Attached files

file filename
8-K - FORM 8-K - EQT RE, LLCd392834d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Rice Energy Reports First Quarter 2017 Results and

Provides Three-Year E&P Economic Growth Outlook

CANONSBURG, Pa., May 3, 2017 /PRNewswire/ – Rice Energy Inc. (NYSE: RICE) (“Rice Energy”) today reported first quarter 2017 financial and operating results. Highlights include:

 

    Net production averaged 1,273 MMcfe/d, an 11% increase from fourth quarter 2016

 

    Rice Midstream Holdings LLC (“RMH”) gathering throughput averaged 969 MDth/d, a 7% increase from fourth quarter 2016

 

    Net loss attributable to common stockholders of $35 million, or $0.17 per diluted share

 

    Adjusted EBITDAX(1) of $244 million, a 21% increase relative to fourth quarter 2016

 

    Pre-hedge realized natural gas price of $3.11 per Mcf, including average basis differential of ($0.29) per MMBtu

 

    Exited the quarter with low leverage(1) of 1.3x

 

    RMH evaluating sale of over one-third of Rice Olympus Midstream LLC (“ROM”) to Rice Midstream Partners LP (NYSE: RMP) (“RMP”) in second half 2017

 

    Announcing three-year outlook targeting 27% – 33% compound annual Appalachia net production growth(2) through 2019, while targeting cash flow neutrality(3) and E&P leverage below 1.5x in 2019

Commenting on the results, Daniel J. Rice IV, Chief Executive Officer, said, “We are off to a great start in 2017 on our continued path to create long-term value for our shareholders. With the Vantage Energy acquisition complete, we delivered solid first quarter 2017 operational results into an improving gas price environment. Looking ahead, we are focused on generating best-in-class E&P results to achieve our three-year E&P targeted growth outlook. In addition, because ROM’s throughput growth and asset profile make it an ideal drop candidate, we are evaluating the sale of over one-third of ROM to RMP in the second half 2017.”

 

 

  1. Please see Supplemental “Non-GAAP Financial Measures” for a description of Adjusted EBITDAX, Further Adjusted EBITDAX and related reconciliations to the comparable GAAP financial measures. Leverage is defined as the ratio of net debt to last twelve months Further Adjusted EBITDAX.
  2. Based on mid-point of 2017 annual Appalachia production guidance.
  3. Defined as fully funding D&C capital expenditures from internal E&P cash flows.

 

1


Three-Year E&P Economic Growth Outlook

Given the highly predictable nature of our 100% core asset base, we have laid out a three-year growth outlook that we believe delivers compelling economic cash flow growth on a risk-adjusted basis. We are targeting 27% – 33% compound annual Appalachia net production growth(1) from 2017 – 2019 predicated on targeted annual Appalachia net production of 1,575 – 1,675 MMcfe/d in 2018 and 2,000 – 2,200 MMcfe/d in 2019. Our three-year production targets are based on intended drilling and completion (“D&C”) investments of $1.2 – $1.3 billion in 2018 and $1.3 – $1.4 billion in 2019. Highlights of our three-year E&P outlook include the following:

 

    Target 27% – 33% compound annual Appalachia net production growth(1)

 

    Invest in core locations that generate approximately 85% single well pre-tax IRR(2)

 

    Target cash flow neutrality(3) in 2019, while maintaining leverage of less than 1.5x

 

    Drill average laterals of over 9,000 feet in Appalachia

Daniel Rice IV commented, “I believe our target of over 2 Bcfe/d of 2019 net production offers a highly attractive risk-adjusted growth profile and executing this outlook will unlock significant value for our shareholders. We are targeting differentiated production growth and cash flow neutrality in 2019, a rare feat amongst E&P companies. This outlook is supported by core acreage, high returns, technical expertise, low leverage and significant hedges.”

RMP reaffirmed its annual distribution growth target of 20% through 2023. In addition, RMP provided three-year distributable cash flow coverage and leverage targets supported by Rice Energy’s long-term growth outlook.

 

 

  1. Based on mid-point of 2017 annual Appalachia production guidance.
  2. Assumes $3.00 NYMEX. Marcellus and Utica economics assume E&P is burdened by 50% of the gathering and compression fees and 50% of water completion fees.
  3. Defined as fully funding D&C capital expenditures from internal E&P cash flows.

