Attached files

file filename
8-K - 8-K - ANTERO RESOURCES Corpa18-11071_28k.htm

Exhibit 99.1

 

 

Antero Resources Reports First Quarter 2018 Financial and Operating Results

 

Denver, Colorado, April 25, 2018—Antero Resources Corporation (NYSE: AR) (“Antero” or the “Company”) today released its first quarter 2018 financial and operating results.  The relevant consolidated and consolidating financial statements are included in Antero’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which has been filed with the Securities and Exchange Commission (“SEC”).  The relevant Stand-Alone financial statements are also included in Antero’s Form 10-Q within the Parent column of the guarantor footnote (Note 16).

 

First Quarter 2018 Highlights:

 

·                  Net daily gas equivalent production averaged a record 2,376 MMcfe/d (26% liquids), an 11% increase over the prior year period

·                  Realized natural gas price averaged $3.14 per Mcf, a $0.14 per Mcf premium to the NYMEX natural gas price, before hedging

·                  Liquids production averaged 102,798 Bbl/d, a 4% increase over the prior year period, and contributed 35% of total product revenues before hedging

·                  Realized combined natural gas equivalent price of $3.56 per Mcfe before hedges, driven by a $0.42 per Mcfe uplift from liquids production

·                  Realized natural gas equivalent price of $4.04 per Mcfe after hedges

·                  Net income of $15 million, or $0.05 per diluted share, non-GAAP adjusted net income of $141 million, or $0.44 per diluted share, and non-GAAP Stand-Alone adjusted net income of $136 million

·                  Adjusted EBITDAX of $551 million and Stand-Alone adjusted EBITDAX of $488 million, a 51% and 52% increase over the prior year period, respectively

·                  Stand-Alone net debt to trailing twelve months adjusted EBITDAX declined to 2.5x

·                  100% hedged on targeted 2018 and 2019 natural gas production at $3.50 per MMBtu

 

Commenting on the quarter, Paul Rady, Chairman and CEO said, “We are off to a strong start in 2018 with record first quarter results that delivered strong cash flow growth during the quarter. This included a net marketing gain, and reduced leverage from year-end levels.  We continued to achieve strong operational execution with fewer drilling days per well and higher completion stages per day during the quarter than forecast. Furthermore, the ongoing liquids focus in the Marcellus and strong production performance in the Utica Shale during the quarter boosted results.  We continue to execute on the plan we laid out at the beginning of the year targeting strong cash flow generation and debt reduction over the next several years.”

 

Financial and operational results are reported and discussed on a consolidated basis, unless otherwise noted.  Please read “Non-GAAP Financial Measures” for:

 

·                  A description of consolidated and Stand-Alone non-GAAP measures, including adjusted EBITDAX and adjusted net income and reconciliations to their nearest comparable GAAP measures

·                  A reconciliation of revenue excluding unrealized hedge gains (losses) and unrealized marketing derivative gains (losses) to operating revenue, the most comparable GAAP measure

·                  A reconciliation of net debt to total debt, the most comparable GAAP measure

·                  A reconciliation of Antero Midstream’s adjusted EBITDA and Distributable Cash Flow to their nearest comparable GAAP measure

 

1



 

Please read “First Quarter 2018 Financial Results” for a reconciliation of consolidated and Stand-Alone adjusted EBITDAX margin to realized price before cash receipts for settled hedges, the most comparable GAAP measure.

 

First Quarter 2018 Financial Results

 

As of March 31, 2018, Antero owned a 53% limited partner interest in Antero Midstream Partners LP (“Antero Midstream”).  Antero Midstream’s results are consolidated within Antero’s results.

 

Antero reported first quarter net income of $15 million, or $0.05 per diluted share, compared to net income of $268 million, or $0.85 per diluted share, in the prior year period.  Excluding items detailed in “Non-GAAP Financial Measures,” first quarter adjusted net income was $141 million, or $0.44 per diluted share, compared to $56 million, or $0.18 per diluted share, in the prior year period.  First quarter Stand-Alone adjusted net income was $136 million compared to $52 million in the prior year period.  Adjusted EBITDAX was $551 million, compared to $365 million in the prior year period, and Stand-Alone adjusted EBITDAX was $488 million, compared to $321 million in the prior year period. First quarter 2018 results include settled marketing derivatives of $110 million, resulting in an overall gain of $94 million, net of unrealized losses.

 

The following table details the components of average net production and average realized prices for the three months ended March 31, 2018:

 

 

 

Three Months Ended March 31, 2018

 

 

 

Natural Gas
(MMcf/d)

 

Oil (Bbl/d)

 

C3+ NGLs
(Bbl/d)

 

Ethane
(Bbl/d)

 

Combined
Natural Gas
Equivalent
(MMcfe/d)

 

Average Net Production

 

1,759

 

5,887

 

63,252

 

33,659

 

2,376

 

 

Average Realized Prices

 

Natural Gas
($/Mcf)

 

Oil ($/Bbl)

 

C3+ NGLs
($/Bbl)

 

Ethane
($/Bbl)

 

Combined
Natural Gas
Equivalent
($/Mcfe)

 

Average realized prices before settled derivatives

 

$

3.14

 

$

57.14

 

$

36.38

 

$

8.94

 

$

3.56

 

Settled commodity derivatives

 

0.71

 

(6.02

)

(1.21

)

 

0.48

 

Average realized prices after settled derivatives

 

$

3.85

 

$

51.12

 

$

35.17

 

$

8.94

 

$

4.04

 

 

 

 

 

 

 

 

 

 

 

 

 

NYMEX average price

 

$

3.00

 

$

62.88

 

 

 

 

 

$

3.00

 

Premium / (Differential) to NYMEX

 

$

0.85

 

$

(11.76

)

 

 

 

 

$

1.04

 

 

Net daily natural gas equivalent production in the first quarter averaged 2,376 MMcfe/d, including 102,798 Bbl/d of liquids (26% liquids), representing an organic growth rate of 11% versus the prior year period and a 1% increase sequentially.  Natural gas production averaged 1,759 MMcf/d (average BTU of 1094), C3+ NGLs production averaged 63,252 Bbl/d, oil production averaged 5,887 Bbl/d, and recovered ethane production averaged 33,659 Bbl/d.  Total liquids production grew 4% versus the prior year period and declined 4% sequentially.  The sequential decline in liquids production from the fourth quarter of 2017 was a result of the impact of winter weather and downtime associated with processing plants.  Liquids revenue represented approximately 35% of total product revenue before hedges, an increase from 32% of total product revenue in the prior year period.

 

Antero’s average realized natural gas price before hedging was $3.14 per Mcf, a $0.14 per Mcf premium to the average NYMEX price during the period.   Including hedges, Antero’s average realized natural gas price was $3.85 per Mcf, an $0.85 premium to the NYMEX average price, reflecting the realization of a cash settled natural gas hedge gain of $111 million or $0.71 per Mcf.  Based on current strip prices, Antero’s full year realized natural gas prices are trending toward the high end of its guidance range of a $0.00 to $0.05 per Mcf premium to NYMEX before hedges.

