EX-99.1 2 a19-16415_5ex99d1.htm EX-99.1

Exhibit 99.1

 

NEWS RELEASE

 

Halcón Resources Announces Second Quarter 2019 Results

 

DENVER, COLORADO — August 8, 2019 — Halcón Resources Corporation (OTC PINK:HKRS) (“Halcón” or the “Company”) today announced its second quarter 2019 results and provided an update on operations and other matters.

 

Net production for the three months ended June 30, 2019 averaged 18,055 barrels of oil equivalent per day (Boe/d).  Production was comprised of 57% oil, 17% natural gas liquids (NGLs) and 26% natural gas for the quarter.

 

Halcón generated total revenues of $56.4 million for the second quarter of 2019.  The Company reported a net loss available to common stockholders of $(640.8) million or net loss per basic and diluted share of $(4.03) for the second quarter of 2019.  Adjusted EBITDA (see EBITDA Reconciliation table for additional information) totaled $27.4 million during the second quarter of 2019 compared to $21.9 million in the first quarter.

 

Excluding the impact of hedges, Halcón realized 95% of the average NYMEX oil price, 25% of the average NYMEX oil price for NGLs and -25% of the average NYMEX natural gas price (see Selected Operating Data table for additional information) during the second quarter of 2019.    Realized hedge gains totaled approximately $6.2 million during the second quarter.

 

Total operating costs per unit, after adjusting for selected items (see Selected Operating Data table for additional information), were $21.45 per Boe for the second quarter of 2019, compared to $21.73 per Boe for the first quarter of 2019.

 

Liquidity and Capital Spending

 

As of June 30, 2019, Halcón’s liquidity was $37 million consisting of $2 million in cash on hand plus $37 million available under the revolving credit facility less $2 million in letters of credit outstanding.

 

During the second quarter of 2019, Halcón incurred capital costs of approximately $29 million on drilling and completions and $35 million on infrastructure, seismic and other.

 

1


 

Hedging Update

 

As of August 8, 2019, Halcón had ~8,500 barrels per day (Bbl/d) of oil hedged for the last six months of 2019 at an average price of $55.73 per barrel.  For 2020, the Company had ~5,000 Bbl/d of oil hedged at an average price of $58.85 per barrel.  Halcón also had Magellen East Houston vs. Cushing basis swaps in place for ~5,000 Bbl/d in the fourth quarter of 2019 at +$3.72 per barrel and ~9,000 Bbl/d in 2020 at +$2.95 per barrel.

 

As of August 8, 2019, Halcón had 22,342 MMBtu/d of natural gas hedged for the last six months of 2019 at an average price of $2.81 per MMBtu.  The Company had WAHA vs. NYMEX basis differential swaps in place for 25,500 MMBtu/d for last six months of 2019 at an average swap price of -$1.18 per MMBtu/d.

 

As of August 8, 2019, Halcón had ~3,500 barrels per day of natural gas liquids hedged for the last six months of 2019 at $29.21 per barrel.

 

2


 

Restructuring Update

 

As previously announced, the Company entered into a restructuring support agreement (the “RSA”) on August 2, 2019 and filed a pre-packaged bankruptcy plan on August 7, 2019.  Halcón will continue to operate as usual during the bankruptcy and will continue pay its vendors, employees and other operating partners in the normal course of business.  Pursuant to the restructuring plan, Halcón will launch a $165 million equity rights offering of which $150 million is backstopped by certain bondhonders.  The Company expects this offering to close and fund concurrent with its emergence from bankruptcy in late September or early October of 2019.  Halcón also received a commitment for a new senior secured revolving credit facility with an expected $275 million borrowing base which will go effective upon emergence from bankruptcy.  The Company expects its liquidity to be in excess of $150 million upon emergence from bankruptcy with a leverage profile of less than 1.5x (net debt/LTM EBITDA).

 

About Halcón Resources

 

Halcón Resources Corporation is an independent energy company focused on the acquisition, production, exploration and development of liquids-rich onshore oil and natural gas assets in the United States.

 

For more information contact Quentin Hicks, Executive Vice President - CFO & Treasurer, at 303-802-5541 or qhicks@halconresources.com.

