock will be converted into the right to receive 0.542 shares of Noble common stock. The Merger Agreement was unanimously approved by Rosetta’s board of directors and by Noble’s board of directors. Following the approval by Rosetta’s stockholders, the merger is expected to close July 20, 2015.
 
Rosetta Resources Inc. is an independent exploration and production company engaged in the acquisition and development of onshore unconventional resource plays in the United States of America.  The Company owns positions in the Eagle Ford area in South Texas and in the Permian Basin in West Texas.  Rosetta is based in Houston, Texas.

[ROSE-F]
 
2

Forward-Looking Statements
 
This press release includes forward-looking statements, which give the Company's current expectations or forecasts of future events based on currently available information. Forward-looking statements are statements that are not historical facts, such as expectations regarding drilling plans, including the acceleration or deceleration thereof, production rates and guidance, proven reserves, resource potential, incremental transportation capacity, exit rate guidance, net present value, development plans, progress on infrastructure projects, exposures to weak oil, natural gas, and NGL prices, changes in the Company's liquidity, changes in acreage positions, expected expenses, expected capital expenditures, and projected debt balances. The assumptions of management and the future performance of the Company are subject to a wide range of business risks and uncertainties and there is no assurance that these statements and forecasts will be met. Factors that could affect the Company's business include, but are not limited to: the risks associated with drilling and completion of oil and natural gas wells; the Company's ability to find, acquire, market, develop, and produce new reserves; the risk of drilling dry holes; oil, liquids and natural gas price volatility; derivative transactions (including the costs associated therewith and the abilities of counterparties to perform thereunder); uncertainties in the estimation of proved, probable, and possible reserves and in the projection of future rates of production and reserve growth; inaccuracies in the Company's assumptions regarding items of income and expense and the level of capital expenditures; uncertainties in the timing of exploitation expenditures; operating hazards attendant to the oil and natural gas business; cyber-attacks; drilling and completion losses that are generally not recoverable from third parties or insurance; potential mechanical failure or underperformance of significant wells; midstream and pipeline construction difficulties and operational upsets; climatic conditions; availability and cost of material, equipment and services; the risks associated with operating in a limited number of geographic areas, including the Permian; actions or inactions of third-party operators of the Company's properties; the Company's ability to retain and hire skilled personnel; diversion of management's attention from existing operations while pursuing acquisitions or dispositions; availability and cost of capital; the strength and financial resources of the Company's competitors; regulatory developments; environmental risks; uncertainties in the capital markets; general economic and business conditions; industry trends; and other factors detailed in the Company's most recent Form 10-K and other filings with the Securities and Exchange Commission.  If one or more of these risks or uncertainties materialize (or the consequences of such a development changes), or should underlying assumptions prove incorrect, actual outcomes may vary materially from those forecasted. The Company undertakes no obligation to publicly update or revise any forward-looking statements except as required by law.
 
References to quantities of oil, NGLs or natural gas may include amounts that the Company believes will ultimately be produced, but are not yet classified as “proved reserves” under SEC definitions. We use the term "net risked resource potential" to describe the Company's internal estimates of volumes of natural gas and oil that are not classified as proved developed reserves but are potentially recoverable through exploratory drilling or additional drilling or recovery techniques.  Estimates of net risked resource potential are by their nature more speculative than estimates of proved reserves and accordingly are subject to substantially greater risk of not being realized by the Company.  Estimates of net risked resource potential may change significantly as development provides additional data, and actual quantities that are ultimately recovered may differ substantially from prior estimates.
 
Investor Contact:

Antoinette D. (Toni) Green
Vice President, Investor Relations & Strategy
Rosetta Resources Inc.
info@rosettaresources.com
 
Blake F. Holcomb
Investor Relations Manager
Rosetta Resources Inc.
info@rosettaresources.com
 
3

Rosetta Resources Inc.
Consolidated Balance Sheet
(In thousands, except par value and share amounts)

   
June 30,
2015
   
December 31,
2014
 
   
(Unaudited)
   
 
Assets
 
   
 
Current assets:
 
   
 
Cash and cash equivalents
 
$
7,688
   
$
34,397
 
Accounts receivable
   
97,293
     
117,070
 
Derivative instruments
   
139,307
     
221,250
 
Prepaid expenses
   
6,881
     
8,142
 
Other current assets
   
3,992
     
3,535
 
Total current assets
   
255,161
     
384,394
 
Oil and natural gas properties using the full cost method of accounting:
               