 

Antero’s average realized C3+ NGL price before hedging was $36.38 per barrel, or 58% of the average NYMEX WTI oil price, representing a 23% increase versus the prior year period.  Including hedges, Antero’s average realized C3+ NGL price was $35.17 per barrel, a 46% increase versus the prior year period, reflecting the realization of a cash settled C3+ hedge loss of $7 million or $1.21 per barrel.  Based on current strip prices, Antero is trending toward the low end of its 62.5% to 67.5% guidance range for C3+ NGL

 

2



 

realized prices as a percentage of WTI, as oil prices have risen but C3+ NGL strip prices have remained consistent relative to year-end 2017 levels.

 

Antero’s average realized oil price before hedging was $57.14 per barrel, a $5.74 negative differential to average NYMEX WTI and a 36% increase versus the prior year period.  Including hedges, the average realized oil price was $51.12 per barrel, an $11.76 differential to average NYMEX WTI.  The average realized ethane price was $0.21 per gallon, or $8.94 per barrel.

 

Antero’s average natural gas equivalent price including recovered C2+ NGLs and oil, but excluding hedge settlements, was $3.56 per Mcfe, in line with the prior year period.  Including hedges, the Company’s average natural gas equivalent price was $4.04 per Mcfe, a 6% increase from the prior year period, primarily driven by higher realized natural gas hedge gains and lower C3+ hedge losses compared to the prior year period.  Net cash settled hedge gains on all products were $101 million, or $0.48 per Mcfe.

 

Operating revenues in the first quarter were $1.028 billion compared to $1.196 billion in the prior year period.  Revenue included a $79 million non-cash loss on unsettled hedges and a $16 million non-cash loss on unsettled marketing derivatives, while the prior year included a $394 million non-cash gain on unsettled hedges.  Revenue excluding unrealized derivative losses was $1.123 billion, a 40% increase versus the prior year period.  Liquids production contributed 35% of total product revenues before hedges, compared to a 32% contribution in the prior year period.  Please see “Non-GAAP Financial Measures” for a description of revenue excluding the unrealized hedge gain and unrealized marketing derivative loss.

 

The following table presents a reconciliation of realized price before cash receipts for settled hedges to Stand-Alone and consolidated adjusted EBITDAX margin for the three months ended March 31, 2017 and 2018:

 

 

 

Stand-Alone

 

Consolidated

 

 

 

Three months ended March 31,

 

Three months ended March 31,

 

 

 

2017

 

2018

 

2017

 

2018

 

Adjusted EBITDAX margin ($ per Mcfe):

 

 

 

 

 

 

 

 

 

Realized price before cash receipts for settled derivatives

 

$

3.57

 

3.56

 

$

3.57

 

3.56

 

Gathering, compression, and water handling and treatment revenues

 

N/A

 

N/A

 

 

0.03

 

Distributions from unconsolidated affiliates

 

N/A

 

N/A

 

 

0.03

 

Distributions from Antero Midstream

 

0.14

 

0.19

 

N/A

 

N/A

 

Gathering, compression, processing and transportation costs

 

(1.80

)

(1.80

)

(1.38

)

(1.37

)

Lease operating expense

 

(0.08

)

(0.15

)

(0.08

)

(0.12

)

Marketing, net (1)

 

(0.12

)

0.27

 

(0.12

)

0.27

 

Production and ad valorem taxes

 

(0.12

)

(0.12

)

(0.13

)

(0.12

)

General and administrative (excluding equity-based compensation)

 

(0.16

)

(0.15

)

(0.20

)

(0.18

)

Adjusted EBITDAX margin before settled hedges

 

1.43

 

1.80

 

1.66

 

2.10

 

Cash receipts for settled hedges

 

0.23

 

0.48

 

0.23

 

0.48

 

Adjusted EBITDAX margin ($ per Mcfe):

 

$

1.66

 

2.28

 

$

1.89

 

2.58

 

 


(1)         Includes cash receipts for settled marketing derivative gains.

 

Stand-Alone per unit cash production expense (lease operating, gathering, compression, processing, transportation, and production and ad valorem taxes) was $2.07 per Mcfe, a 4% increase compared to $2.00 per Mcfe in the prior year period.  The per unit cash production expense for the quarter included $0.15 per Mcfe for lease operating costs, $1.80 per Mcfe for gathering, compression, processing and transportation costs and $0.12 per Mcfe for production and ad valorem taxes.  The increase in lease operating expenses to $0.15 per Mcfe in the first quarter is due to an increase in produced water on new well pads, which is attributable to an increase in the amount of water used in our advanced well completions throughout the year.

 

Stand-Alone per unit net marketing gains were $0.27 per Mcfe compared to a net marketing expense of $0.12 per Mcfe reported in the prior year period.  As a result of severe cold weather in January that drove wide basis premiums at the index for certain contracts, the Company was able to sell previously purchased gas at a large premium resulting in a realized gain on settled marketing derivatives of $110 million during the three months ended March 31, 2018.  For the period of April through October, 2018, Antero expects to realize a loss on settled marketing derivatives of $37 million related to these contracts.  See note 11 to the condensed consolidated financial statements in Antero’s Form 10-Q for more information on these contracts.

 

3



 

Stand-Alone per unit general and administrative expense, excluding non-cash equity-based compensation expense, was $0.15 per Mcfe, a 6% decrease from the prior year period.

 

Stand-Alone Adjusted EBITDAX was $488 million for the first quarter of 2018, compared to $321 million in the prior year period.  Stand-Alone adjusted EBITDAX margin was $1.80 per Mcfe before settled hedges, a 26% increase from the prior year period.  Stand-Alone adjusted EBITDAX margin including hedges was $2.28 per Mcfe, a 37% increase from the prior year period.  Adjusted EBITDAX was $551 million, compared to $365 million in the prior year period.  Adjusted EBITDAX margin was $2.10 per Mcfe before settled hedges and $2.58 per Mcfe including settled hedges, compared to $1.66 per Mcfe and $1.89 per Mcfe, respectively, in the prior year period.

 

Stand-Alone net cash provided by operating activities was $498 million for the period.  Stand-Alone Adjusted Operating Cash Flow was $433 million, a 66% increase over the prior year period.  Net cash provided by operating activities was $542 million for the period.  Adjusted Operating Cash Flow was $485 million during the first quarter, a 64% increase compared to the prior year period.  Stand-Alone Adjusted Operating Cash Flow and Adjusted Operating Cash Flow increased versus the prior year period primarily due to higher production, liquids pricing after hedges, and net marketing gains realized during the quarter.

 

President and CFO Glen Warren commented, “Due to our comprehensive focus on capital efficiency and deleveraging including our hedge and asset monetization program last fall, our Stand-Alone financial leverage declined to 2.5x at quarter end.  We are focused on executing our 2018 operational and financial plan, and are on track to deliver attractive debt-adjusted production per share growth, while living within cash flow and further reducing leverage.”

 

Operating Update

 

First Quarter 2018

 

Marcellus Shale — Antero completed and placed on line 16 horizontal Marcellus wells during the first quarter of 2018 with an average lateral length of 9,100’ and a 30-day rate of 19.8 MMcfe/d (with 25% ethane recovery) on choke.  Current average well costs are $0.85 million per 1,000’ of lateral in the Marcellus assuming the 2018 average lateral length of 10,000’ and 2,000 pounds of proppant per foot completion.  Antero plans to operate five drilling rigs and four completion crews in the Marcellus Shale play during 2018.

