Delaware
|
|
001-38435
|
|
82-3620361
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Commission File Number)
|
|
(IRS Employer Identification Number)
|
Securities registered pursuant to Section 12(b) of the Act:
|
||||
|
|
|
|
|
Title of each class
|
|
Trading symbol
|
|
Name of each exchange on which registered
|
Common Stock, $.001 par value
|
|
HPR
|
|
New York Stock Exchange
|
(d)
|
Exhibits
|
Exhibit Number
|
|
Description of Exhibits
|
|
|
|
10.1
|
|
Amendment No. 1 to Stockholders Agreement
|
|
|
|
99.1
|
|
Press Release, dated February 26, 2020.
|
Date:
|
February 26, 2020
|
|
HIGHPOINT RESOURCES CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kenneth A. Wonstolen
|
|
|
|
|
Kenneth A. Wonstolen
|
|
|
|
|
Senior Vice President - General Counsel; and Secretary
|
Exhibit Number
|
|
Description of Exhibits
|
|
|
|
10.1
|
|
|
|
|
|
99.1
|
|
HIGHPOINT RESOURCES CORPORATION
|
|
|
|
By:
|
/s/ R. Scot Woodall
|
Name:
|
R. Scot Woodall
|
Title:
|
President & CEO
|
|
|
FIFTH CREEK ENERGY COMPANY, LLC
|
|
|
|
By:
|
/s/ Michael R. Starzer
|
Name:
|
Michael R. Starzer
|
Title:
|
Chairman & CEO
|
|
|
NGP NATURAL RESOURCES XI, L.P.
|
|
By: G.F.W. Energy XI, L.P., general partner
|
|
By: G.F.W. XI, L.L.C., general partner
|
|
|
|
By:
|
/s/ Tony R. Weber
|
Name:
|
Tony R. Weber
|
Title:
|
Authorized Person
|
•
|
Production sales volume of 12.5 million barrels of oil equivalent ("MMBoe") in 2019 represents 23% growth over 2018; production sales volume of 3.5 MMBoe in the fourth quarter of 2019 represents 12% growth over the fourth quarter of 2018
|
•
|
Oil sales volume of 7.7 million barrels ("MMBbls") in 2019 grew 21% over 2018; oil sales volume of 2.0 MMBbls in the fourth quarter of 2019 represents 3% growth over the fourth quarter of 2018
|
•
|
Reported a loss of $135 million or $0.64 per diluted share for 2019 and an adjusted net loss (non-GAAP1) of $43 million or $0.20 per diluted share; reported a net loss of $48 million or $0.23 per diluted share for the fourth quarter of 2019 and an adjusted net loss (non-GAAP1) of $10 million or $0.05 per diluted share
|
•
|
Generated EBITDAX (non-GAAP1) of $340 million for 2019 and $97 million for the fourth quarter of 2019, increases of 21% and 6% over the comparable 2018 periods
|
•
|
Reduced 2019 per unit cash general and administrative ("G&A") expense by 23% compared to 2018 and fourth quarter of 2019 per unit cash G&A expense by 32% compared to the fourth quarter of 2018
|
•
|
Generated positive free cash flow in the fourth quarter which was used to reduce debt and strengthen balance sheet
|
•
|
Strong performance from Section 16 in Hereford as wells continue to materially outperform all previous wells
|
•
|
NE Wattenberg high-fluid intensity completions showing strong performance as most recent wells are meaningfully outperforming with average per well cumulative oil production tracking 50% above offset analog wells after 125 days
|
•
|
Increased year-end 2019 total proved reserves by 22% to 127 MMBoe with 288% reserve replacement, driven by a 32% increase in Hereford proved reserves
|
•
|
Expected sale of non-core assets to generate cash proceeds of $27 million; proceeds will be used to reduce debt and strengthen balance sheet
|
1
|
Reconciliations of non-GAAP measures, including adjusted net income (loss) and EBITDAX can be found in the supplemental financial tables at the end of this release