Proved properties
   
5,566,386
     
5,337,537
 
Unproved/unevaluated properties, not subject to amortization
   
517,031
     
550,979
 
Gathering systems and compressor stations
   
281,233
     
285,989
 
Other fixed assets
   
31,904
     
34,339
 
     
6,396,554
     
6,208,844
 
Accumulated depreciation, depletion and amortization, including impairment
   
(3,660,636
)
   
(2,434,003
)
Total property and equipment, net
   
2,735,918
     
3,774,841
 
Other assets:
               
Debt issuance costs
   
24,604
     
25,741
 
Deferred tax asset
   
46,961
     
 
Derivative instruments
   
35,833
     
65,419
 
Other long-term assets
   
68
     
272
 
Total other assets
   
107,466
     
91,432
 
Total assets
 
$
3,098,545
   
$
4,250,667
 
Liabilities and Stockholders' Equity
               
Current liabilities:
               
Accounts payable and accrued liabilities
 
$
109,555
   
$
179,353
 
Royalties and other payables
   
78,324
     
98,972
 
Deferred income taxes
   
46,961
     
72,445
 
Total current liabilities
   
234,840
     
350,770
 
Long-term liabilities:
               
Long-term debt
   
1,800,000
     
2,000,000
 
Deferred income taxes
   
699
     
207,854
 
Other long-term liabilities
   
27,499
     
22,930
 
Total liabilities
   
2,063,038
     
2,581,554
 
Stockholders' equity:
               
Preferred stock, $0.001 par value; authorized 5,000,000 shares; no shares issued in 2015 or 2014
   
     
 
Common stock, $0.001 par value; authorized 150,000,000 shares; issued 76,532,669 shares and
62,306,601 shares at June 30, 2015 and December 31, 2014, respectively
   
77
     
62
 
Additional paid-in capital
   
1,440,869
     
1,192,836
 
Treasury stock, at cost; 801,651 shares and 788,493 shares at June 30, 2015 and December 31, 2014, respectively
   
(27,702
)
   
(27,414
)
Accumulated other comprehensive loss
   
(215
)
   
(234
)
(Accumulated deficit) retained earnings
   
(377,522
)
   
503,863
 
Total stockholders' equity
   
1,035,507
     
1,669,113
 
Total liabilities and stockholders' equity
 
$
3,098,545
   
$
4,250,667
 
 
4

Rosetta Resources Inc.
Consolidated Statement of Operations
(In thousands, except per share amounts)
(Unaudited)

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2015
   
2014
   
2015
   
2014
 
Revenues:
 
   
   
   
 
Oil sales
 
$
83,960
   
$
162,703
   
$
146,477
   
$
294,380
 
NGL sales
   
26,717
     
55,442
     
52,612
     
110,737
 
Natural gas sales
   
32,235
     
52,140
     
69,464
     
103,519
 
Derivative instruments
   
(41,643
)
   
(49,395
)
   
5,860
     
(73,180
)
Total revenues
   
101,269
     
220,890
     
274,413
     
435,456
 
Operating costs and expenses:
                               
Lease operating expense
   
16,498
     
25,064
     
38,320
     
44,585
 
Treating and transportation
   
23,042
     
18,618
     
47,456
     
39,295
 
Taxes, other than income
   
9,262
     
12,259
     
17,941
     
22,465
 
Depreciation, depletion and amortization
   
86,825
     
90,640
     
187,582
     
165,415
 
Impairment of oil and gas properties
   
245,205
     
     
1,043,338
     
 
Reserve for commercial disputes
   
     
     
9,200
     
 
General and administrative costs
   
28,206
     
21,667
     
50,126
     
41,205
 
Total operating costs and expenses
   
409,038
     
168,248
     
1,393,963
     
312,965
 
Operating (loss) income
   
(307,769
)
   
52,642
     
(1,119,550
)
   
122,491
 
Other expense (income):
                               
Interest expense, net of interest capitalized
   
21,165
     
17,327
     
43,213
     
32,617
 
Interest income
   
(1
)
   
(1
)
   
(2
)
   
(13
)
Other (income) expense, net
   
(362
)
   
12,496
     
(547
)
   
12,647
 
Total other expense
   
20,802
     
29,822
     
42,664
     
45,251
 
(Loss) income before provision for income taxes
   
(328,571
)
   
22,820
     
(1,162,214
)
   
77,240
 
Income tax (benefit) expense
   
13,140
     
8,376
     
(280,829
)
   
27,553
 
Net (loss) income
 
$
(341,711
)
 