First Quarter 2017 Results

 

Consolidated Results

   Three Months Ended
March 31, 2017
 

Operating revenues (in thousands)

     $393,806  
Operating expenses    (in thousands)      (in Mcfe)  

Lease operating(1)

   $ 22,459      $ 0.20  

Gathering, compression and transportation

   $ 39,426      $ 0.34  

Production taxes and impact fees

   $ 6,153      $ 0.05  

General and administrative(1)

   $ 28,737      $ 0.25  

Depreciation, depletion and amortization

   $ 136,878      $ 1.20  

 

2


     (in thousands)     (per diluted share)  

Net loss attributable to common stockholders

   $ (34,630   $ (0.17

Adjusted EBITDAX(2)

   $ 244,221    

Adjusted net income

   $ 29,651     $ 0.12  

Financial position (in millions)

    

Total liquidity(3)

     $ 1,884  

Cash and cash equivalents

     $ 431  

Long-term debt

     $ 1,543  

Leverage(2)

       1.3  

Our lease operating expense was $0.20 per Mcfe for the quarter, an 11% increase from fourth quarter 2016 due to higher associated Barnett asset expenses and increased labor and rental expenses. Excluding the Barnett assets, our Appalachia lease operating expense was $0.18 per Mcfe. We expect our lease operating expense to trend lower throughout the year and full-year 2017 to be within our previously announced range of $0.16 – $0.18 per Mcfe.

As of March 31, 2017, our liquidity position, excluding RMP, was $1,884 million comprised of $1,626 million of upstream liquidity ($387 million of cash on hand and $1,239 million revolver availability) and $258 million of RMH liquidity ($31 million of cash on hand and $227 million revolver availability). Our balance sheet remains strong with low leverage(2) of 1.3x.

 

 

  1. Excludes non-cash equity compensation expense of $0.2 million and $5.1 million attributable to lease operating and general and administrative expenses, respectively, for the three months ended March 31, 2017.
  2. Please see Supplemental “Non-GAAP Financial Measures” for a description of Adjusted EBITDAX, Further Adjusted EBITDAX and related reconciliations to the comparable GAAP financial measures. Leverage is defined as the ratio of net debt to last twelve months Further Adjusted EBITDAX.
  3. Excludes Rice Midstream Partners LP.

 

E&P Segment Results

   Three Months Ended
March 31, 2017
 

Production

  

Net production (Bcfe)

     115  

Net production (MMcfe/d)

     1,273  

Operating revenues (in thousands)

  

Natural gas, oil and NGL sales

   $ 356,834  

Other revenue

   $ 6,629  

Realized loss on derivative instruments

   $ (12,363
  

 

 

 

Total operating revenues and realized loss on derivative instruments

   $ 351,100  

Realized Pricing

  

NYMEX Henry Hub price ($/MMBtu)

   $ 3.32  

Average basis impact ($/MMBtu)

   $ (0.29

FT fuel and variables ($/MMBtu)

   $ (0.07

Btu uplift (MMBtu/Mcf)

   $ 0.15  
  

 

 

 

Pre-hedge realized price ($/Mcf)

   $ 3.11  

Post-hedge realized price ($/Mcf)

   $ 3.00  
  

 

 

 

 

3


Operating expenses

   (in thousands)      (in Mcfe)  

Lease operating(1)

   $ 22,459      $ 0.20  

Gathering and compression

   $ 46,713      $ 0.41  

Transportation

   $ 35,182      $ 0.31  

Production taxes and impact fees

   $ 6,153      $ 0.05  

Exploration

   $ 4,012      $ 0.04  

General and administrative(1)

   $ 19,219      $ 0.17  

Depreciation, depletion and amortization

   $ 131,839      $ 1.15  

Operating loss (in thousands)

     $7,707  

E&P capital expenditures (in millions)

     

Operated Marcellus

     $107  

Operated Ohio Utica

     $64  

Non-operated Utica

     $9  
     

 

 

 

Total Drilling & Completion

     $180  

Land

     $62  
     

 

 

 

Total

     $242  
     

 

 

 

Financial position (in millions)

     