 

Forward-Looking Statements

 

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements that are not strictly historical statements constitute forward-looking statements.  Forward-looking statements include, among others, statements about anticipated production, liquidity, capital spending, drilling and completion plans, and forward guidance.  Forward-looking statements may often, but not always, be identified by the use of such words such as “expects”, “believes”, “intends”, “anticipates”, “plans”, “estimates”, “projects”, “potential”, “possible”, or “probable” or statements that certain actions, events or results “may”, “will”, “should”, or “could” be taken, occur or be achieved.  Forward-looking statements are based on current beliefs and expectations and involve certain assumptions or estimates that involve various risks and uncertainties that could cause actual results to differ materially from those reflected in the statements. These risks include, but are not limited to, the ability to confirm and consummate a plan of reorganization in accordance with the terms of the restructuring support agreement; risks attendant to the bankruptcy process, including the effects thereof on the Company’s business and on the interests of various constituents, the length of time that the Company might be required to operate in bankruptcy and the continued

 

3


 

availability of operating capital during the pendency of such proceedings; risks associated with third party motions in any bankruptcy case, which may interfere with the ability to confirm and consummate a plan of reorganization, potential adverse effects on the Company’s liquidity or results of operations; increased costs to execute the reorganization, effects on market price of the Company’s common stock and on the Company’s ability to access the capital markets, and the risks set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 and other filings submitted by the Company to the U.S. Securities and Exchange Commission (SEC), copies of which may be obtained from the SEC’s website at www.sec.gov or through the Company’s website at www.halconresources.com. Readers should not place undue reliance on any such forward-looking statements, which are made only as of the date hereof. The Company has no duty, and assumes no obligation, to update forward-looking statements as a result of new information, future events or changes in the Company’s expectations.

 

4


 

HALCÓN RESOURCES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquids sales:

 

 

 

 

 

 

 

 

 

Oil

 

$

53,232

 

$

48,756

 

$

98,749

 

$

91,825

 

Natural gas

 

(1,655

)

1,560

 

(194

)

3,879

 

Natural gas liquids

 

4,297

 

4,991

 

9,242

 

8,703

 

Total oil, natural gas and natural gas liquids sales

 

55,874

 

55,307

 

107,797

 

104,407

 

Other

 

504

 

108

 

497

 

263

 

Total operating revenues

 

56,378

 

55,415

 

108,294

 

104,670

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

13,473

 

5,314

 

27,659

 

10,229

 

Workover and other

 

1,368

 

1,956

 

4,014

 

3,317

 

Taxes other than income

 

3,308

 

3,226

 

6,201

 

6,255

 

Gathering and other

 

11,041

 

5,956

 

25,910

 

12,378

 

Restructuring

 

654

 

27

 

11,925

 

128

 

General and administrative

 

12,519

 

14,255

 

17,127

 

29,465

 

Depletion, depreciation and accretion

 

40,425

 

16,096

 

70,400

 

32,087

 

Full cost ceiling impairment

 

664,383

 

 

939,622

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

2,225

 

 

5,904

 

(Gain) loss on sale of Water Assets

 

2,897

 

 

3,782

 

 

Total operating expenses

 

750,068

 

49,055

 

1,106,640

 

99,763

 

Income (loss) from operations

 

(693,690

)

6,360

 

(998,346

)

4,907

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

Net gain (loss) on derivative contracts

 

17,010

 

(12,100

)

(47,789

)

(6,197

)

Interest expense and other

 

(14,470

)

(10,534

)

(27,059

)

(17,582

)

Total other income (expenses)

 

2,540

 

(22,634

)

(74,848

)

(23,779

)

Income (loss) before income taxes

 

(691,150

)

(16,274

)

(1,073,194

)

(18,872

)

Income tax benefit (provision)

 

50,306

 

 

95,791

 

 

Net income (loss)

 

$

(640,844

)

$

(16,274

)

$

(977,403

)

$

(18,872

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share of common stock:

 

 

 

 

 

 

 

 

 

Basic

 

$

(4.03

)

$

(0.10

)

$

(6.15

)

$

(0.12

)

Diluted

 

$

(4.03

)

$

(0.10

)

$

(6.15

)

$

(0.12

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

159,050

 

157,943

 

158,801

 

155,925

 

Diluted

 

159,050

 

157,943

 

158,801

 

155,925

 

 

5


 

HALCÓN RESOURCES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands, except share and per share amounts)

 

 

 

June 30, 2019

 

December 31, 2018

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

2,238

 

$

46,866

 

Accounts receivable

 

34,251

 

35,718

 

Receivables from derivative contracts

 

10,648

 

57,280

 

Prepaids and other

 

12,075

 

4,788

 

Total current assets

 

59,212

 

144,652

 