 

Notable drilling and completion efficiency gains were achieved during the quarter, despite severe winter weather disruptions at times.  During the period, Antero drilled an average of over 4,700 feet per day when drilling in the lateral section of the well, which represents a 4% increase compared to full year 2017.  In addition, in one well Antero drilled 8,206 lateral feet in a 24 hour period, the Company record lateral footage for a 24-hour period.  Average drilling days from spud to final rig release were 11.5 days in the first quarter of 2018, a 6% reduction from the full year 2017.  The Company completed 4.3 stages per day on average during the first quarter, improving to 5.1 in the month of March as weather factors abated, levels which exceeded the 4.1 stages per day average from the fourth quarter of 2017 and the 4.5 stages per day budgeted for 2018.  Antero also completed its longest Marcellus lateral to date at nearly 14,400’ during the period.

 

The Company is preparing to commence production on its two largest Marcellus pads to date. One 12-well pad has a planned combined total of 120,000 lateral feet and the other 12-well pad has 106,000 lateral feet.  Antero expects to place these 24 wells to sales within the month, with expected production at a combined 90-day gross rate of 350 to 400 MMcfe per day, on choke, including over 20,000 barrels per day of liquids.

 

Ohio Utica Shale — Antero placed five horizontal Ohio Utica wells to sales during the first quarter of 2018 with an average lateral length of approximately 11,000 feet.  During the period, Antero drilled four wells with an average lateral length of 9,200 feet in 15.5 total days from spud to final rig release, which represents a 7% decrease in drilling days compared to 2016 where wells were drilled at a similar lateral length.

 

Current average well costs are $0.91 million per 1,000 feet of lateral in the Ohio Utica assuming the 2018 average lateral length of 12,000’ and a 2,000 pound proppant per foot completion.  Antero plans to operate one drilling rig and one completion crew in the Ohio Utica Shale during 2018.

 

During the quarter, Antero commenced completion operations on five wells in Ohio, including four wells each at 17,400’ in lateral length.  These wells represent Antero’s longest wells drilled and completed to date, and are expected to be placed to sales next month.

 

4



 

In addition, average stages per day were 5.1 during the quarter, significantly above the 3.7 stages per day achieved during the fourth quarter of 2017.

 

Antero turned 10 wells to sales in December 2017 with an average lateral length of 10,200’ each that represented its first wells completed in the Ohio Utica dry gas regime.  These wells have produced over 24 Bcf of dry gas to date (20 MMcf/d average per well) and have not yet begun to decline after approximately 130 days on line.

 

Antero Midstream Financial Results

 

Antero Midstream results were released today and are available at www.anteromidstream.com.  A summary of the results are provided below:

 

 

 

Three Months Ended
March 31,

 

%

 

Average Daily Volumes:

 

2017

 

2018

 

Change

 

Low Pressure Gathering (MMcf/d)

 

1,659

 

1,835

 

11

%

Compression (MMcf/d)

 

1,028

 

1,413

 

37

%

High Pressure Gathering (MMcf/d)

 

1,581

 

1,765

 

12

%

Fresh Water Delivery (MBbl/d)

 

148

 

221

 

49

%

Gross Joint Venture Processing (MMcf/d)

 

52

 

519

 

905

%

Gross Joint Venture Fractionation (Bbl/d)

 

722

 

6,189

 

754

%

 

Net income for the first quarter of 2018 was $108 million, a 44% increase compared to the prior year quarter. The increase in net income was driven by growth in throughput and fresh water delivery volumes.  Net income per limited partner unit was $0.43 per unit, a 23% increase compared to the prior year quarter.  Adjusted EBITDA was $161 million, a 35% increase compared to the prior year quarter. The increase in Adjusted EBITDA was primarily driven by increased throughput and fresh water volumes.  Distributable Cash Flow was $130 million, a 43% increase over the prior year quarter, resulting in a DCF coverage ratio of 1.3x.  For a description of Distributable Cash Flow and reconciliation to its nearest GAAP measure, please read “Non-GAAP Financial Measures.”

 

Antero Midstream declared a distribution of $0.365 per limited partner unit attributable to the fourth quarter of 2017, resulting in $36 million of distributions received by Antero Resources from Antero Midstream during the first quarter of 2018. On April 18, 2018, Antero Midstream declared a distribution of $0.39 per limited partner unit attributable to the first quarter of 2018.

 

First Quarter 2018 Capital Investment

 

Antero had $360 million of drilling and completion capital expenditures for the three months ended March 31, 2018.  For 2018, the Company’s drilling and completion capital budget is $1.3 billion.  In addition, the Company invested $50 million for land, $94 million for gathering and compression systems and $40 million for water infrastructure projects, including $25 million for the Antero Clearwater Treatment Facility. Antero’s Stand-Alone drilling and completion capital expenditures for the three months ended March 31, 2018, were $421 million.

 

Balance Sheet and Liquidity

 

As of March 31, 2018, Antero’s Stand-Alone net debt was $3.6 billion, of which $155 million were borrowings outstanding under the Company’s revolving credit facility.  Total lender commitments under this facility are $2.5 billion and the borrowing base is $4.5 billion.  After deducting $692 million in letters of credit outstanding to support pipeline commitments, the Company had $1.7 billion in available Stand-Alone liquidity.  As of March 31, 2018, Antero’s Stand-Alone net debt to trailing twelve months adjusted EBITDAX ratio was 2.5x, compared to 2.9x at December 31, 2017.

 

Commodity Hedge Positions

 

Antero’s estimated natural gas production for the last nine months of 2018 at the midpoint of guidance is fully hedged at an average index price of $3.47 per MMBtu.  The Company’s target natural gas production for 2019 is also fully hedged at an average index price of $3.50 per MMBtu. In total, Antero has hedged 2.6 Tcfe of future natural gas equivalent production using fixed price swaps

 

5



 

covering the period from April 1, 2018, through December 31, 2023, at an average index price of $3.38 per MMBtu.  As of March 31, 2018, the Company’s estimated fair value of commodity derivative instruments was $1.2 billion. The following table summarizes Antero’s hedge position as of March 31, 2018:

 

Period

 

Natural Gas
MMBtu/d

 

Average
Index price
($/MMBtu)

 

Liquids
Bbl/d

 

Average
Index price

 

2Q 2018:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

2,002,500

 

$

3.42

 

 

 

Propane MB ($/Gal)

 

 

 

26,000

 

$

0.76

 

NYMEX WTI ($/Bbl)

 

 

 

6,000

 

$

56.99

 

 

 

 

 

 

 

 

 

 

 

3Q 2018:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

2,002,500

 

$

3.45

 

 

 

Propane MB ($/Gal)

 

 

 

26,000

 

$

0.76

 

NYMEX WTI ($/Bbl)

 

 

 

6,000

 

$

56.99

 

 

 

 

 

 

 

 

 

 

 

4Q 2018:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

2,002,500

 

$

3.53

 

 

 

Propane MB ($/Gal)

 

 

 

26,000

 

$

0.77

 

NYMEX WTI ($/Bbl)

 

 

 

6,000

 

$

56.99

 

2018 Total

 

2,002,500

 

$

3.50

 

32,000

 

N/A

(1)

2019:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

2,330,000

 

$

3.50

 

 

 

2020:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

1,417,500

 

$

3.25

 

 

 

2021:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

710,000

 

$

3.00

 

 

 

2022:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

850,000

 

$

3.00

 

 

 

2023:

 

 

 

 

 

 

 

 

 

NYMEX Henry Hub

 

90,000

 

$

2.91

 

 

 

 


(1)         Average index price is not applicable as 2018 liquids hedges include propane and oil hedges.