E&P liquidity

     $1,626  

Cash and cash equivalents

     $387  

Long-term debt

     $1,280  

 

E&P Segment Highlights

   Three Months Ended
March 31, 2017
 
     Marcellus      Utica      Barnett      Total  

Production mix (MMcfe/d)

     777        409        87        1,273  

Operational activity (net wells)

           

Drilled

     12        9        —          21  

Completed

     15        4        —          19  

Turned to sales

     15        10        —          25  

Excluding hedges, our first quarter average realized natural gas price was $3.11 per Mcf, representing an average basis differential of ($0.29) per MMBtu, which is a 52% improvement relative to fourth quarter 2016. Approximately 32% of our first quarter production received local Appalachian pricing, where basis differentials tightened to ($0.49) per MMBtu. We expect Appalachian differentials to further contract as additional firm transportation capacity is placed in-service over the next several years. Furthermore, our targeted local basis exposure increases to approximately 60% by 2019, positioning us to benefit from anticipated, enhanced pre-hedge realizations.

 

4


We are on track to achieve our 2017 goal of leasing approximately 15,000 net acres during the year, as we added 2,000 net acres in the Marcellus and 2,000 net acres in the Utica during the first quarter. As of March 31, 2017, our core Appalachian acreage position totaled approximately 252,000 net acres, consisting of approximately 187,000 net Marcellus acres in Pennsylvania and approximately 65,000 net Utica acres in Ohio. In addition, we control approximately 107,000 net Utica acres in Pennsylvania.

During the quarter, we turned to sales 15 net Marcellus wells with an average lateral length of 6,000 feet and 10 net operated Utica wells with an average lateral length of 8,400 feet. Full-year 2017 online lateral lengths are in-line with our previously announced guidance of 8,000 feet in the Marcellus and 9,000 feet in the Utica. Our first quarter development costs per lateral foot were below budget and averaged $825 in the Marcellus and $1,130 in the Utica for wells drilled and completed.

In April, we set a new Utica record, drilling 6,170 feet in twenty-four-hours, a 15% improvement relative to the prior Utica drilling record. This notable achievement is a testament to our drilling and completion teams’ peer-leading execution.

 

 

  1. Excludes non-cash equity compensation expense of $0.2 million and $5.1 million attributable to lease operating and general and administrative expenses, respectively, for the three months ended March 31, 2017.

Commodity Hedge Position

As depicted in the table below, we have 1,282 BBtu/d hedged in 2017 at a NYMEX weighted average floor price of $3.15 per MMBtu, representing approximately 92% of expected production (based on the midpoint of guidance). Please see the “Derivatives Information” table at the end of this press release for more detailed information about our derivatives positions.

 

Fixed Price Derivatives

   2017      2018      2019      2020      2021  

NYMEX Volume Hedged (BBtu/d)

     1,009        980        530        560        293  

NYMEX Wtd Avg. Fixed Floor Price ($/MMBtu)

   $ 3.15      $ 3.04      $ 2.96      $ 2.92      $ 2.84  

Total Volume Hedged (BBtu/d)

     1,282        1,259        631        560        293  

Total Wtd Avg. Fixed Floor Price ($/MMBtu)

   $ 2.98      $ 2.87      $ 2.87      $ 2.92      $ 2.84  

 

5


RMH Segment Results (in thousands, except volumes)

   Three Months Ended
March 31, 2017
 

Operating volumes (MDth/d)

  

Gathering volumes

  

Affiliate

     461  

Third-party

     508  
  

 

 

 

Total

     969  

Compression volumes

  

Affiliate

     300  

Third-party

     262  
  

 

 

 

Total

     562  

Operating revenues

  

Gathering

   $ 23,539  

Compression

     3,305  
  

 

 

 

Total

   $ 26,844  

Total operating expenses

   $ 7,011  

Operating income

   $ 19,833  

Capital expenditures (in millions)

   $ 69  

Financial position (in millions)

  

RMH liquidity

   $ 258  

Cash and cash equivalents

   $ 31  

Revolving credit facility

   $ 73  

LP + IDR cash distributions received from RMP(1) (in millions)

   $ 8  

First quarter gathering throughput averaged 969 MDth/d, which consisted of 950 MDth/d related to the operations of ROM and 271 MDth/d related to the operations of Strike Force Midstream, offset by an elimination of 252 MDth/d that is related to operations of both ROM and Strike Force Midstream.