$
14,444
   
$
(881,385
)
 
$
49,687
 
(Loss) earnings per share:
                               
Basic
 
$
(4.52
)
 
$
0.24
   
$
(12.62
)
 
$
0.81
 
Diluted
 
$
(4.52
)
 
$
0.23
   
$
(12.62
)
 
$
0.81
 
Weighted average shares outstanding:
                               
Basic
   
75,555
     
61,452
     
69,850
     
61,416
 
Diluted
   
75,555
     
61,617
     
69,850
     
61,599
 
 
5

Rosetta Resources Inc.
Consolidated Statement of Cash Flows
(In thousands)
(Unaudited)

   
Six Months Ended June 30,
 
   
2015
   
2014
 
Cash flows from operating activities:
 
   
 
Net (loss) income
 
$
(881,385
)
 
$
49,687
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation, depletion and amortization
   
187,582
     
165,415
 
Impairment of oil and gas properties
   
1,043,338
     
 
Deferred income taxes
   
(280,828
)
   
26,521
 
Amortization of deferred loan fees recorded as interest expense
   
2,141
     
1,900
 
Loss on debt extinguishment
   
     
3,101
 
Stock-based compensation expense
   
7,753
     
7,393
 
Loss due to change in fair value of derivative instruments
   
111,529
     
59,529
 
Change in operating assets and liabilities:
               
Accounts receivable
   
19,777
     
(14,840
)
Prepaid expenses
   
1,856
     
2,578
 
Other current assets
   
(457
)
   
(3,320
)
Long-term assets
   
204
     
46
 
Accounts payable and accrued liabilities
   
11,948
     
(15,041
)
Royalties and other payables
   
(20,648
)
   
15,901
 
Other long-term liabilities
   
(1,154
)
   
810
 
Net cash provided by operating activities
   
201,656
     
299,680
 
Cash flows from investing activities:
               
Acquisitions of oil and gas assets
   
     
(79,020
)
Additions to oil and gas assets
   
(271,316
)
   
(675,835
)
Disposals of oil and gas assets
   
10,052
     
8
 
Net cash used in investing activities
   
(261,264
)
   
(754,847
)
Cash flows from financing activities:
               
Borrowings on Credit Facility
   
190,000
     
550,000
 
Payments on Credit Facility
   
(390,000
)
   
(550,000
)
Issuance of Senior Notes
   
     
500,000
 
Retirement of Senior Notes
   
     
(200,000
)
Proceeds from issuance of common stock
   
234,787
     
 
Deferred loan fees
   
(1,600
)
   
(8,354
)
Proceeds from stock options exercised
   
     
376
 
Purchases of treasury stock
   
(288
)
   
(2,546
)
Excess tax benefit from share-based awards
   
     
101
 
Net cash provided by financing activities
   
32,899
     
289,577
 
Net decrease in cash
   
(26,709
)
   
(165,590
)
Cash and cash equivalents, beginning of period
   
34,397
     
193,784
 
Cash and cash equivalents, end of period
 
$
7,688
   
$
28,194
 
                 
Supplemental disclosures:
               
Capital expenditures included in Accounts payable and accrued liabilities
 
$
48,050
   
$
195,400
 
Operating liabilities settled in stock
 
$
6,419
   
$
-
 
 
6

 Rosetta Resources Inc.
Summary of Operating Data
(In thousands, except percentages and per unit amounts)

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2015
   
2014
   
% Change
Increase/
(Decrease)
   
2015
   
2014
   
% Change
Increase/
(Decrease)
 
   
(In thousands, except percentages and per unit amounts)
   
(In thousands, except percentages and per unit amounts)
 
   
   
   
             
Daily production by area (MBoe/d):
 
   
   
             
Eagle Ford
   
54.0
     
56.9
     
(5
%)
   
56.2
     
53.4
     
5
%
Permian
   
9.0
     
4.5
     
100
%
   
8.2
     
4.4
     
86
%
Other
   
-
     
0.1
     
(100
%)
   
-
     
0.1
     
(100
%)
Total (MBoe/d)
   
63.0
     
61.5
     
2
%
   
64.4
     
57.9
     
11
%
                                                 
Daily production:
                                               
Oil (MBbls/d)
   
18.2
     
19.0
     
(4
%)
   
18.2
     
17.6
     
3
%
NGLs (MBbls/d)
   
21.7
     
21.2
     
2
%
   
22.0
     
19.9
     
11
%
Natural Gas (MMcf/d)
   