 

Conference Call

 

A conference call is scheduled on Thursday, April 26, 2018 at 9:00 am MT to discuss the quarterly results.  A brief Q&A session for security analysts will immediately follow the discussion of the results for the quarter.  To participate in the call, dial in at 888-347-8204 (U.S.), 855-669-9657 (Canada), or 412-902-4229 (International) and reference “Antero Resources”. A telephone replay of the call will be available until Thursday, May 3, 2018 at 9:00 am MT at 844-512-2921 (U.S.) or 412-317-6671 (International) using the passcode 10117424.

 

A simultaneous webcast of the call may be accessed over the internet at www.anteroresources.com.  The webcast will be archived for replay on the Company’s website until Thursday, May 3, 2018 at 9:00 am MT.

 

6



 

Presentation

 

An updated presentation will be posted to the Company’s website before the April 26, 2018 conference call.  The presentation can be found at www.anteroresources.com on the homepage.  Information on the Company’s website does not constitute a portion of this press release.

 

Non-GAAP Financial Measures

 

Revenue Excluding Unrealized Derivative Losses

 

Revenue excluding unrealized hedge gains as set forth in this release represents total operating revenue adjusted for non-cash gains on unsettled hedges and marketing derivatives.  Antero believes that revenue excluding unrealized hedge gains and marketing derivative gains is useful to investors in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.  Revenue excluding unrealized hedge gains and marketing derivative gains is not a measure of financial performance under GAAP and should not be considered in isolation or as a substitute for total operating revenue as an indicator of financial performance.  The following table reconciles total operating revenue to revenue excluding unrealized hedge gains and marketing derivative gains:

 

 

 

Three months ended

 

 

 

March 31,

 

 

 

2017

 

2018

 

 

 

 

 

 

 

Total operating revenue

 

$

1,195,579

 

$

1,028,101

 

Commodity derivative (gains)

 

(438,775

)

(22,437

)

Marketing derivative (gains)

 

 

(94,234

)

Cash receipts for settled commodity derivatives

 

44,849

 

101,341

 

Cash receipts for settled marketing derivatives

 

 

110,042

 

Revenue excluding unrealized derivative losses

 

$

801,653

 

$

1,122,813

 

 

Adjusted Net Income & Stand-Alone Adjusted Net Income

 

Adjusted net income as set forth in this release represents net income, adjusted for certain items.  Stand-Alone adjusted net income as presented in this release represents net income that will be reported in the Parent column of Antero’s guarantor footnote to its financial statements, adjusted for certain items.  Antero believes that adjusted net income is useful to investors in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.  Adjusted net income and Stand-Alone adjusted net income are not measures of financial performance under GAAP and should not be considered in isolation or as a substitute for net income as an indicator of financial performance.

 

7



 

The following table reconciles net income (loss) to adjusted net income (in thousands) and Stand-Alone net income (loss) to Stand-Alone adjusted net income (in thousands):

 

 

 

Stand-Alone

 

Consolidated

 

 

 

Three months ended

 

Three months ended

 

 

 

March 31,

 

March 31,

 

 

 

2017

 

2018

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

268,396

 

$

14,833

 

$

268,396

 

$

14,833

 

Commodity derivative (gains)

 

(438,775

)

(22,437

)

(438,775

)

(22,437

)

Gains on settled commodity derivatives

 

44,849

 

101,341

 

44,849

 

101,341

 

Marketing derivative (gains)

 

 

(94,234

)

 

(94,234

)

Gains on settled marketing derivatives

 

 

110,042

 

 

110,042

 

Impairment of unproved properties

 

26,899

 

50,536

 

26,899

 

50,536

 

Equity-based compensation

 

19,217

 

14,945

 

25,503

 

21,156

 

Income tax effect of reconciling items

 

131,604

 

(38,751

)

129,225

 

(40,254

)

Adjusted net income

 

$

52,190

 

$

136,275

 

$

56,097

 

$

140,983

 

 

Adjusted Operating Cash Flow and Stand-Alone Adjusted Operating Cash Flow

 

Adjusted Operating Cash Flow as presented in this release represents net cash provided by operating activities before changes in working capital items.  Stand-Alone Adjusted Operating Cash Flow as presented in this release represents net cash provided by operating activities that will be reported in the Parent column of Antero’s guarantor footnote to its financial statements before changes in working capital items.  Adjusted Operating Cash Flow is widely accepted by the investment community as a financial indicator of an oil and gas company’s ability to generate cash to internally fund exploration and development activities and to service debt.  Adjusted Operating 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.

 

Management believes that Adjusted Operating Cash Flow and Stand-Alone Adjusted Operating Cash Flow are useful indicators of the company’s ability to internally fund its activities and to service or incur additional debt on a consolidated and Stand-Alone basis. Management believes that changes in current assets and liabilities, which are excluded from the calculation of these measures, relate to the timing of cash receipts and disbursements and therefore may not relate to the period in which the operating activities occurred and generally do not have a material impact on the ability of the company to fund its operations.

 

There are significant limitations to using Adjusted Operating Cash Flow and Stand-Alone Adjusted Operating Cash Flow as measures of performance, including the inability to analyze the effect of certain recurring and non-recurring items that materially affect the company’s net income on a consolidated and Stand-Alone basis, the lack of comparability of results of operations of different companies and the different methods of calculating Adjusted Operating Cash Flow and Stand-Alone Adjusted Operating Cash Flow reported by different companies.  Adjusted Operating Cash Flow and Stand-Alone Adjusted Operating Cash Flow do not represent funds available for discretionary use because those funds may be required for debt service, land acquisitions and lease renewals, other capital expenditures, working capital, income taxes, exploration expenses, and other commitments and obligations.

 

Adjusted Operating Cash Flow is not a measure of financial performance under GAAP and should not be considered in isolation or as a substitute for cash flows from operating, investing, or financing activities, as an indicator of cash flows, or as a measure of liquidity.