As of March 31, 2017, RMH controlled one of the largest and most concentrated core dry gas acreage dedications in the Utica Shale, covering approximately 166,000 acres in Belmont and Monroe Counties with approximately 70% of its dedication from high-quality, third party customers.

 

 

  1. Net of 91.75% ownership interest.

 

6


RMP Segment Results (in thousands, except volumes)

   Three Months Ended
March 31, 2017
 

Operating volumes (MDth/d)

  

Gathering volumes

  

Affiliate

     1,003  

Third-party

     232  
  

 

 

 

Total

     1,235  

Compression volumes

  

Affiliate

     594  

Third-party

     232  
  

 

 

 

Total

     826  

Water services assets (MMGal)

  

Pennsylvania

     224  

Ohio

     141  
  

 

 

 

Total

     365  

Operating revenues

  

Gathering

   $ 36,220  

Compression

   $ 5,782  

Water

   $ 20,748  
  

 

 

 

Total

   $ 62,750  

Total operating expenses

   $ 22,154  

Operating income

   $ 40,596  

Capital expenditures (in millions)

   $ 32  

Financial position (in millions)

  

RMP liquidity

   $ 673  

Cash and cash equivalents

   $ 13  

Revolving credit facility

   $ 190  

RMP 1Q17 Quarterly Distribution

   $ 0.2608  

% Growth YoY

     24

% Growth QoQ

     4

First quarter gathering throughput averaged 1,235 MDth/d, consisting of 1,003 MDth/d affiliate volumes and 232 MDth/d third party volumes. There were no third party wells turned to sales during the first quarter.

 

7


As of March 31, 2017, RMP’s concentrated gathering and compression acreage dedication in the Marcellus Shale core covered approximately 218,000 acres in Washington and Greene Counties with approximately 29,000 acres dedicated from high quality, third party customers.

On April 21, 2017, RMP declared a quarterly distribution of $0.2608 per unit for the first quarter 2017, an increase of $0.0103 per unit, or 4%, relative to fourth quarter 2016. The distribution will be payable on May 18, 2017 to unitholders of record as of May 9, 2017. In addition, a cash distribution of $1.2 million will be made to GP Holdings on May 18, 2017 related to its incentive distribution rights in the Partnership based upon the level of distribution paid per common and subordinated unit.

RMP’s first quarter results were released today and are available at www.ricemidstream.com.

Conference Call

Rice Energy will host a conference call on May 4, 2017 at 10:00 a.m. Eastern time (9:00 a.m. Central time) to discuss first quarter 2017 financial and operating results. To listen to a live audio webcast of the conference call, please visit Rice Energy’s website at www.riceenergy.com. A replay of the conference call will be available for two weeks and can also be accessed from our homepage.

About Rice Energy

Rice Energy Inc. is an independent natural gas and oil company focused on the acquisition, exploration and development of natural gas and oil properties in the Appalachian Basin. For more information, please visit our website at www.riceenergy.com.

Forward Looking Statements

This release includes “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. Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control. All statements, other than historical facts included or incorporated herein that address activities, events or developments that we expect or anticipate will or may occur in the future, including such things as future capital expenditures (including the amount and nature thereof), projected operational results, production growth, basis exposure, hedging, the timing and number of well completions, forecasted gathering volumes, revenues, Adjusted EBITDAX, further Adjusted EBITDAX; distribution growth, distributable cash flow, the timing of completion and nature of midstream projects, the terms, timing and completion of the sale of any portion of ROM to RMP, business strategy and measures to implement strategy, competitive strengths, goals, expansion and growth of our business and operations, plans, market conditions, references to future success, references to intentions as to future matters and other such matters are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although we believe that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

 

8


We caution you that these forward-looking statements are subject to risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the exploration for and development, production, gathering and sale of natural gas, NGLs and oil. These risks include, but are not limited to: commodity price volatility; inflation; lack of availability of drilling and production equipment and services; environmental risks; drilling and other operating risks; regulatory changes; the uncertainty inherent in estimating natural gas reserves and in projecting future rates of production, cash flow and access to capital; the timing of development expenditures; and risks related to joint venture operations. Information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this news release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by us will be realized, or even if realized, that they will have the expected consequences to or effects on us, our business or operations. We have no intention, and disclaim any obligation, to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

Contact:

Julie Danvers, Director of Investor Relations

(832) 708-3437

Julie.Danvers@RiceEnergy.com

 

9


Rice Energy Inc.

