EX-99.1 2 v377266_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Emerald Oil Reports First Quarter 2014 Financial and Operational Results;

Increases and Updates 2014 Guidance

 

DENVER, CO – May 5, 2014 — Emerald Oil, Inc. (NYSE MKT: EOX) (“Emerald” or the “Company”) today announced financial and operational results for the quarter ended March 31, 2014 and increased and updated guidance for 2014.

 

Highlights

 

·First quarter of 2014 production of 225,905 BOE, an average of approximately 2,511 BOEPD, an increase of 3% compared to the fourth quarter of 2013 and 136% compared to the first quarter of 2013;
·Reduction of per unit LOE costs during the first quarter of 2014 to approximately $11.59 per BOE, a decrease of 33% compared to the fourth quarter of 2013;
·First quarter of 2014 Adjusted EBITDA of $9.0 million;
·Adjusted net income attributable to common shareholders of $2.5 million or $0.04 per share (basic) for the first quarter of 2014 and net loss attributable to common shareholders of $1.7 million or $0.02 per share loss (basic);
·Increased 2014 drilling and completion CAPEX guidance by $68 millon to $250 million which accounts for the addition of a fourth operated rig late in the third quarter of 2014;
·Increased 2014 average production guidance to 3,700 BOEPD and 2014 exit rate guidance to 4,900 BOEPD;
·Raised Low Rider operating area type curve assumption to 600 MBOE EUR and increased Low Rider operating area downspacing assumptions to 12 wells per drilling spacing unit;
·Reduced Low Rider operating area well cost assumptions to $9.5 million per well

 

McAndrew Rudisill, Emerald’s Chief Executive Officer, stated, “Despite extreme weather during the first quarter of 2014, our operations team delivered strong production growth while significantly reducing per unit operating costs quarter over quarter. The recent addition of a third drilling rig and second frac spread allowed Emerald to both initiate drilling operations in Easy Rider and to work through the backlog of wells waiting on completion in Low Rider. The third drilling rig and second frac spread position Emerald for a year of strong production growth. Accordingly, we are increasing 2014 production guidance to account for the completion acceleration and the continued strong performance of our wells in Low Rider. Adding a fourth rig to our operated program late in the third quarter of 2014 will allow us to accelerate converting undeveloped leasehold position to production, cash flow and reserves of which we will begin seeing the results in the first quarter of 2015. We are well positioned to fund the increase to our 2014 capital budget because of our recent convertible debt offering. Assuming we maintain a four rig program during 2015, we anticipate our drilling and completion budget will range between $350 - $375 million and allow us to drill approximately 38 net wells.”

 

First Quarter 2014 Production

 

For the first quarter of 2014, Emerald’s total production volumes on a BOE basis increased 136% as compared to the first quarter of 2013. During the first quarter of 2014, Emerald realized an $81.96 average price per Bbl of oil (including settled derivatives) compared to an $84.21 average price per Bbl of oil during the first quarter of 2013. For detailed well performance data see Emerald’s corporate presentation (available on its website, www.emeraldoil.com).

 

 
 

 

   Quarter Ended March 31, 
   2014   2013 
Sales Volume (Total)          
Oil (Bbls)   213,978    89,112 
Gas (Mcf)   71,561    40,195 
Sales volumes (Boe)   225,905    95,811 
           
Average Daily Sales          
Oil (Bbls)   2,378    990 
Gas (Mcf)   795    447 
Sales volumes (Boe)   2,511    1,065 
           
Average Sales Prices          
Oil, Net of Settled Derivatives (Bbls)  $83.56   $88.04 
Gas (Mcf)   8.86    5.55 
Barrel of Oil Equivalent with Settled Derivatives (Boe)  $81.96   $84.21 

 

2014 Guidance

 

   Boe/d* 
   Previous   Updated 
2Q 2014 Average   3,250    3,500 
3Q 2014 Average   4,000    4,200 
4Q 2014 Average   4,150    4,600 
           
2014 Average   3,550    3,700 
2014 Exit Rate   4,250    4,900 

 

*Production guidance based on a 600 Mboe EUR for Low Rider and a 550 Mboe EUR for Easy Rider.

 

   2014 Capital Expenditures
($mm)
 
   Previous   Updated 
2014 Drilling and Completion Budget *  $182.0   $250.0 
2014 Land Budget**  $125.0   $150.0 
Estimated Well Cost  $10.0   $9.5 
           
Net Operated Well Count   18.2    25.5 

 

*Approximately $56.0 mm of the total amount has been spent YTD

**Approximately $88.4 mm of the total amount has been spent YTD

 

Financial Results

 

Revenues from sales of oil and natural gas for the first quarter of 2014 were $19.1 million compared to $8.2 million for the first quarter of 2013. The increase is primarily due to higher production as a result of the Company’s well completions and its acquisition of certain properties in its Low Rider operating area. Crude oil revenue accounted for approximately 97% of oil and natural gas sales recorded during the first quarter of 2014.