 

8



 

The following table reconciles net cash provided by operating activities to Adjusted Operating Cash Flow as used in this release (in thousands):

 

 

 

Stand-Alone

 

Consolidated

 

 

 

Three months ended

 

Three months ended

 

 

 

March 31,

 

March 31,

 

 

 

2017

 

2018

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

369,693

 

498,258

 

$

393,939

 

541,549

 

Net change in working capital

 

(109,217

)

(65,023

)

(97,337

)

(56,089

)

Adjusted Operating Cash Flow

 

$

260,476

 

433,235

 

$

296,602

 

485,460

 

 

Total Debt and Net Debt

 

The following table reconciles consolidated total debt to net debt as used in this release (in thousands):

 

 

 

December 31,

 

March 31,

 

 

 

2017

 

2018

 

 

 

 

 

 

 

AR Bank credit facility

 

$

185,000

 

155,000

 

AM Bank credit facility

 

555,000

 

660,000

 

5.375% AR senior notes due 2021

 

1,000,000

 

1,000,000

 

5.125% AR senior notes due 2022

 

1,100,000

 

1,100,000

 

5.625% AR senior notes due 2023

 

750,000

 

750,000

 

5.375% AM senior notes due 2024

 

650,000

 

650,000

 

5.000% AR senior notes due 2025

 

600,000

 

600,000

 

Net unamortized premium

 

1,520

 

1,452

 

Net unamortized debt issuance costs

 

(41,430

)

(39,746

)

Consolidated total debt

 

$

4,800,090

 

4,876,706

 

Less: AR cash and cash equivalents

 

20,078

 

14,439

 

Less: AM cash and cash equivalents

 

8,363

 

8,714

 

Consolidated net debt

 

$

4,771,649

 

4,853,553

 

 

 

 

 

 

 

Stand-alone net debt

 

$

3,584,012

 

3,560,987

 

 

Adjusted EBITDAX and Stand-Alone Adjusted EBITDAX

 

Adjusted EBITDAX as defined by the Company represents net income or loss, including noncontrolling interests, before interest expense, interest income, derivative fair value gains or losses, but including net cash receipts or payments on derivative instruments included in derivative fair value gains or losses, taxes, impairments, depletion, depreciation, amortization, and accretion, exploration expense, equity-based compensation, gain or loss on early extinguishment of debt, and gain or loss on sale of assets. Adjusted EBITDAX also includes distributions from unconsolidated affiliates and excludes equity in earnings or losses of unconsolidated affiliates.

 

Stand-Alone adjusted EBITDAX as defined by the Company represents income or loss as reported in the Parent column of Antero’s guarantor footnote to its financial statements before interest expense, interest income, gains or losses from commodity derivatives and marketing derivatives, but including net cash receipts or payments on derivative instruments included in derivative gains or losses, income taxes, impairments, depletion, depreciation, amortization, and accretion, exploration expense, equity-based compensation, gain or loss on early extinguishment of debt, gain or loss on sale of assets, equity in earnings or loss of Antero Midstream and gain or loss on changes in the fair value of contingent acquisition consideration. Stand-Alone adjusted EBITDAX also includes distributions received from limited partner interests in Antero Midstream common units.

 

9



 

The GAAP financial measure nearest to Adjusted EBITDAX is net income or loss including noncontrolling interest that will be reported in Antero’s condensed consolidated financial statements.  The GAAP financial measure nearest to Stand-Alone Adjusted EBITDAX is Stand-Alone net income or loss that will be reported in the Parent column of Antero’s guarantor footnote to its financial statements. While there are limitations associated with the use of Adjusted EBITDAX and Stand-Alone Adjusted EBITDAX described below, management believes that these measures are useful to an investor in evaluating the company’s financial performance because these measures:

 

·                  are widely used by investors in the oil and gas industry to measure a company’s operating performance without regard to items excluded from the calculation of such term, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired, among other factors;

 

·                  helps investors to more meaningfully evaluate and compare the results of Antero’s operations (both on a consolidated and Stand-Alone basis) from period to period by removing the effect of its capital structure from its operating structure; and

 

·                  is used by management for various purposes, including as a measure of Antero’s operating performance (both on a consolidated and Stand-Alone basis), in presentations to the company’s board of directors, and as a basis for strategic planning and forecasting. Adjusted EBITDAX is also used by the board of directors as a performance measure in determining executive compensation. Adjusted EBITDAX, as defined by our credit facility, is used by our lenders pursuant to covenants under our revolving credit facility and the indentures governing the company’s senior notes.

 

There are significant limitations to using Adjusted EBITDAX and Stand-Alone Adjusted EBITDAX as measures of performance, including the inability to analyze the effect of certain recurring and non-recurring items that materially affect the company’s net income on a consolidated and Stand-Alone basis, the lack of comparability of results of operations of different companies and the different methods of calculating Adjusted EBITDAX reported by different companies.  In addition, Adjusted EBITDAX and Stand-Alone Adjusted EBITDAX provide no information regarding a company’s capital structure, borrowings, interest costs, capital expenditures, and working capital movement or tax position.

 

10



 

 

 

Stand-Alone

 

Consolidated

 

 

 

Three months ended March 31,

 

Three months ended March 31,

 

(in thousands)

 

2017

 

2018

 

2017

 

2018

 

Net income including noncontrolling interest

 

$

268,396

 

14,833

 

$

305,558

 

80,810

 

Commodity derivative gains

 

(438,775

)

(22,437

)

(438,775

)

(22,437

)

Gains on settled commodity derivatives

 

44,849

 

101,341

 

44,849

 

101,341

 

Marketing derivative gains

 

 

(94,234

)

 

(94,234

)

Gains on settled marketing derivatives

 

 

110,042

 

 

110,042

 

Interest expense

 

58,003

 

53,498

 

66,670

 

64,426

 

Income tax expense

 

131,346

 

9,120

 

131,346

 

9,120

 

Depletion, depreciation, amortization, and accretion

 

175,830

 

196,468

 

203,366

 

228,934

 

Impairment of unproved properties

 

26,899

 

50,536

 

26,899

 

50,536

 

Exploration expense

 

2,107

 

1,885

 

2,107

 

1,885

 

Gain on change in fair value of contingent acquisition consideration

 

(3,526

)

(3,874

)

 

 

Equity-based compensation expense

 

19,217

 

14,945

 

25,503

 

21,156

 

Equity in earnings of unconsolidated affiliates

 

 

 

(2,231

)

(7,862

)

Distributions from unconsolidated affiliates

 

 

 

 

7,085

 

Equity in (earnings) loss of Antero Midstream

 

6,300

 

20,128

 

 

 

Distributions from Antero Midstream

 

30,484

 

36,088

 

 

 

Adjusted EBITDAX

 

321,130

 

488,339

 

365,292

 

550,802

 

Interest expense

 

(58,003

)

(53,498

)

(66,670

)

(64,426

)

Exploration expense

 

(2,107

)

(1,885

)

(2,107

)

(1,885

)

Changes in current assets and liabilities

 

109,217

 

65,023

 

97,337

 

56,089

 

Other non-cash items

 

(544

)

279

 

87

 

969

 

Net cash provided by operating activities

 

$

369,693

 

498,258

 

$

393,939

 

541,549

 

 

The following table reconciles Antero’s Stand-Alone net income to adjusted EBITDAX for the twelve months ending March 31, 2018, as used in this release (in thousands):

 

 

 

Stand-Alone

 

 

 

Twelve months ended
March 31,

 

(in thousands)

 

2018

 

Net income including noncontrolling interest

 

$

361,507

 

Commodity derivative gains

 

(241,945

)