Consolidated Statements of Operations

(Unaudited)

 

     Three Months Ended March 31,  

(in thousands, except share data)

   2017     2016  

Operating revenues:

    

Natural gas, oil and natural gas liquids sales

   $ 356,834     $ 112,442  

Gathering, compression and water distribution

     30,343       24,552  

Other revenue

     6,629       2,948  
  

 

 

   

 

 

 

Total operating revenues

     393,806       139,942  

Operating expenses:

    

Lease operating

     22,459       10,976  

Gathering, compression and transportation

     39,426       28,132  

Production taxes and impact fees

     6,153       1,651  

Exploration

     4,012       990  

Midstream operation and maintenance

     6,636       9,548  

Incentive unit expense

     2,883       24,142  

Acquisition expense

     207       472  

Stock compensation expense

     5,291       4,809  

Impairment of gas properties

     92,355       —    

Impairment of fixed assets

     —         2,595  

General and administrative

     28,737       20,233  

Depreciation, depletion and amortization

     136,878       79,185  

Amortization of intangible assets

     402       408  

Other expense

     6,158       4,191  
  

 

 

   

 

 

 

Total operating expenses

     351,597       187,332  
  

 

 

   

 

 

 

Operating income (loss)

     42,209       (47,390

Interest expense

     (27,023     (24,521

Other income

     180       214  

(Loss) gain on derivative instruments

     (14,779     70,179  

Amortization of deferred financing costs

     (2,652     (1,552
  

 

 

   

 

 

 

Loss before income taxes

     (2,065     (3,070

Income tax benefit

     576       6,375  
  

 

 

   

 

 

 

Net (loss) income

     (1,489     3,305  

Less: Net income attributable to noncontrolling interests

     (24,809     (20,893
  

 

 

   

 

 

 

Net loss attributable to Rice Energy Inc.

     (26,298     (17,588

Less: Preferred dividends and accretion of redeemable noncontrolling interests

     (8,332     (3,458
  

 

 

   

 

 

 

Net loss attributable to Rice Energy Inc. common stockholders

   $ (34,630   $ (21,046
  

 

 

   

 

 

 

Weighted average number of shares of common stock – basic

     203,435,154       136,419,903  

Weighted average number of shares of common stock – diluted

     203,435,154       136,419,903  

Loss per share – basic

   $ (0.17   $ (0.15

Loss per share – diluted

   $ (0.17   $ (0.15

 

10


Rice Energy Inc.

Segment Results of Operations

(Unaudited)

Exploration and Production Segment

 

     Three Months Ended
March 31,
 

(in thousands, except volumes)

   2017     2016  

Operating volumes:

    

Natural gas production (MMcf)

     113,192       61,043  

Oil and NGL production (MBbls)

     223       56  
  

 

 

   

 

 

 

Total production (MMcfe)

     114,530       61,379  

Operating results:

    

Operating revenues:

    

Natural gas, oil and NGL sales

   $ 356,834     $ 112,442  

Other revenue

     6,629       2,948  
  

 

 

   

 

 

 

Total operating revenues

     363,463       115,390  

Operating expenses:

    

Lease operating

     22,459       10,976  

Gathering, compression and transportation

     81,895       48,203  

Production taxes and impact fees

     6,153       1,651  

Exploration

     4,012       990  

Incentive unit expense

     2,800       22,871  

Acquisition costs

     207       —    

Impairment of gas properties

     92,355       —    

Impairment of fixed assets

     —         2,595  

Stock compensation expense

     4,186       2,635  

General and administrative

     19,219       13,901  

Depreciation, depletion and amortization

     131,839       74,956  

Other expense

     6,045       4,403  
  

 

 

   

 

 

 

Total operating expenses

     371,170       183,181  

Operating loss

   $ (7,707   $ (67,791

Average costs per Mcfe:

    