Oil and natural gas properties (full cost method):

 

 

 

 

 

Evaluated

 

2,113,296

 

1,470,509

 

Unevaluated

 

439,604

 

971,918

 

Gross oil and natural gas properties

 

2,552,900

 

2,442,427

 

Less - accumulated depletion

 

(1,646,116

)

(639,951

)

Net oil and natural gas properties

 

906,784

 

1,802,476

 

Other operating property and equipment:

 

 

 

 

 

Other operating property and equipment

 

191,277

 

130,251

 

Less - accumulated depreciation

 

(12,045

)

(8,388

)

Net other operating property and equipment

 

179,232

 

121,863

 

Other noncurrent assets:

 

 

 

 

 

Receivables from derivative contracts

 

4,820

 

12,437

 

Operating lease right of use assets

 

4,290

 

 

Funds in escrow and other

 

1,135

 

2,181

 

Total assets

 

$

1,155,473

 

$

2,083,609

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

111,909

 

$

157,848

 

Liabilities from derivative contracts

 

11,814

 

3,768

 

Current portion of long-term debt, net

 

801,887

 

 

Operating lease liabilities

 

1,625

 

 

Asset retirement obligations

 

 

126

 

Total current liabilities

 

927,235

 

161,742

 

Long-term debt, net

 

 

613,105

 

Other noncurrent liabilities:

 

 

 

 

 

Liabilities from derivative contracts

 

4,248

 

9,139

 

Asset retirement obligations

 

7,085

 

6,788

 

Operating lease liabilities

 

2,748

 

 

Deferred income taxes

 

 

95,791

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock: 1,000,000,000 shares of $0.0001 par value authorized; 164,123,186 and 160,612,852 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively

 

16

 

16

 

Additional paid-in capital

 

1,089,883

 

1,095,367

 

Retained earnings (accumulated deficit)

 

(875,742

)

101,661

 

Total stockholders’ equity

 

214,157

 

1,197,044

 

Total liabilities and stockholders’ equity

 

$

1,155,473

 

$

2,083,609

 

 

6


 

HALCÓN RESOURCES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(640,844

)

$

(16,274

)

$

(977,403

)

$

(18,872

)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

Depletion, depreciation and accretion

 

40,425

 

16,096

 

70,400

 

32,087

 

Full cost ceiling impairment

 

664,383

 

 

939,622

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

2,225

 

 

5,904

 

(Gain) loss on sale of Water Assets

 

2,897

 

 

3,782

 

 

Deferred income tax provision (benefit)

 

(50,306

)

 

(95,791

)

 

Stock-based compensation, net

 

1,025

 

4,237

 

(5,757

)

7,818

 

Unrealized loss (gain) on derivative contracts

 

(10,764

)

37,874

 

57,405

 

26,761

 

Amortization and write-off of deferred loan costs

 

573

 

359

 

977

 

651

 

Amortization of discount and premium

 

56

 

51

 

111

 

183

 

Other income (expense)

 

(1,443

)

3

 

(35

)

109

 

Cash flows from operations before changes in working capital

 

6,002

 

44,571

 

(6,689

)

54,641

 

Changes in working capital

 

3,934

 

11,589

 

(20,209

)

(11,063

)

Net cash provided by (used in) operating activities

 

9,936

 

56,160

 

(26,898

)

43,578

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Oil and natural gas capital expenditures

 

(58,092

)

(124,076

)

(139,160

)

(251,961

)

Proceeds received from sale of oil and natural gas properties

 

1,247

 

5,813

 

1,247

 

1,779

 

Acquisition of oil and natural gas properties

 

 

(200,437

)

(2,809

)

(332,901

)

Other operating property and equipment capital expenditures

 

(34,023

)

(22,521

)

(64,576

)

(53,242

)

Proceeds received from sale of other operating property and equipment

 

 

 

 

1,899

 

Funds held in escrow and other

 

(4

)

(2

)

(5

)

155

 

Net cash provided by (used in) investing activities

 

(90,872

)

(341,223

)

(205,303

)

(634,271

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

120,000

 

 

244,000

 

206,000

 

Repayments of borrowings

 

(37,000

)

 

(56,000

)

 

Debt issuance costs

 

 

(634

)

 

(4,005

)

Common stock issued

 

 

 

 

63,480

 

Offering costs and other

 

(21

)

(508

)

(427

)

(2,983

)

Net cash provided by (used in) financing activities

 

82,979

 

(1,142

)