Gains on settled commodity derivatives

 

270,432

 

Marketing derivative gains

 

(72,840

)

Gains on settled marketing derivatives

 

110,042

 

Interest expense

 

227,826

 

Loss on early extinguishment of debt

 

1,205

 

Income tax expense

 

(417,277

)

Depletion, depreciation, amortization, and accretion

 

728,296

 

Impairment of unproved properties

 

183,235

 

Exploration expense

 

8,316

 

Gain on change in fair value of contingent acquisition consideration

 

(13,824

)

Equity-based compensation expense

 

71,890

 

Equity in (earnings) loss of Antero Midstream

 

57,538

 

Distributions from Antero Midstream

 

137,202

 

Adjusted EBITDAX

 

$

1,411,603

 

 

11



 

Antero Midstream Adjusted EBITDA & Distributable Cash Flow

 

Antero Midstream views Adjusted EBITDA as an important indicator of its performance.  Antero Midstream defines Adjusted EBITDA as Net Income before interest expense, depreciation expense, impairment expense, accretion of contingent acquisition consideration, equity-based compensation expense, excluding equity in earnings of unconsolidated affiliates and including cash distributions from unconsolidated affiliates.

 

Antero Midstream uses Adjusted EBITDA to assess:

 

·                  the financial performance of Antero Midstream’s assets, without regard to financing methods in the case of Adjusted EBITDA, capital structure or historical cost basis;

 

·                  its operating performance and return on capital as compared to other publicly traded partnerships in the midstream energy sector, without regard to financing or capital structure; and

 

·                  the viability of acquisitions and other capital expenditure projects.

 

Antero Midstream defines Distributable Cash Flow as Adjusted EBITDA less interest paid, income tax withholding payments and cash reserved for payments of income tax withholding upon vesting of equity-based compensation awards, cash reserved for bond interest and ongoing maintenance capital expenditures paid.  Antero Midstream uses Distributable Cash Flow as a performance metric to compare the cash generating performance of Antero Midstream from period to period and to compare the cash generating performance for specific periods to the cash distributions (if any) that are expected to be paid to unitholders.  Distributable Cash Flow does not reflect changes in working capital balances.

 

Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures.  The GAAP measure most directly comparable to Adjusted EBITDA and Distributable Cash Flow is Net Income.  The non-GAAP financial measures of Adjusted EBITDA and Distributable Cash Flow should not be considered as alternatives to the GAAP measure of Net Income.  Adjusted EBITDA and Distributable Cash Flow are not presentations made in accordance with GAAP and have important limitations as an analytical tool because they include some, but not all, items that affect Net Income and Adjusted EBITDA.  You should not consider Adjusted EBITDA and Distributable Cash Flow in isolation or as a substitute for analyses of results as reported under GAAP.  Antero Midstream’s definition of Adjusted EBITDA and Distributable Cash Flow may not be comparable to similarly titled measures of other partnerships.

 

12



 

 

 

Three months ended

 

 

 

March 31,

 

 

 

2017

 

2018

 

Net income

 

$

75,091

 

$

108,105

 

Interest expense

 

8,836

 

11,297

 

Depreciation expense

 

27,536

 

32,432

 

Accretion of contingent acquisition consideration

 

3,526

 

3,874

 

Accretion of asset retirement obligations

 

 

34

 

Equity-based compensation

 

6,286

 

6,211

 

Equity in earnings of unconsolidated affiliates

 

(2,231

)

(7,862

)

Distributions from unconsolidated affiliates

 

 

7,085

 

Adjusted EBITDA

 

$

119,044

 

$

161,176

 

Interest paid

 

(19,668

)

(22,348

)

Decrease (increase) in cash reserved for bond interest (1)  

 

8,929

 

8,734

 

Income tax withholding upon vesting of Antero Midstream Partners LP equity-based compensation awards (2)  

 

(1,500

)

(1,500

)

Maintenance capital expenditures (3)  

 

(15,903

)

(16,488

)

Distributable Cash Flow

 

$

90,902

 

$

129,574

 

 

 

 

 

 

 

Distributions Declared to Antero Midstream Holders

 

 

 

 

 

Limited Partners

 

55,753

 

72,923

 

Incentive distribution rights

 

11,553

 

28,453

 

Total Aggregate Distributions

 

$

67,306

 

$

101,376

 

 

 

 

 

 

 

DCF coverage ratio

 

1.35x

 

1.28x

 

 


(1)         Cash reserved for bond interest expense on Antero Midstream’s 5.375% senior notes outstanding during the period that is paid on a semi-annual basis on March 15th and September 15th of each year.

(2)         Estimate of current period portion of expected cash payment for income tax withholding attributable to vesting of Midstream LTIP equity-based compensation awards to be paid in the fourth quarter.

(3)         Maintenance capital expenditures represent the portion of our estimated capital expenditures associated with (i) the connection of new wells to our gathering and processing systems that we believe will be necessary to offset the natural production declines Antero Resources will experience on all of its wells over time, and (ii) water delivery to new wells necessary to maintain the average throughput volume on our systems.

 

Antero Resources is an independent natural gas and oil company engaged in the acquisition, development and production of unconventional liquids-rich natural gas properties located in the Appalachian Basin in West Virginia and Ohio. The Company’s website is located at www.anteroresources.com.

 

This release includes “forward-looking statements”.  Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond Antero’s control. All statements, except for statements of historical fact, made in this release regarding activities, events or developments Antero expects, believes or anticipates will or may occur in the future, such as those regarding future commodity prices, future production targets, completion of natural gas or natural gas liquids transportation projects, future earnings, future capital spending plans, improved and/or increasing capital efficiency, continued utilization of existing infrastructure, gas marketability, estimated realized natural gas, natural gas liquids and oil prices, acreage quality, access to multiple gas markets, expected drilling and development plans (including the number, type, lateral length and location of wells to be drilled, the number and type of drilling rigs and the number of wells per pad), projected well costs, future financial position, future technical improvements and future marketing opportunities, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.  All forward-looking statements speak only as of the date of this release. Although Antero believes 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.

 

Antero cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the Antero’s 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 and oil reserves and in projecting future rates of production, cash flow and access to capital, the timing of development expenditures, and the other risks described under the heading “Item 1A. Risk Factors” in Antero’s Annual Report on Form 10-K for the year ended December 31, 2017.

 

In this press release, Antero uses terms such as “resource potential” to describe potentially recoverable hydrocarbon quantities that are not permitted to be used in filings with the SEC.  Antero includes these estimates to demonstrate what management believes to be the potential for future drilling and production on our

 

13



 

properties.  These estimates are by their nature much more speculative than estimates of proved reserves and would require substantial additional capital spending over significant number of years to implement recovery.  Actual quantities that may be ultimately recovered from Antero’s interests may differ substantially from the estimates in this press release.  Factors affecting ultimate recovery include the scope of Antero’s ongoing drilling program, which will be directly affected by commodity prices, the availability of capital, drilling and production costs, availability of drilling services and equipment, drilling results, lease expirations, transportation constraints, regulatory approvals and other factors, and actual drilling results, including geological and mechanical factors affecting recovery rates.