Lease operating

   $ 0.20     $ 0.18  

Gathering and compression

     0.41       0.40  

Transportation

     0.31       0.39  

Production taxes and impact fees

     0.05       0.03  

Exploration

     0.04       0.02  

Incentive unit expense

     0.02       0.37  

Stock compensation

     0.04       0.04  

General and administrative

     0.17       0.23  

Depreciation, depletion and amortization

     1.15       1.22  

 

11


Rice Midstream Holdings Segment

 

     Three Months Ended
March 31,
 

(in thousands, except volumes)

   2017      2016  

Operating volumes:

     

Gathering volumes (MDth/d)

     969        454  

Compression volumes (MDth/d)

     562        362  

Operating results:

     

Operating revenues:

     

Gathering revenues

   $ 23,539      $ 8,537  

Compression revenues

     3,305        2,114  
  

 

 

    

 

 

 

Total operating revenues

     26,844        10,651  

Operating expenses:

     

Midstream operation and maintenance

     747        1,002  

Incentive unit expense

     83        1,271  

Acquisition expense

     —          400  

Stock compensation expense

     973        1,188  

General and administrative

     3,811        2,575  

Depreciation, depletion and amortization

     1,397        1,090  
  

 

 

    

 

 

 

Total operating expenses

     7,011        7,526  

Operating income

   $ 19,833      $ 3,125  

 

12


Rice Midstream Partners Segment

 

     Three Months Ended
March 31,
 

(in thousands, except volumes)

   2017      2016  

Operating volumes:

     

Gathering volumes (MDth/d)

     1,235        835  

Compression volumes (MDth/d)

     826        152  

Water services volumes (MMGal)

     365        463  

Operating results:

     

Operating revenues:

     

Gathering revenues

   $ 36,220      $ 25,686  

Compression revenues

     5,782        1,114  

Water services revenues

     20,748        27,743  
  

 

 

    

 

 

 

Total operating revenues

     62,750        54,543  

Operating expenses:

     

Midstream operation and maintenance

     8,179        8,546  

Acquisition expense

     —          73  

Stock compensation expense

     132        985  

General and administrative

     5,707        3,756  

Depreciation, depletion and amortization

     7,621        5,370  

Amortization of intangible assets

     402        408  

Other expense

     113        (212
  

 

 

    

 

 

 

Total operating expenses

     22,154        18,926  

Operating income

   $ 40,596      $ 35,617  

 

13


Rice Energy Inc.

Supplemental Non-GAAP Financial Measures

(Unaudited)

Adjusted EBITDAX and Further Adjusted EBITDAX are supplemental non-GAAP financial measures that are used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. We define Adjusted EBITDAX as net (loss) before non-controlling interest; interest expense; income taxes; depreciation, depletion and amortization; amortization of deferred financing costs; amortization of intangible assets; derivative fair value (gain) loss, excluding net cash receipts on settled derivative instruments; non-cash stock compensation expense; non-cash incentive unit expense; exploration expenses; and other non-recurring items. We define Further Adjusted EBITDAX as Adjusted EBITDAX after non-controlling interest and water revenue adjustment. Neither Adjusted EBITDAX nor Further Adjusted EBITDAX is a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

Management believes Adjusted EBITDAX is a useful measure to the users of our financial statements because it allows them to more effectively evaluate our operating performance and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure. We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Management believes Further Adjusted EBITDAX is useful because it allows them to assess the level of consolidated leverage of the company and compare this level to peers. The adjustments made to Adjusted EBITDAX to calculate Further Adjusted EBITDAX address the intercompany eliminations of items impacting Adjusted EBITDAX as a result of the consolidation of RMP, the outstanding indebtedness of which is consolidated with that of the company without regard to non-controlling interest. These adjustments include the addition of non-controlling interest as well as the addition of a water revenue adjustment attributable to charges for fresh water delivery services and produced water hauling services provided by RMP to RICE, a charge that generates revenue for RMP but does not have a corresponding expense at the RICE level, as such costs are capitalized.

Adjusted EBITDAX and Further Adjusted EBITDAX should not be considered as alternatives to, or more meaningful than, net income as determined in accordance with GAAP or as indicators of our operating performance or liquidity. Certain items excluded from Adjusted EBITDAX and Further Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDAX or Further Adjusted EBITDAX. Our computations of Adjusted EBITDAX and Further Adjusted EBITDAX may not be comparable to other similarly titled measures of other companies. We believe that these measures are widely followed measures of operating performance used by investors.