187,573

 

262,492

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

2,043

 

(286,205

)

(44,628

)

(328,201

)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

195

 

382,075

 

46,866

 

424,071

 

Cash and cash equivalents at end of period

 

$

2,238

 

$

95,870

 

$

2,238

 

$

95,870

 

 

7


 

HALCÓN RESOURCES CORPORATION

SELECTED OPERATING DATA (Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Production volumes:

 

 

 

 

 

 

 

 

 

Crude oil (MBbls)

 

939

 

795

 

1,860

 

1,488

 

Natural gas (MMcf)

 

2,516

 

1,083

 

4,457

 

1,969

 

Natural gas liquids (MBbls)

 

285

 

187

 

578

 

333

 

Total (MBoe)

 

1,643

 

1,162

 

3,181

 

2,149

 

Average daily production (Boe/d)

 

18,055

 

12,769

 

17,575

 

11,873

 

 

 

 

 

 

 

 

 

 

 

Average prices:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

56.69

 

$

61.33

 

$

53.09

 

$

61.71

 

Natural gas (per Mcf), as adjusted (1)

 

(0.66

)

1.44

 

(0.02

)

1.97

 

Natural gas liquids (per Bbl)

 

15.08

 

26.69

 

15.99

 

26.14

 

Total per Boe

 

34.01

 

47.60

 

33.89

 

48.58

 

 

 

 

 

 

 

 

 

 

 

Cash effect of derivative contracts:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

(0.58

)

$

32.24

 

$

0.05

 

$

13.67

 

Natural gas (per Mcf)

 

1.44

 

0.13

 

1.00

 

0.11

 

Natural gas liquids (per Bbl)

 

11.16

 

 

8.74

 

 

Total per Boe

 

3.80

 

22.18

 

3.02

 

9.57

 

 

 

 

 

 

 

 

 

 

 

Average prices computed after cash effect of settlement of derivative contracts:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

56.11

 

$

93.57

 

$

53.14

 

$

75.38

 

Natural gas (per Mcf)

 

0.78

 

1.57

 

0.98

 

2.08

 

Natural gas liquids (per Bbl)

 

26.24

 

26.69

 

24.73

 

26.14

 

Total per Boe

 

37.81

 

69.78

 

36.91

 

58.15

 

 

 

 

 

 

 

 

 

 

 

Average cost per Boe:

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

$

8.20

 

$

4.57

 

$

8.70

 

$

4.76

 

Workover and other

 

0.83

 

1.68

 

1.26

 

1.54

 

Taxes other than income

 

2.01

 

2.78

 

1.95

 

2.91

 

Gathering and other, as adjusted (1)

 

5.42

 

4.73

 

4.22

 

5.11

 

Restructuring

 

0.40

 

0.02

 

3.75

 

0.06

 

General and administrative, as adjusted (1)

 

4.99

 

8.68

 

5.47

 

9.91

 

Depletion

 

23.26

 

12.30

 

20.92

 

13.38

 

 


(1) Represents natural gas average prices per Mcf, gathering and other and general and administrative costs per Boe, adjusted for items noted in the reconciliation below:

 

Natural gas, as reported

 

$

(0.66

)

$

1.44

 

$

(0.04

)

$

1.97

 

Gas treating fees

 

 

 

0.02

 

 

Natural gas, as adjusted(2)

 

$

(0.66

)

$

1.44

 

$

(0.02

)

$

1.97

 

 

 

 

 

 

 

 

 

 

 

General and administrative:

 

 

 

 

 

 

 

 

 

General and administrative, as reported

 

$

7.62

 

$

12.27

 

$

5.38

 

$

13.71

 

Stock-based compensation:

 

 

 

 

 

 

 

 

 

Non-cash

 

(0.62

)

(3.65

)

1.81

 

(3.64

)

Transaction costs and other:

 

 

 

 

 

 

 

 

 

Cash

 

(2.01

)

0.06

 

(1.72

)

(0.16

)

General and administrative, as adjusted(3)

 

$

4.99

 

$

8.68

 

$

5.47

 

$

9.91

 

 

 

 

 

 

 

 

 

 

 

Gathering and other, as reported

 

$

6.72

 

$

5.13

 

$

8.15

 

$

5.76

 

Gas treating fees, rig stacking charges, and other

 

(1.30

)

(0.40

)

(3.93

)

(0.65

)

Gathering and other, as adjusted(4)

 

$

5.42

 

$

4.73

 