 

Production expenses for the first quarter of 2014 were $2.6 million, or $11.59 per BOE, a 7% increase per BOE over the first quarter of 2013 and a decrease of 33% over the fourth quarter of 2013. The Company attributes the decrease in LOE for the sequential quarters to a reduction in normal well maintenance, the majority of which consisted of replacing diesel compression and generation equipment with natural gas powered equipment, and careful monitoring of weather related effects on surface equipment.

 

General and administrative (“G&A”) expenses for the first quarter of 2014 were $8.5 million compared to $5.4 million for the first quarter of 2013. Share-based compensation expenses are included in the employee compensation and related expenses, totaling $3.7 million in the first quarter of 2014 compared to $1.3 million in the first quarter of 2013. The increase in G&A expense is attributed primarily to the hiring of new personnel as the Company continues to expand operations.

 

Adjusted EBITDA was $9.0 million for the first quarter of 2014, as compared to $2.2 million for the first quarter of 2013, reflecting a 309% increase. Adjusted Net Income was $2.5 million for the first quarter of 2014, as compared to $1.1 million for the first quarter of 2013, reflecting a 127% increase. Adjusted EBITDA and Adjusted Net Income are non-GAAP financial measures. For additional information please refer to the reconciliation of these measures at the end of this news release.

 

 
 

 

Semi-Annual Credit Facility Redetermination

 

Effective May 1, 2014, the Company and its lending syndicate completed the semi-annual borrowing base redetermination of its revolving credit facility. Emerald and its lenders entered into an amendment which increases the Company’s borrowing base to $100 million from the previous $75 million. The facility is currently undrawn. Emerald expects the next borrowing base redetermination will take place in October of 2014.

 

Hedging Activity

 

In conjunction with its credit facility redetermination, the Company increased the hedging parameters available under the Credit Agreement, changing the notional volumes to 60% of anticipated production from proved reserves. The Company is now hedged at the maximum allowed until its scheduled October 2014 redetermination. The Company has the following outstanding commodity derivative contracts as of March 31, 2014, pro forma for additional swap contracts executed subsequent to quarter end:

 

Settlement Period  Oil (Bbls)   Fixed Price 
Oil Swaps          
April 1, 2014 – December 31, 2014   74,818   $91.00 
April 1, 2014 – December 31, 2014   22,000    90.05 
April 1, 2014 – December 31, 2014   54,000    94.30 
April 1, 2014 – December 31, 2014   24,800    94.18 
April 1, 2014 – December 31, 2014   226,080    97.38 
May 1, 2014  – December 31, 2014   471,000    96.83 
2014 Total/Average   872,698   $96.07 
           
January 1, 2015 – February 28, 2015   13,876   $91.00 
January 1, 2015 – February 28, 2015   5,000    90.05 
January 1, 2015 – February 28, 2015   10,000    94.30 
January 1, 2015 – February 28, 2015   8,100    94.18 
January 1, 2015 – March 31, 2015   30,000    93.50 
January 1, 2015 – March 31, 2015   15,000    93.63 
January 1, 2015 – March 31, 2015   15,000    94.25 
2015 Total/Average   96,976   $93.24 

 

White Deer Energy Share and Warrant Registration

 

In accordance with certain registration rights connected with previous offerings, the Company is planning to file a shelf registration statement registering the shares of the Company’s common stock and the shares of common stock issuable upon exercise of the warrants held by White Deer Energy. White Deer is a long-term shareholder in Emerald and is increasing its funds liquidity by placing its shares in a standard prime brokerage account.

 

Conference Call

 

Emerald will host a conference call on Tuesday, May 6, 2014 at 9:00 a.m. Eastern Time (7:00 a.m. Mountain Time) to discuss financial and operational results for the quarter and year end.

 

Emerald Oil, Inc. Q1 2014 Financial and Operational Results Conference Call
Date:   Tuesday, May 6, 2014
Time:   9:00 a.m. Eastern Time
  8:00 a.m. Central Time
  7:00 a.m. Mountain Time
  6:00 a.m. Pacific Time
Webcast:   Live and rebroadcast over the Internet at the Emerald Oil website
Website:   www.emeraldoil.com
Telephone Dial-In:   877-407-8831 (toll-free) and 201-493-6736 (international)
 
Telephone Replay:   Available through Tuesday, May 13, 2014
  877-660-6853 (toll-free) and 201-612-7415 (international)
  Passcode: 413333

 

 
 

 

About Emerald

 

Emerald is an independent exploration and production operator that is focused on acquiring acreage and developing wells in the Williston Basin of North Dakota and Montana, targeting the Bakken and Three Forks shale oil formations and Pronghorn sand oil formation. Emerald is based in Denver, Colorado. More information about Emerald can be found at www.emeraldoil.com.

 

Forward-Looking Statements

 

This press release may include “forward-looking statements” within the meaning of the securities laws. All statements other than statements of historical facts included herein may constitute forward-looking statements. Forward-looking statements in this document may include statements regarding the Company’s expectations regarding the Company’s operational, exploration and development plans; expectations regarding the nature and amount of the Company’s reserves; and expectations regarding production, revenues, cash flows and recoveries. When used in this press release, the words "will," "potential," "believe," "estimate," "intend," "expect," "may," "should," "anticipate," "could," "plan," "predict," "project," "profile," "model," or their negatives, other similar expressions or the statements that include those words, are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, fluctuations in oil and natural gas prices, uncertainties inherent in estimating quantities of oil and natural gas reserves and projecting future rates of production and timing of development activities, competition, operating risks, acquisition risks, liquidity and capital requirements, the effects of governmental regulation, adverse changes in the market for the Company’s oil and natural gas production, dependence upon third-party vendors, and other risks detailed in the Company’s periodic report filings with the Securities and Exchange Commission.