The following table presents a reconciliation of the non-GAAP financial measure of Adjusted EBITDAX to the GAAP financial measure of net income (loss).

 

14


(in thousands)

   Three Months Ended
March 31, 2017
    Twelve Months Ended
March 31, 2017
 

Adjusted EBITDAX reconciliation to net loss:

    

Net loss

   $ (1,489   $ (253,614

Interest expense

     27,023       102,129  

Depreciation, depletion and amortization

     136,878       426,148  

Amortization of deferred financing costs

     2,652       8,645  

Amortization of intangible assets

     402       1,628  

Acquisition expense

     207       5,844  

Impairment of gas properties

     92,355       113,208  

Impairment of fixed assets

     —         20,462  

Gain on derivative instruments (1)

     14,780       305,194  

Net cash receipts on settled derivative instruments (1)

     (12,363     124,646  

Non-cash stock compensation expense

     5,291       22,397  

Non-cash incentive unit expense

     2,883       30,502  

Income tax expense (benefit)

     (576     (136,413

Exploration expense

     4,012       18,181  

Other expense

     —         5,679  

Non-controlling interest attributable to midstream entities

     (27,834     (82,356
  

 

 

   

 

 

 

Adjusted EBITDAX(2)

   $ 244,221     $ 712,280  
  

 

 

   

 

 

 

 

  1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within Adjusted EBITDAX on a cash basis during the period the derivatives settled.
  2. Excluded from the above Adjusted EBITDAX reconciliation is the impact of non-controlling interest and the elimination of intercompany water revenues between Rice Energy subsidiaries and Rice Midstream Partners of $27.8 million and $14.5 million, respectively, for the three months ended March 31, 2017 and $82.4 million and $49.8 million, respectively, for the twelve months ended March 31, 2017. When including these impacts, our Further Adjusted EBITDAX is $286.7 million and $844.4 million for the three and twelve months ended March 31, 2017, respectively. Our consolidated net debt to last twelve months Further Adjusted EBITDAX ratio is 1.3x. Also included in the above reconciliation is the non-controlling interest attributable to Rice Energy Operating LLC, as we view our business on a fully diluted basis.

 

15


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

(Unaudited)

Adjusted net income (loss) is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. We define adjusted net income (loss) as net income (loss) before impairment of gas properties, impairment of fixed assets, derivative fair value (gain) loss, net cash receipts on settled derivative instruments, incentive unit expense, acquisition expense and other non-recurring items. Adjusted net income (loss) is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

We believe that many investors use adjusted net income (loss) in making investment decisions and in evaluating our operational trends and our performance relative to other oil and gas producing companies.

The following table presents a reconciliation of the non-GAAP financial measure of adjusted net income (loss) to the GAAP financial measure of net income (loss).

 

(in thousands)

   Three Months Ended
March 31, 2017
 

Reconciliation to net (loss) income attributable to Rice Energy Inc:

  

Net loss

   $ (1,489

Non-controlling interest attributable to midstream entities

     (27,834

Impairment of gas properties

     92,355  

Gain on derivative instruments (1)

     14,780  

Net cash payments on settled derivative instruments (1)

     (12,363

Incentive unit expense

     2,883  

Income tax effect of reconciling items

     (38,681
  

 

 

 

Adjusted net income attributable to Rice Energy Inc.(2)

   $ 29,651  
  

 

 

 

 

  1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within adjusted net income on a cash basis during the period the derivatives settled.
  2. Excluded from the above Adjusted net income reconciliation is the impact of non-controlling of $27.8 million for the three months ended March 31, 2017.

 

16


Rice Energy Inc.

Supplemental Balance Sheet Data

(Unaudited)

The table below provides supplemental balance sheet data as of March 31, 2017.