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
Production Data
|
|
|
|
|
|
|
|
||||
Oil (MBbls)
|
2,020
|
|
|
1,970
|
|
|
7,668
|
|
|
6,330
|
|
Natural gas (MMcf)
|
5,070
|
|
|
3,912
|
|
|
16,614
|
|
|
12,864
|
|
NGLs (MBbls)
|
635
|
|
|
490
|
|
|
2,101
|
|
|
1,697
|
|
Combined volumes (MBoe)
|
3,500
|
|
|
3,112
|
|
|
12,538
|
|
|
10,171
|
|
Daily combined volumes (Boe/d)
|
38,043
|
|
|
33,826
|
|
|
34,351
|
|
|
27,866
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Average Sales Prices (before the effects of realized hedges):
|
|||||||||||||||
Oil (per Bbl)
|
$
|
53.00
|
|
|
$
|
56.35
|
|
|
$
|
52.86
|
|
|
$
|
62.04
|
|
Natural gas (per Mcf)
|
1.50
|
|
|
2.13
|
|
|
1.56
|
|
|
1.75
|
|
||||
NGLs (per Bbl)
|
11.23
|
|
|
22.54
|
|
|
10.00
|
|
|
22.18
|
|
||||
Combined (per Boe)
|
34.80
|
|
|
41.88
|
|
|
36.07
|
|
|
44.53
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Average Realized Sales Prices (after the effects of realized hedges):
|
|||||||||||||||
Oil (per Bbl)
|
$
|
54.60
|
|
|
$
|
54.08
|
|
|
$
|
54.39
|
|
|
$
|
54.51
|
|
Natural gas (per Mcf)
|
1.44
|
|
|
2.01
|
|
|
1.50
|
|
|
1.76
|
|
||||
NGLs (per Bbl)
|
11.23
|
|
|
22.54
|
|
|
10.00
|
|
|
22.18
|
|
||||
Combined (per Boe)
|
35.64
|
|
|
40.29
|
|
|
36.92
|
|
|
39.85
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Average Costs (per Boe):
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
$
|
2.10
|
|
|
$
|
2.17
|
|
|
$
|
3.01
|
|
|
$
|
2.74
|
|
Gathering, transportation and processing expense
|
1.60
|
|
|
0.58
|
|
|
0.85
|
|
|
0.46
|
|
||||
Production tax expenses
|
0.82
|
|
|
3.34
|
|
|
1.88
|
|
|
3.61
|
|
||||
Depreciation, depletion and amortization
|
26.03
|
|
|
24.53
|
|
|
25.62
|
|
|
22.46
|
|
||||
General and administrative expense
|
2.47
|
|
|
3.44
|
|
|
3.57
|
|
|
4.44
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Production sales volumes (MBoe)
|
3,500
|
|
|
3,112
|
|
|
12,538
|
|
|
10,171
|
|
||||
Net cash provided by (used in) operating activities ($ millions)
|
$
|
83.2
|
|
|
$
|
71.3
|
|
|
$
|
278.6
|
|
|
$
|
231.4
|
|
Discretionary cash flow ($ millions) (1)
|
$
|
83.4
|
|
|
$
|
79.3
|
|
|
$
|
285.0
|
|
|
$
|
231.4
|
|
Net income (loss) ($ millions)
|
$
|
(47.8
|
)
|
|
$
|
222.4
|
|
|
$
|
(134.8
|
)
|
|
$
|
121.2
|
|
Per share, basic
|
$
|
(0.23
|
)
|
|
$
|
1.06
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.64
|
|
Per share, diluted
|
$
|
(0.23
|
)
|
|
$
|
1.06
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.64
|
|
Adjusted net income (loss) ($ millions) (1)
|
$
|
(9.6
|
)
|
|
$
|
1.2
|
|
|
$
|
(42.6
|
)
|
|
$
|
(5.5
|
)
|
Per share, basic
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.20
|
)
|
|
$
|
(0.03
|
)
|
Per share, diluted
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.20
|
)
|
|
$
|
(0.03
|
)
|
Weighted average shares outstanding, basic (in thousands)
|
210,698
|
|
|
209,529
|
|
|
210,392
|
|
|
188,299
|
|
||||
Weighted average shares outstanding, diluted (in thousands)
|
210,698
|
|
|
209,645
|
|
|
210,392
|
|
|
189,241
|
|
||||
EBITDAX ($ millions) (1)
|
$
|
97.4
|
|
|
$
|
92.1
|
|
|
$
|
339.7
|
|
|
$
|
279.9
|
|
(1)
|
Discretionary cash flow, adjusted net income (loss) and EBITDAX are non-GAAP (Generally Accepted Accounting Principles) measures. Please reference the reconciliations to GAAP financial statements at the end of this release.