$

4.22

 

$

5.11

 

 

 

 

 

 

 

 

 

 

 

Total operating costs, as reported

 

$

25.38

 

$

26.43

 

$

25.44

 

$

28.68

 

Total adjusting items

 

(3.93

)

(3.99

)

(3.84

)

(4.45

)

Total operating costs, as adjusted(5)

 

$

21.45

 

$

22.44

 

$

21.60

 

$

24.23

 

 


(2) Natural gas, as adjusted, is a non-GAAP measure that excludes gas treating fees to remove hydrogen sulfide from natural gas produced from our Monument Draw properties. The Company believes that it is useful to understand the effects that these charges have on natural gas sales and that exclusion of such charges is useful for comparison to prior periods.

(3) General and administrative, as adjusted, is a non-GAAP measure that excludes non-cash stock-based compensation charges relating to equity awards under our incentive stock plans, as well as other cash charges associated with certain transactions. The Company believes that it is useful to understand the effects that these charges have on general and administrative expenses and total operating costs and that exclusion of such charges is useful for comparison to prior periods.

(4) Gathering and other, as adjusted, is a non-GAAP measure that excludes rig stacking charges, certain gas treating fees to remove hydrogen sulfide from natural gas produced from our Monument Draw properties and other costs.  The Company believes that it is useful to understand the effects that these charges have on gathering and other expense and total operating costs and that exclusion of such charges is useful for comparison to prior periods.

(5) Represents lease operating, workover and other expense, taxes other than income, gathering and other expense and general and administrative costs per Boe, adjusted for items noted in the reconciliation above.

 

8


 

HALCÓN RESOURCES CORPORATION

SELECTED ITEM REVIEW AND RECONCILIATION (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

As Reported:

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(640,844

)

$

(16,274

)

$

(977,403

)

$

(18,872

)

 

 

 

 

 

 

 

 

 

 

Impact of Selected Items:

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on derivatives contracts:

 

 

 

 

 

 

 

 

 

Crude oil

 

$

(13,160

)

$

37,835

 

$

50,840

 

$

27,710

 

Natural gas

 

2,819

 

(564

)

2,484

 

(1,552

)

Natural gas liquids

 

(423

)

603

 

4,081

 

603

 

Total mark-to-market non-cash charge

 

(10,764

)

37,874

 

57,405

 

26,761

 

Full cost ceiling impairment

 

664,383

 

 

939,622

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

2,225

 

 

5,904

 

(Gain) loss on sale of Water Assets

 

2,897

 

 

3,782

 

 

Restructuring

 

654

 

27

 

11,925

 

128

 

Gas treating fees, rig stacking charges, transaction costs and other

 

5,614

 

387

 

18,507

 

1,606

 

Selected items, before income taxes

 

662,784

 

40,513

 

1,031,241

 

34,399

 

Income tax effect of selected items (1)

 

(17,909

)

 

(99,555

)

 

Selected items, net of tax

 

644,875

 

40,513

 

931,686

 

34,399

 

 

 

 

 

 

 

 

 

 

 

As Adjusted:

 

 

 

 

 

 

 

 

 

Net income (loss), excluding selected items (2)(3)

 

$

4,031

 

$

24,239

 

$

(45,717

)

$

15,527

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per common share, as reported

 

$

(4.03

)

$

(0.10

)

$

(6.15

)

$

(0.12

)

Impact of selected items

 

4.06

 

0.25

 

5.86

 

0.22

 

Basic net income (loss) per common share, excluding selected items (2)

 

$

0.03

 

$

0.15

 

$

(0.29

)

$

0.10

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per common share, as reported

 

$

(4.03

)

$

(0.10

)

$

(6.15

)

$

(0.12

)

Impact of selected items

 

4.06

 

0.25

 

5.86

 

0.22

 

Diluted net income (loss) per common share, excluding selected items (2)(4)

 

$

0.03

 

$

0.15

 

$

(0.29

)

$

0.10

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

9,936

 

$

56,160

 

$

(26,898

)

$

43,578

 

Changes in working capital

 

(3,934

)

(11,589

)

20,209

 

11,063

 

Cash flows from operations before changes in working capital

 

6,002

 

44,571

 

(6,689

)

54,641

 

Cash components of selected items

 

7,694

 

318

 

30,746

 

294

 

Income tax effect of selected items (1)

 

(1,616

)

 

(6,457

)

 

Cash flows from operations before changes in working capital, adjusted for selected items (2)(3)

 

$

12,080

 

$

44,889

 

$

17,600

 

$

54,935

 

 


(1)    For the 2019 columns, this represents tax impact using an estimated tax rate of 21.0%. These columns include a $121.3 million (quarter-to-date) and $117.0 million (year-to-date) adjustment for the net change in valuation allowance and deferred tax liability.