 

(in thousands)

   March 31, 2017  

Cash and cash equivalents

   $ 430,956  

Long-term debt

  

Senior Secured Revolving Credit Facility

     —    

6.25% Senior Notes Due April 2022(1)

   $ 888,540  

7.25% Senior Notes Due May 2023(2)

     391,840  

Midstream Holdings Revolving Credit Facility

     73,000  

RMP Revolving Credit Facility

     190,000  
  

 

 

 

Total long-term debt

   $ 1,543,380  
  

 

 

 

Net debt

   $ 1,112,424  
  

 

 

 

 

  1. Net of unamortized deferred finance costs and original discount issuances of $11,460 (in thousands).
  2. Net of unamortized deferred finance costs and original discount issuances of $8,160 (in thousands).

 

17


Rice Energy Inc.

Derivatives Information

(Unaudited)

The table below provides data associated with our derivatives as of April 24, 2017 for the periods indicated:

 

All-In Fixed Price Derivatives

   2017      2018      2019      2020      2021  
NYMEX Natural Gas Swaps:               

Volume Hedged (BBtu/d)

     646        665        340        560        293  

Wtd Average Swap Price ($/MMBtu)

   $ 3.24      $ 3.00      $ 2.94      $ 2.92      $ 2.84  
NYMEX Natural Gas Collars:               

Volume Hedged (BBtu/d)

     290        285        170        —          —    

Wtd Average Floor Price ($/MMBtu)

   $ 3.08      $ 3.15      $ 3.00      $ —        $ —    

Wtd Average Call Price ($/MMBtu)

   $ 3.73      $ 3.63      $ 3.52      $ —        $ —    
NYMEX Natural Gas Calls:               

Volume Hedged (BBtu/d)

     80        120        110        135        20  

Wtd Average Price ($/MMBtu)

   $ 3.53      $ 3.32      $ 3.55      $ 3.47      $ 3.70  
NYMEX Natural Deferred Puts:               

Volume Hedged (BBtu/d)

     73        30        20        —          —    

Wtd Avg. Net Floor Price ($/MMBtu)

   $ 2.58      $ 2.77      $ 2.80      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NYMEX Volume Excl Calls (BBtu/d)

     1,009        980        530        560        293  

NYMEX Volume Incl Calls (BBtu/d)

     1,089        1,100        640        695        313  

Swap, Collar & Put Floor ($/MMBtu)

   $ 3.15      $ 3.04      $ 2.96      $ 2.92      $ 2.84  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Waha Natural Gas Swaps               

Volume Hedged (BBtu/d)

     47        22        9        —          —    

Wtd Average Swap Price ($/MMBtu)

   $ 3.07      $ 3.01      $ 3.29      $ —        $ —    
Dominion Natural Gas Swaps               

Volume Hedged (BBtu/d)

     226        257        92        —          —    

Wtd Average Swap Price ($/MMBtu)

   $ 2.21      $ 2.23      $ 2.34      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Total Fixed Price Derivatives               

Volume Hedged Excl. Calls (BBtu/d)

     1,282        1,259        631        560        293  

Volume Hedged Incl. Calls (BBtu/d)

     1,362        1,379        741        695        313  

Wtd Average Swap Price ($/MMBtu)

   $ 2.98      $ 2.87      $ 2.87      $ 2.92      $ 2.84  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Basis Contract Derivatives           
Appalachian Basis           

Volume Hedged (BBtu/d)

     473       356       450       515       340  

Wtd Average Swap Price ($/MMBtu)

   $ (1.09   $ (0.65   $ (0.58   $ (0.56   $ (0.54
Other Basis (MichCon/Gulf Coast)           

Volume Hedged (BBtu/d)

     501       302       167       73       20  

Wtd Average Swap Price ($/MMBtu)

   $ (0.13   $ (0.13   $ (0.15   $ (0.14   $ (0.12
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Total Basis Swaps           

Volume Hedged (BBtu/d)

     974       659       617       588       360  

Wtd Average Swap Price ($/MMBtu)

   $ (0.59   $ (0.41   $ (0.47   $ (0.51   $ (0.51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
WTI Swaps           

Volume Hedged (Bbls/d)

     50       —         —         —         —    

Wtd Average Swap Price ($/bbl)

   $ 45     $ —       $ —       $ —       $ —    
NGL Swaps           

Volume Hedged (Bbls/d)

     498       —         —         —         —    

Wtd Average Swap Price ($/bbl)

   $ 15     $ —       $ —       $ —       $ —    

 

19