|
•
|
Capital expenditures of approximately $200-$220 million
|
◦
|
First half activity will be primarily focused on the completion of 7 DUCs in Hereford and 24 DUCs in NE Wattenberg, and the spudding of up to 13 wells. Drilling and completion operations will resume at Hereford during the second half of the year and will be based on
|
◦
|
First quarter of 2020 capital expenditures are anticipated to total approximately $80-$90 million.
|
•
|
Production of 10.5-11.0 MMBoe
|
◦
|
Production is estimated to be approximately 57%-58% oil.
|
◦
|
Includes the effect of excluding approximately 0.6 MMBoe associated with anticipated non-core asset sales
|
◦
|
First quarter of 2020 production is expected to approximate 2.7-2.8 MMBoe (approximately 53% oil). This represents lower sequential production from the fourth quarter of 2019 as a result of lower aggregate spending during the second half of 2019 and downtime associated with workover activity on the Section 17 wells in Hereford.
|
•
|
Oil price differential of approximately $4.00 per barrel
|
•
|
Lease operating expense of $3.35-$3.55 per Boe
|
•
|
Gathering, transportation and processing costs of $1.30-$1.50 per Boe
|
•
|
Cash general and administrative expense of $34-36 million
|
•
|
Unused commitment for firm natural gas transportation charges of $18-$19 million
|
|
|
Oil (WTI)
|
|||||
Period
|
|
Volume
Bbls/d |
|
Price
$/Bbl |
|||
1Q20
|
|
16,500
|
|
|
$
|
59.73
|
|
2Q20
|
|
14,000
|
|
|
59.43
|
|
|
3Q20
|
|
16,750
|
|
|
57.18
|
|
|
4Q20
|
|
16,750
|
|
|
57.18
|
|
|
1Q21
|
|
9,000
|
|
|
54.90
|
|
|
2Q21
|
|
9,000
|
|
|
54.90
|
|
|
3Q21
|
|
7,000
|
|
|
54.39
|
|
|
4Q21
|
|
7,000
|
|
|
54.39
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Production Data:
|
|
|
|
|
|
|
|
||||||||
Oil (MBbls)
|
2,020
|
|
|
1,970
|
|
|
7,668
|
|
|
6,330
|
|
||||
Natural gas (MMcf)
|
5,070
|
|
|
3,912
|
|
|
16,614
|
|
|
12,864
|
|
||||
NGLs (MBbls)
|
635
|
|
|
490
|
|
|
2,101
|
|
|
1,697
|
|
||||
Combined volumes (MBoe)
|
3,500
|
|
|
3,112
|
|
|
12,538
|
|
|
10,171
|
|
||||
Daily combined volumes (Boe/d)
|
38,043
|
|
|
33,826
|
|
|
34,351
|
|
|
27,866
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Average Sales Prices (before the effects of realized hedges):
|
|||||||||||||||
Oil (per Bbl)
|
$
|
53.00
|
|
|
$
|
56.35
|
|
|
$
|
52.86
|
|
|
$
|
62.04
|
|
Natural gas (per Mcf)
|
1.50
|
|
|
2.13
|
|
|
1.56
|
|
|
1.75
|
|
||||
NGLs (per Bbl)
|
11.23
|
|
|
22.54
|
|
|
10.00
|
|
|
22.18
|
|
||||
Combined (per Boe)
|
34.80
|
|
|
41.88
|
|
|
36.07
|
|
|
44.53
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Average Realized Sales Prices (after the effects of realized hedges):
|
|||||||||||||||
Oil (per Bbl)
|
$
|
54.60
|
|
|
$
|
54.08
|
|
|
$
|
54.39
|
|
|
$
|
54.51
|
|
Natural gas (per Mcf)
|
1.44
|
|
|
2.01
|
|
|
1.50
|
|
|
1.76
|
|
||||
NGLs (per Bbl)
|
11.23
|
|
|
22.54
|
|
|
10.00
|
|
|
22.18
|
|
||||
Combined (per Boe)
|
35.64
|
|
|
40.29
|
|
|
36.92
|
|
|
39.85
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Average Costs (per Boe):
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
$
|
2.10
|
|
|
$
|
2.17
|
|
|
$
|
3.01
|
|
|
$
|
2.74
|
|
Gathering, transportation and processing expense
|
1.60
|
|
|
0.58
|
|
|
0.85
|
|
|
0.46
|
|
||||
Production tax expenses
|
0.82
|
|
|
3.34
|
|
|
1.88
|
|
|
3.61
|
|
||||
Depreciation, depletion and amortization
|
26.03
|
|
|
24.53
|
|
|
25.62
|
|
|
22.46
|
|
||||
General and administrative expense (1)
|
2.47
|
|
|
3.44
|
|
|
3.57
|
|
|
4.44
|
|
(1)
|
Includes long-term cash and equity incentive compensation of $0.42 per Boe for both of the three months ended December 31, 2019 and 2018, respectively, and $0.69 per Boe and $0.71 per Boe for the twelve months ended December 31, 2019 and 2018, respectively.