 

(2)    Net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital adjusted for selected items are non-GAAP measures presented based on management’s belief that they will enable a user of the financial information to understand the impact of these items on reported results.  Additionally, this presentation provides a beneficial comparison to similarly adjusted measurements of prior periods. These financial measures are not measures of financial performance under GAAP and should not be considered as an alternative to net income, earnings per share and cash flows from operations, as defined by GAAP. These financial measures may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Halcón’s performance.

 

(3)    For the three and six months ended June 30, 2019, net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital include approximately $4.1 million and $7.7 million, respectively, of proceeds related to hedge monetizations that occurred in 2019.  For the three and six months ended June 30, 2018, net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital include approximately $30.8 million of proceeds related to a monetization of MidCush hedges that occurred in the second quarter of 2018.

 

(4)    The impact of selected items for the three months ended June 30, 2019 and 2018 was calculated based upon weighted average diluted shares of 159.1 million and 158.1 million, respectively, due to the net income (loss) available to common stockholders, excluding selected  items. The impact of selected items for the six months ended June 30, 2019 and 2018 was calculated based upon weighted average diluted shares of 158.8 million and 156.2 million, respectively, due to the net Income (loss) available to common stockholders, excluding selected  items.

 

9


 

HALCÓN RESOURCES CORPORATION

ADJUSTED EBITDA RECONCILIATION (Unaudited)

(In thousands)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(640,844

)

$

(16,274

)

$

(977,403

)

$

(18,872

)

Impact of adjusting items:

 

 

 

 

 

 

 

 

 

Interest expense

 

14,382

 

11,234

 

26,354

 

20,836

 

Depletion, depreciation and accretion

 

40,425

 

16,096

 

70,400

 

32,087

 

Full cost ceiling impairment

 

664,383

 

 

939,622

 

 

Income tax provision (benefit)

 

(50,306

)

 

(95,791

)

 

Stock-based compensation

 

1,025

 

4,237

 

(5,757

)

7,818

 

Interest income

 

(17

)

(607

)

(78

)

(1,772

)

Restructuring

 

654

 

27

 

11,925

 

128

 

(Gain) loss on sale of other assets

 

 

(93

)

416

 

(1,334

)

(Gain) loss on sale of oil and natural gas properties

 

 

2,225

 

 

5,904

 

(Gain) loss on sale of Water Assets

 

2,897

 

 

3,782

 

 

Unrealized loss (gain) on derivatives contracts

 

(10,764

)

37,874

 

57,405

 

26,761

 

Gas treating fees, rig stacking charges, transaction costs and other

 

5,614

 

387

 

18,507

 

1,606

 

Adjusted EBITDA(1)(2)(3)

 

$

27,449

 

$

55,106

 

$

49,382

 

$

73,162

 

 


(1)  Adjusted EBITDA is a non-GAAP measure, which is presented based on management’s belief that it will enable a user of the financial information to understand the impact of these items on reported results. Additionally, this presentation provides a beneficial comparison to similarly adjusted measurements of prior periods. This financial measure is not a measure of financial performance under GAAP and should not be considered as an alternative to GAAP. This financial measure may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Halcón’s performance.

 

(2)  Adjusted EBITDA for the three and six months ended June 30, 2019 includes approximately $4.1 million and $7.7 million, respectively, of proceeds related to hedge monetizations that occurred in 2019.  Adjusted EBITDA for the three and six months ended June 30, 2018 includes approximately $30.8 million of proceeds related to a monetization of MidCush hedges that  occurred in the second quarter of 2018.

 

(3)  Adjusted EBITDA for the three months ended June 30, 2019 and 2018 excludes approximately $1.9 million and $0.3 million, respectively, of costs to remove hydrogen sulfide from natural gas produced from the Company’s Monument Draw properties as a consequence of a third party pipeline temporarily going out of service.  Adjusted EBITDA for the six months ended June 30, 2019 and 2018 excludes approximately $11.1 million and $0.3 million, respectively, of costs to remove hydrogen sulfide from natural gas produced from the Company’s Monument Draw properties as a consequence of a third party pipeline temporarily going out of service. 

 

10