 

For more information, contact Michael Kennedy — SVP — Finance, at (303) 357-6782 or mkennedy@anteroresources.com.

 

14



 

ANTERO RESOURCES CORPORATION

Condensed Consolidated Balance Sheets

December 31, 2017 and March 31, 2018

(Unaudited)

(In thousands, except per share amounts)

 

 

 

December 31, 2017

 

March 31, 2018

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

28,441

 

23,153

 

Accounts receivable, net of allowance for doubtful accounts of $1,320 at December 31, 2017 and $1,195 at March 31, 2018, respectively

 

34,896

 

26,692

 

Accrued revenue

 

300,122

 

279,923

 

Derivative instruments

 

460,685

 

459,892

 

Other current assets

 

8,943

 

10,374

 

Total current assets

 

833,087

 

800,034

 

Property and equipment:

 

 

 

 

 

Natural gas properties, at cost (successful efforts method):

 

 

 

 

 

Unproved properties

 

2,266,673

 

2,265,727

 

Proved properties

 

11,096,462

 

11,471,428

 

Water handling and treatment systems

 

946,670

 

974,389

 

Gathering systems and facilities

 

2,050,490

 

2,132,803

 

Other property and equipment

 

57,429

 

59,499

 

 

 

16,417,724

 

16,903,846

 

Less accumulated depletion, depreciation, and amortization

 

(3,182,171

)

(3,410,098

)

Property and equipment, net

 

13,235,553

 

13,493,748

 

Derivative instruments

 

841,257

 

760,562

 

Investments in unconsolidated affiliates

 

303,302

 

321,468

 

Other assets

 

48,291

 

47,037

 

Total assets

 

$

15,261,490

 

15,422,849

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

62,982

 

73,221

 

Accrued liabilities

 

443,225

 

422,617

 

Revenue distributions payable

 

209,617

 

237,907

 

Derivative instruments

 

28,476

 

41,907

 

Other current liabilities

 

17,796

 

14,201

 

Total current liabilities

 

762,096

 

789,853

 

Long-term liabilities:

 

 

 

 

 

Long-term debt

 

4,800,090

 

4,876,706

 

Deferred income tax liability

 

779,645

 

788,765

 

Derivative instruments

 

207

 

 

Other liabilities

 

43,316

 

46,427

 

Total liabilities

 

6,385,354

 

6,501,751

 

Commitments and contingencies (notes 12 and 13)

 

 

 

 

 

Equity:

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value; authorized - 50,000 shares; none issued

 

 

 

Common stock, $0.01 par value; authorized - 1,000,000 shares; 316,379 shares and 316,524 shares issued and outstanding at December 31, 2017 and March 31, 2018, respectively

 

3,164

 

3,165

 

Additional paid-in capital

 

6,570,952

 

6,588,082

 

Accumulated earnings

 

1,575,065

 

1,589,898

 

Total stockholders’ equity

 

8,149,181

 

8,181,145

 

Noncontrolling interests in consolidated subsidiary

 

726,955

 

739,953

 

Total equity

 

8,876,136

 

8,921,098

 

Total liabilities and equity

 

$

15,261,490

 

15,422,849

 

 

15



 

ANTERO RESOURCES CORPORATION

Condensed Consolidated Statements of Operations and Comprehensive Income

Three Months Ended March 31, 2017 and 2018

(Unaudited)
(In thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

2018

 

Revenue and other:

 

 

 

 

 

Natural gas sales

 

$

466,664

 

497,663

 

Natural gas liquids sales

 

194,652

 

234,170

 

Oil sales

 

26,960

 

30,273

 

Commodity derivative gains

 

438,775

 

22,437

 

Gathering, compression, water handling and treatment

 

2,604

 

4,935

 

Marketing

 

65,924

 

144,389

 

Marketing derivative gains

 

 

94,234

 

Total revenue and other

 

1,195,579

 

1,028,101

 

Operating expenses:

 

 

 

 

 

Lease operating

 

15,551

 

26,722

 

Gathering, compression, processing, and transportation

 

266,829

 

291,938

 

Production and ad valorem taxes

 

24,793

 

25,823

 

Marketing

 

89,993

 

195,739

 

Exploration

 

2,107

 

1,885

 

Impairment of unproved properties

 

26,899

 

50,536

 

Depletion, depreciation, and amortization

 

202,729

 

228,244

 

Accretion of asset retirement obligations

 

637

 

690

 

General and administrative (including equity-based compensation expense of $25,503 and $21,156 in 2017 and 2018, respectively)

 

64,698

 

60,030

 

Total operating expenses

 

694,236

 

881,607

 

Operating income

 

501,343

 

146,494

 

Other income (expenses):

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

2,231

 

7,862

 

Interest

 

(66,670

)

(64,426

)

Total other expenses

 

(64,439

)

(56,564

)

Income before income taxes

 

436,904

 

89,930

 

Provision for income tax expense

 

(131,346

)

(9,120

)

Net income and comprehensive income including noncontrolling interests

 

305,558

 

80,810

 

Net income and comprehensive income attributable to noncontrolling interests

 

37,162

 

65,977

 

Net income and comprehensive income attributable to Antero Resources Corporation

 

$

268,396

 

14,833

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share—basic

 

$

0.85

 

0.05

 

 

 

 

 

 

 

Earnings per common share—assuming dilution

 

$

0.85

 

0.05

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

Basic

 

314,954

 

316,471

 

Diluted

 

315,769

 

316,911

 

 

16



 

ANTERO RESOURCES CORPORATION

Condensed Consolidated Statements of Cash Flows

Three Months Ended March 31, 2017 and 2018

(Unaudited)

(In thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

2018

 

Cash flows provided by (used in) operating activities:

 

 

 

 

 

Net income including noncontrolling interests

 

$

305,558

 

80,810

 

Adjustment to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depletion, depreciation, amortization, and accretion

 

203,366

 

228,934

 

Impairment of unproved properties

 

26,899

 

50,536

 

Commodity derivative gains

 

(438,775

)

(22,437

)

Gains on settled commodity derivatives

 

44,849

 

101,341

 

Marketing derivative gains

 

 

(94,234

)

Gains on settled marketing derivatives

 

 

110,042

 

Deferred income tax expense

 

131,346

 

9,120

 

Equity-based compensation expense

 

25,503

 

21,156

 

Equity in earnings of unconsolidated affiliates

 

(2,231

)

(7,862

)

Distributions of earnings from unconsolidated affiliates

 

 

7,085

 

Other

 

87

 

969

 

Changes in current assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(7,192

)

8,204

 

Accrued revenue

 

41,901

 

20,199

 

Other current assets

 

(3,366

)

(1,431

)

Accounts payable

 

12,545

 

(8,042

)

Accrued liabilities

 

19,339

 

10,359

 

Revenue distributions payable

 

34,786

 

28,290

 

Other current liabilities

 

(676

)

(1,490

)

Net cash provided by operating activities

 

393,939

 

541,549

 

Cash flows used in investing activities:

 

 

 

 

 

Additions to proved properties

 

(49,664

)

 

Additions to unproved properties

 

(55,542

)

(49,569

)

Drilling and completion costs

 