|
|
As of
December 31, |
|
As of
December 31,
|
||||
|
2019
|
|
2018
|
||||
|
(in thousands)
|
||||||
Assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
16,449
|
|
|
$
|
32,774
|
|
Other current assets (1)
|
69,988
|
|
|
157,007
|
|
||
Property and equipment, net
|
2,064,174
|
|
|
2,029,523
|
|
||
Other noncurrent assets
|
5,441
|
|
|
33,156
|
|
||
Total assets
|
$
|
2,156,052
|
|
|
$
|
2,252,460
|
|
|
|
|
|
||||
Liabilities and Stockholders' Equity:
|
|
|
|
||||
Current liabilities (1)
|
$
|
175,478
|
|
|
$
|
248,185
|
|
Long-term debt, net of debt issuance costs
|
758,911
|
|
|
617,387
|
|
||
Other long-term liabilities (1)
|
138,345
|
|
|
174,790
|
|
||
Stockholders' equity
|
1,083,318
|
|
|
1,212,098
|
|
||
Total liabilities and stockholders' equity
|
$
|
2,156,052
|
|
|
$
|
2,252,460
|
|
(1)
|
At December 31, 2019, the estimated fair value of all of the Company's commodity derivative instruments was a net liability of $1.2 million, comprised of $3.9 million of current assets, $4.4 million of current liabilities and $0.7 million of noncurrent liabilities. This amount will fluctuate based on estimated future commodity prices and the current hedge position.
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||
Operating Revenues:
|
|
|
|
|
|
|
|
||||||||
Oil, gas and NGL production
|
$
|
121,802
|
|
|
$
|
130,383
|
|
|
$
|
452,274
|
|
|
$
|
452,917
|
|
Other operating revenues
|
11
|
|
|
300
|
|
|
385
|
|
|
100
|
|
||||
Total operating revenues
|
121,813
|
|
|
130,683
|
|
|
452,659
|
|
|
453,017
|
|
||||
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
Lease operating expense
|
7,362
|
|
|
6,768
|
|
|
37,796
|
|
|
27,850
|
|
||||
Gathering, transportation and processing expense
|
5,609
|
|
|
1,815
|
|
|
10,685
|
|
|
4,644
|
|
||||
Production tax expense
|
2,875
|
|
|
10,399
|
|
|
23,541
|
|
|
36,762
|
|
||||
Exploration expense
|
50
|
|
|
31
|
|
|
143
|
|
|
70
|
|
||||
Impairment and abandonment expense
|
7,155
|
|
|
110
|
|
|
9,642
|
|
|
719
|
|
||||
(Gain) loss on sale of properties
|
—
|
|
|
—
|
|
|
2,901
|
|
|
1,046
|
|
||||
Depreciation, depletion and amortization
|
91,106
|
|
|
76,374
|
|
|
321,276
|
|
|
228,480
|
|
||||
Unused commitments
|
4,467
|
|
|
4,503
|
|
|
17,706
|
|
|
18,187
|
|
||||
General and administrative expense (1)
|
8,650
|
|
|
10,703
|
|
|
44,759
|
|
|
45,130
|
|
||||
Merger transaction expense
|
—
|
|
|
1,851
|
|
|
4,492
|
|
|
7,991
|
|
||||
Other operating expenses, net
|
192
|
|
|
1,989
|
|
|
402
|
|
|
1,273
|
|
||||
Total operating expenses
|
127,466
|
|
|
114,543
|
|
|
473,343
|
|
|
372,152
|
|
||||
Operating Income (Loss)
|
(5,653
|
)
|
|
16,140
|
|
|
(20,684
|
)
|
|
80,865
|
|
||||
Other Income and Expense:
|
|
|
|
|
|
|
|
||||||||
Interest and other income
|
229
|
|
|
(50
|
)
|
|
791
|
|
|
1,793
|
|
||||
Interest expense