138.6
     
127.3
     
9
%
   
144.7
     
122.5
     
18
%
Total (MBoe/d)
   
63.0
     
61.5
     
2
%
   
64.4
     
57.9
     
11
%
                                                 
Average sales prices:
                                               
Oil, excluding derivatives ($/Bbl)
 
$
50.76
   
$
93.99
     
(46
%)
 
$
44.35
   
$
92.46
     
(52
%)
Oil, including realized derivatives ($/Bbl)
   
71.50
     
90.88
     
(21
%)
   
68.20
     
89.84
     
(24
%)
NGL, excluding derivatives ($/Bbl)
   
13.51
     
28.71
     
(53
%)
   
13.21
     
30.75
     
(57
%)
NGL, including realized derivatives ($/Bbl)
   
18.24
     
29.20
     
(38
%)
   
17.73
     
30.21
     
(41
%)
Natural gas, excluding derivatives ($/Mcf)
   
2.56
     
4.50
     
(43
%)
   
2.65
     
4.67
     
(43
%)
Natural gas, including realized derivatives ($/Mcf)
   
3.47
     
4.39
     
(21
%)
   
3.44
     
4.52
     
(24
%)
Total (excluding realized derivatives) ($/Boe)
 
$
24.92
   
$
48.33
     
(48
%)
 
$
23.05
   
$
48.54
     
(53
%)
Total (including realized derivatives) ($/Boe)
 
$
34.55
   
$
47.30
     
(27
%)
 
$
33.13
   
$
47.24
     
(30
%)
                                                 
Average costs (per Boe):
                                               
Direct LOE
 
$
2.18
   
$
2.64
     
(17
%)
 
$
2.49
   
$
2.92
     
(15
%)
Workovers
   
0.65
     
1.78
     
(63
%)
   
0.75
     
1.28
     
(41
%)
Insurance
   
0.05
     
0.06
     
(17
%)
   
0.05
     
0.05
     
-
 
Treating and transportation
   
4.02
     
3.33
     
21
%
   
4.07
     
3.75
     
9
%
Taxes, other than income
   
1.62
     
2.19
     
(26
%)
   
1.54
     
2.14
     
(28
%)
DD&A
   
15.14
     
16.21
     
(7
%)
   
16.10
     
15.79
     
2
%
G&A, excluding stock-based compensation
   
4.08
     
3.15
     
30
%
   
3.64
     
3.23
     
13
%
Interest expense
   
3.69
     
3.10
     
19
%
   
3.71
     
3.11
     
19
%
 
7

Rosetta Resources Inc.
Derivatives Summary
Status as of July 7, 2015

Product
Settlement
Period
Derivative
Instrument
Notional Daily
Volume
Bbl
Average
Floor/Fixed Prices
per Bbl
Average
Ceiling Prices
per Bbl
Crude oil
2015
Costless Collar
8,000
   55.00
84.80
Crude oil
2015
Swap
12,000
   89.81
 
Crude oil
2016
Swap
6,000
   90.28
 
 
Product
Settlement
Period
Derivative
Instrument
Notional Daily
Volume
Bbl
Fixed Prices
per Bbl
NGLs
2015
Swap
7,000
   31.90
 
Product
Settlement
Period
Derivative
Instrument
Notional Daily
Volume
MMBtu
Average
Floor/Fixed Prices
per MMBtu
Average
Ceiling Prices
per MMBtu
Natural gas
2015
Costless Collar
50,000
   3.60
   5.04
Natural gas
2016
Costless Collar
40,000
   3.50
   5.58
           
Natural gas
2015
Swap
50,000
   4.13
 
Natural gas
2016
Swap
30,000
   4.04
 
 
8

 Rosetta Resources Inc.
Non-GAAP Reconciliation Disclosure - Adjusted Net Income
(In thousands, except per share amounts)

The following table reconciles net income (GAAP) to adjusted net income (non-GAAP) for the three months and six months ended June 30, 2015 and 2014.  Adjusted net income eliminates the unrealized derivative activity from our results for all periods, the impact of ceiling test asset impairments for the three and six months ended June 30, 2015, the transaction and financing costs associated with the Noble merger for the period indicated below, the reserve for commercial dispute for the period indicated below, a loss on debt extinguishment for the periods indicated below, along with the related tax effect for all periods and the impact of valuation allowances against the Company’s net U.S. federal deferred tax assets in the periods indicated. The Company uses this information to analyze operating trends and for comparative purposes within the industry. This measure is not intended to replace net income (GAAP) but rather to provide additional information that may be helpful in evaluating the Company’s operational trends and performance. Our method of computing adjusted net income may not be the same method used to compute similar measures reported by other entities.