(306,925

)

(359,868

)

Additions to water handling and treatment systems

 

(36,954

)

(40,285

)

Additions to gathering systems and facilities

 

(66,559

)

(93,670

)

Additions to other property and equipment

 

(590

)

(2,571

)

Investments in unconsolidated affiliates

 

(159,889

)

(17,389

)

Change in other assets

 

(12,350

)

(217

)

Net cash used in investing activities

 

(688,473

)

(563,569

)

Cash flows provided by (used in) financing activities:

 

 

 

 

 

Issuance of common units by Antero Midstream Partners LP

 

223,119

 

 

Borrowings on bank credit facilities, net

 

70,000

 

75,000

 

Distributions to noncontrolling interests in consolidated subsidiary

 

(27,149

)

(55,915

)

Employee tax withholding for settlement of equity compensation awards

 

(1,657

)

(1,084

)

Other

 

(1,389

)

(1,269

)

Net cash provided by financing activities

 

262,924

 

16,732

 

Net decrease in cash and cash equivalents

 

(31,610

)

(5,288

)

Cash and cash equivalents, beginning of period

 

31,610

 

28,441

 

Cash and cash equivalents, end of period

 

$

 

23,153

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid during the period for interest

 

$

35,770

 

42,010

 

Supplemental disclosure of noncash investing activities:

 

 

 

 

 

Decrease in accounts payable and accrued liabilities for additions to property and equipment

 

$

10,020

 

12,691

 

 

17



 

ANTERO RESOURCES CORPORATION

 

The following tables set forth selected operating data for the three months ended March 31, 2017 and 2018:

 

 

 

Three Months Ended March 31,

 

Amount of
Increase

 

Percent

 

(in thousands)

 

2017

 

2018

 

(Decrease)

 

Change

 

Operating revenues and other:

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

466,664

 

$

497,663

 

$

30,999

 

7

%

NGLs sales

 

194,652

 

234,170

 

39,518

 

20

%

Oil sales

 

26,960

 

30,273

 

3,313

 

12

%

Commodity derivative gains

 

438,775

 

22,437

 

(416,338

)

(95

)%

Gathering, compression, water handling and treatment

 

2,604

 

4,935

 

2,331

 

90

%

Marketing

 

65,924

 

144,389

 

78,465

 

119

%

Marketing derivative gains

 

 

94,234

 

110,042

 

*

 

Total operating revenues and other

 

1,195,579

 

1,028,101

 

(151,670

)

(14

)%

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating

 

15,551

 

26,722

 

11,171

 

72

%

Gathering, compression, processing, and transportation

 

266,829

 

291,938

 

25,109

 

9

%

Production and ad valorem taxes

 

24,793

 

25,823

 

1,030

 

4

%

Marketing

 

89,993

 

195,739

 

105,746

 

118

%

Exploration

 

2,107

 

1,885

 

(222

)

(11

)%

Impairment of unproved properties

 

26,899

 

50,536

 

23,637

 

88

%

Depletion, depreciation, and amortization

 

202,729

 

228,244

 

25,515

 

13

%

Accretion of asset retirement obligations

 

637

 

690

 

53

 

8

%

General and administrative (before equity-based compensation)

 

39,195

 

38,874

 

(321

)

(1

)%

Equity-based compensation

 

25,503

 

21,156

 

(4,347

)

(17

)%

Total operating expenses

 

694,236

 

881,607

 

187,371

 

27

%

Operating income (loss)

 

501,343

 

146,494

 

(339,041

)

(68

)%

 

 

 

 

 

 

 

 

 

 

Other earnings (expenses):

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliate

 

2,231

 

7,862

 

5,631

 

252

%

Interest expense

 

(66,670

)

(64,426

)

2,244

 

(3

)%

Total other expenses

 

(64,439

)

(56,564

)

7,875

 

(12

)%

Income (loss) before income taxes

 

436,904

 

89,930

 

(331,166

)

(76

)%

Income tax (expense) benefit

 

(131,346

)

(9,120

)

122,226

 

(93

)%

Net income (loss) and comprehensive income (loss) including noncontrolling interest

 

305,558

 

80,810

 

(208,940

)

(68

)%

Net income and comprehensive income attributable to noncontrolling interest

 

37,162

 

65,977

 

28,815

 

78

%

Net income (loss) and comprehensive income (loss) attributable to Antero Resources Corporation

 

$

268,396

 

$

14,833

 

$

(237,755

)

(89

)%

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDAX (1)

 

$

365,292

 

$

550,802

 

$

185,510

 

51

%

 

Production data:

 

 

 

 

 

 

 

 

 

Natural gas (Bcf)

 

139

 

158

 

19

 

14

%

C2 Ethane (MBbl)

 

2,310

 

3,029

 

719

 

31

%

C3+ NGLs (MBbl)

 

5,968

 

5,693

 

(275

)

(5

)%

Oil (MBbl)

 

643

 

530

 

(113

)

(18

)%

Combined (Bcfe)

 

193

 

214

 

21

 

11

%

Daily combined production (MMcfe/d)

 

2,144

 

2,376

 

232

 

11

%

Average prices before effects of derivative settlements:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

3.35

 

$

3.14

 

$

(0.21

)

(6

)%

C2 Ethane (per Bbl)

 

$

8.00

 

$

8.94

 

$

0.94

 

12

%

C3+ NGLs (per Bbl)

 

$

29.52

 

$

36.38

 

$

6.86

 

23

%

Oil (per Bbl)

 

$

41.96

 

$

57.14

 

$

15.18

 

36

%

Combined (per Mcfe)

 

$

3.57

 

$

3.56

 

$

(0.01

)

%

Average realized prices after effects of derivative settlements:

 

 

 

 

 

 

 

 

 

Natural gas (per Mcf)

 

$

3.89

 

$

3.85

 

$

(0.04

)

(1

)%

C2 Ethane (per Bbl)

 

$

8.73

 

$

8.94

 

$

0.21

 

2

%

C3+ NGLs (per Bbl)

 

$

24.01

 

$

35.17

 

$

11.16

 

46

%

Oil (per Bbl)

 

$

43.17

 

$

51.12

 

$

7.95

 

18

%

Combined (per Mcfe)

 

$

3.80

 

$

4.04

 

$

0.24

 

6

%

Average Costs (per Mcfe):

 

 

 

 

 

 

 

 

 

Lease operating

 

$

0.08

 

$

0.12

 

$

0.04

 

50

%

Gathering, compression, processing, and transportation

 

$

1.38

 

$

1.37

 

$

(0.01

)

(1)

%

Production and ad valorem taxes

 

$

0.13

 

$

0.12

 

$

(0.01

)

(8)

%

Marketing expense (gain), net

 

$

0.12

 

$

(0.27

)

$

(0.39

)

*

 

Depletion, depreciation, amortization, and accretion

 

$

1.05

 

$

1.07

 

$

0.02

 

2

%

General and administrative (before equity-based compensation)

 

$

0.20

 

$

0.18

 

$

(0.02

)

(10)

%

 


(1)    Please see “Non-GAAP Financial Measures” for a description of Adjusted EBITDAX

*Not meaningful or applicable

 

18