|
(14,873
|
)
|
|
(13,355
|
)
|
|
(58,100
|
)
|
|
(52,703
|
)
|
||||
Commodity derivative gain (loss) (2)
|
(44,353
|
)
|
|
221,515
|
|
|
(98,953
|
)
|
|
93,349
|
|
||||
Gain (loss) on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(257
|
)
|
||||
Total other income and expense
|
(58,997
|
)
|
|
208,110
|
|
|
(156,262
|
)
|
|
42,182
|
|
||||
Income (Loss) before Income Taxes
|
(64,650
|
)
|
|
224,250
|
|
|
(176,946
|
)
|
|
123,047
|
|
||||
(Provision for) Benefit from Income Taxes
|
16,845
|
|
|
(1,827
|
)
|
|
42,116
|
|
|
(1,827
|
)
|
||||
Net Income (Loss)
|
$
|
(47,805
|
)
|
|
$
|
222,423
|
|
|
$
|
(134,830
|
)
|
|
$
|
121,220
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income (Loss) per Common Share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(0.23
|
)
|
|
$
|
1.06
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.64
|
|
Diluted
|
$
|
(0.23
|
)
|
|
$
|
1.06
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.64
|
|
Weighted Average Common Shares Outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
210,698
|
|
|
209,529
|
|
|
210,392
|
|
|
188,299
|
|
||||
Diluted
|
210,698
|
|
|
209,645
|
|
|
210,392
|
|
|
189,241
|
|
(1)
|
Includes long-term cash and equity incentive compensation of $1.5 million and $1.3 million for the three months ended December 31, 2019 and 2018, respectively, and $8.6 million and $7.2 million for the twelve months ended December 31, 2019 and 2018, respectively.
|
(2)
|
The table below summarizes the realized and unrealized gains and losses the Company recognized related to its oil and natural gas derivative instruments for the periods indicated:
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(in thousands)
|
||||||||||||||
Included in commodity derivative gain (loss):
|
|
|
|
|
|
|
|
||||||||
Realized gain (loss) on derivatives
|
$
|
2,936
|
|
|
$
|
(4,959
|
)
|
|
$
|
10,667
|
|
|
$
|
(47,587
|
)
|
Reversal of prior year unrealized gain transferred to realized gain
|
(19,736
|
)
|
|
4,138
|
|
|
(81,166
|
)
|
|
20,940
|
|
||||
Unrealized gain (loss) on derivatives
|
(27,553
|
)
|
|
222,336
|
|
|
(28,454
|
)
|
|
119,996
|
|
||||
Total commodity derivative gain (loss)
|
$
|
(44,353
|
)
|
|
$
|
221,515
|
|
|
$
|
(98,953
|
)
|
|
$
|
93,349
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(in thousands)
|
||||||||||||||
Net Cash Provided by (Used in) Operating Activities
|
$
|
83,241
|
|
|
$
|
71,256
|
|
|
$
|
278,635
|
|
|
$
|
231,441
|
|
Adjustments to reconcile to discretionary cash flow:
|
|
|
|
|
|
|
|
||||||||
Exploration expense
|
50
|
|
|
31
|
|
|
143
|
|
|
70
|
|
||||
Merger transaction expense
|
—
|
|
|
1,851
|
|
|
4,492
|
|
|
7,991
|
|
||||
Changes in working capital
|
103
|
|
|
6,164
|
|
|
1,720
|
|
|
(8,126
|
)
|
||||
Discretionary Cash Flow
|
$
|
83,394
|
|
|
$
|
79,302
|
|
|
$