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2015
   
2014
   
2015
   
2014
 
Net (loss) income (GAAP)
 
$
(341,711
)
 
$
14,444
   
$
(881,385
)
 
$
49,687
 
Unrealized derivative loss
   
96,829
     
43,681
     
111,529
     
59,529
 
Impairment of oil and gas properties
   
245,205
     
-
     
1,043,338
     
-
 
Noble merger - transaction costs
   
5,101
     
-
     
5,101
     
-
 
Reserve for commercial dispute
   
-
     
-
     
9,200
     
-
 
Loss on debt extinguishment
   
-
     
12,629
     
-
     
12,629
 
Tax benefit related to the above
   
(122,712
)
   
(20,294
)
   
(413,301
)
   
(26,006
)
Valuation allowance
   
129,057
     
-
     
129,057
     
-
 
Adjusted net income (Non-GAAP)
 
$
11,769
   
$
50,460
   
$
3,539
   
$
95,839
 
                                 
Net income per share (GAAP)
                               
Basic
 
$
(4.52
)
 
$
0.24
   
$
(12.62
)
 
$
0.81
 
Diluted
   
(4.52
)
   
0.23
     
(12.62
)
   
0.81
 
                                 
Adjusted net income per share (Non-GAAP)
                               
Basic
 
$
0.16
   
$
0.82
   
$
0.05
   
$
1.56
 
Diluted
   
0.16
     
0.82
     
0.05
     
1.56
 
 
9

Rosetta Resources Inc.
Non-GAAP Reconciliation Disclosure – Adjusted EBITDA
(In thousands)

The following table reconciles net income (GAAP) to adjusted EBITDA (non-GAAP) for the three and six months ended June 30, 2015 and 2014. The Company defines adjusted EBITDA as earnings before interest expense, income taxes and depreciation, depletion and amortization expense and other similar non-cash or non-recurring charges. 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. Adjusted EBITDA is not a measure of net income or cash flows as determined by GAAP. This measure is not intended to replace operating income (GAAP) but rather to provide additional information that may be helpful in evaluating the Company’s operational trends and performance. Our method of computing adjusted EBITDA may not be the same method used to compute similar measures reported by other entities.

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2015
   
2014
   
2015
   
2014
 
Net (loss) income (GAAP)
 
$
(341,711
)
 
$
14,444
   
$
(881,385
)
 
$
49,687
 
Interest expense, net of interest capitalized
   
21,165
     
17,327
     
43,213
     
32,617
 
Income tax expense (benefit)
   
13,140
     
8,376
     
(280,829
)
   
27,553
 
Other (income) expense, net
   
(362
)
   
12,496
     
(547
)
   
12,647
 
Depreciation, depletion and amoritzation
   
86,825
     
90,640
     
187,582
     
165,415
 
Impairment of oil and gas properties
   
245,205
     
-
     
1,043,338
     
-
 
EBITDA (Non-GAAP)
 
$
24,262
   
$
143,283
   
$
111,372
   
$
287,919
 
Unrealized derivative loss
   
96,829
     
43,681
     
111,529
     
59,529
 
Stock-based compensation expense
   
4,803
     
4,035
     
7,753
     
7,393
 
Interest income
   
(1
)
   
(1
)
   
(2
)
   
(13
)
Cash premium on debt extinguishment
   
-
     
(9,500
)
   
-
     
(9,500
)
Adjusted EBITDA (Non-GAAP)
 
$
125,893
   
$
181,498
   
$
230,652
   
$
345,328
 
 
   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
    2015     2014     2015     2014  
Cash flows from operating activities (GAAP)
 
$
93,985
   
$
148,456
   
$
201,656
   
$
299,680
 
Interest expense, net of interest capitalized
   
21,165
     
17,327
     
43,213
     
32,617
 
Amortization of deferred loan fees recorded as interest expense
   
(1,121
)
   
(916
)
   
(2,141
)
   
(1,900
)
Current income tax (benefit) expense
   
(1
)
   
459
     
(1
)
   
1,032
 
Change in operating assets and liabilities
   
12,228
     
16,278
     
(11,526
)
   
13,866
 
Other cash adjustments
   
(363
)
   
(106
)
   
(549
)
   
33
 
Adjusted EBITDA (Non-GAAP)
 
$
125,893
   
$
181,498
   
$
230,652
   
$
345,328
 
 
 
10