|
284,990
|
|
|
$
|
231,376
|
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||
Net Income (Loss)
|
$
|
(47,805
|
)
|
|
$
|
222,423
|
|
|
$
|
(134,830
|
)
|
|
$
|
121,220
|
|
Provision for (Benefit from) income taxes
|
(16,845
|
)
|
|
1,827
|
|
|
(42,116
|
)
|
|
1,827
|
|
||||
Income (Loss) before Income Taxes
|
(64,650
|
)
|
|
224,250
|
|
|
(176,946
|
)
|
|
123,047
|
|
||||
Adjustments to Net Income (Loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized derivative (gain) loss
|
47,289
|
|
|
(226,474
|
)
|
|
109,620
|
|
|
(140,936
|
)
|
||||
Impairment expense
|
3,854
|
|
|
—
|
|
|
3,854
|
|
|
—
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
257
|
|
||||
(Gain) loss on sale of properties
|
—
|
|
|
—
|
|
|
2,901
|
|
|
1,046
|
|
||||
One-time items:
|
|
|
|
|
|
|
|
||||||||
Merger transaction expense
|
—
|
|
|
1,851
|
|
|
4,492
|
|
|
7,991
|
|
||||
(Income) expense related to properties sold
|
192
|
|
|
1,989
|
|
|
149
|
|
|
1,273
|
|
||||
Adjusted Income (Loss) before Income Taxes
|
(13,315
|
)
|
|
1,616
|
|
|
(55,930
|
)
|
|
(7,322
|
)
|
||||
Adjusted (provision for) benefit from income taxes (1)
|
3,723
|
|
|
(399
|
)
|
|
13,311
|
|
|
1,803
|
|
||||
Adjusted Net Income (Loss)
|
$
|
(9,592
|
)
|
|
$
|
1,217
|
|
|
$
|
(42,619
|
)
|
|
$
|
(5,519
|
)
|
Per share, diluted
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.20
|
)
|
|
$
|
(0.03
|
)
|
(1)
|
Adjusted (provision for) benefit from income taxes is calculated using the Company's current effective tax rate prior to applying the valuation allowance against deferred tax assets.
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(in thousands)
|
||||||||||||||
Net Income (Loss)
|
$
|
(47,805
|
)
|
|
$
|
222,423
|
|
|
$
|
(134,830
|
)
|
|
$
|
121,220
|
|
Adjustments to reconcile to EBITDAX:
|
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization
|
91,106
|
|
|
76,374
|
|
|
321,276
|
|
|
228,480
|
|
||||
Impairment and abandonment expense
|
7,155
|
|
|
110
|
|
|
9,642
|
|
|
719
|
|
||||
Exploration expense
|
50
|
|
|
31
|
|
|
143
|
|
|
70
|
|
||||
Unrealized derivative (gain) loss
|
47,289
|
|
|
(226,474
|
)
|
|
109,620
|
|
|
(140,936
|
)
|
||||
Stock compensation and other non-cash charges
|
1,805
|
|
|
2,524
|
|
|
11,306
|
|
|
8,337
|
|
||||
Merger transaction expense
|
—
|
|
|
1,851
|
|
|
4,492
|
|
|
7,991
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
257
|
|
||||
(Gain) loss on sale of properties
|
—
|
|
|
—
|
|
|
2,901
|
|
|
1,046
|
|
||||
Interest and other income
|
(229
|
)
|
|
50
|
|
|
(791
|
)
|
|
(1,793
|
)
|
||||
Interest expense
|
14,873
|
|
|
13,355
|
|
|
58,100
|
|
|
52,703
|
|
||||
Provision for (benefit from) income taxes
|
(16,845
|
)
|
|
1,827
|
|
|
(42,116
|
)
|
|
1,827
|
|
||||
EBITDAX
|
$
|
97,399
|
|
|
$
|
92,071
|
|
|
$
|
339,743
|
|
|
$
|
279,921
|
|