 

 
 

 

EMERALD OIL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

   March 31, 2014   December 31, 2013 
ASSETS          
CURRENT ASSETS          
Cash and Cash Equivalents  $195,962,712   $144,255,438 
Restricted Cash   6,000,000    15,000,512 
Accounts Receivable – Oil and Natural Gas Sales   8,811,512    8,715,821 
Accounts Receivable – Joint Interest Partners   30,846,505    31,523,204 
Other Receivables   245,754    577,409 
Prepaid Expenses and Other Current Assets   358,627    206,299 
Total Current Assets   242,225,110    200,278,683 
PROPERTY AND EQUIPMENT          
Oil and Natural Gas Properties, Full Cost Method, at cost:          
Proved Oil and Natural Gas Properties   301,018,391    211,015,067 
Unproved Oil and Natural Gas Properties   117,014,820    57,015,315 
Equipment and Facilities   3,509,922    1,837,744 
Other Property and Equipment   1,279,887    890,811 
Total Property and Equipment   422,823,020    270,758,937 
Less – Accumulated Depreciation, Depletion and Amortization   (54,519,514)   (48,176,522)
Total Property and Equipment, Net   368,303,506    222,582,415 
Restricted Cash   4,000,000    6,000,000 
Fair Value of Commodity Derivatives       68,396 
Debt Issuance Costs, Net of Amortization   5,803,472    475,157 
Deposits on Acquisitions   362,770    125,368 
Other Non-Current Assets   227,207    357,644 
Total Assets  $620,922,065   $429,887,663 
LIABILITIES AND STOCKHOLDERS’ EQUITY          
CURRENT LIABILITIES          
Accounts Payable  $79,263,138   $63,168,422 
Fair Value of Commodity Derivatives   1,098,474    921,401 
Accrued Expenses   12,149,221    11,821,729 
Advances from Joint Interest Partners   3,138,800    2,205,538 
Total Current Liabilities   95,649,633    78,117,090 
LONG-TERM LIABILITIES          
Convertible Senior Notes   172,500,000     
Asset Retirement Obligations   1,083,597    692,137 
Warrant Liability   15,899,000    15,703,000 
Other Non-Current Liabilities   51,123    56,327 
Total Liabilities   285,183,353    94,568,554 
           
COMMITMENTS AND CONTINGENCIES          
           
Preferred Stock – Par Value $.001; 20,000,000 Shares Authorized;          
Series B Voting Preferred Stock – 5,114,633 issued and outstanding at March 31, 2014 and December 31, 2013. Liquidation preference value of $5,115 as of March 31, 2014 and December 31, 2013.   5,000    5,000 
           
STOCKHOLDERS’ EQUITY          
Common Stock, Par Value $.001; 500,000,000 Shares Authorized, 66,283,464 and 65,840,370 Shares Issued and Outstanding, respectively   66,283    65,840 
Additional Paid-In Capital   418,371,593    416,301,344 
Accumulated Deficit   (82,704,164)   (81,053,075)
Total Stockholders’ Equity   335,733,712    335,314,109 
Total Liabilities and Stockholders’ Equity  $620,922,065   $429,887,663 

 

 
 

 

EMERALD OIL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

   Three Months Ended March 31, 
   2014   2013 
REVENUES          
Oil Sales  $18,434,808   $7,993,902 
Natural Gas Sales   634,064    223,079 
Net Losses on Commodity Derivatives   (798,853)   (767,604)
Total Revenues   18,270,019    7,449,377 
OPERATING EXPENSES          
Production Expenses   2,617,244    1,039,532 
Production Taxes   2,088,736    701,856 
General and Administrative Expenses   8,492,004    5,388,813 
Depletion of Oil and Natural Gas Properties   6,277,232    3,156,978 
Depreciation and Amortization   65,760    22,995 
Accretion of Discount on Asset Retirement Obligations   15,720    6,212 
  Total  Operating Expenses   19,556,696    10,316,386 
           
LOSS FROM OPERATIONS   (1,286,677)   (2,867,009)
           
OTHER INCOME (EXPENSE)          
Interest Expense   (172,086)   (179,490)
Warrant Revaluation Expense   (196,000)   (3,439,000)
Other Income   3,676    676 
Total Other Expense, Net   (364,410)   (3,617,814)
           
LOSS BEFORE INCOME TAXES   (1,651,087)   (6,484,823)
           
INCOME TAX PROVISION        
           
NET LOSS   (1,651,087)   (6,484,823)
Less: Preferred Stock Dividends and Deemed Dividends       (616,438)
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS   (1,651,087)  $(7,101,261)
           
Net Loss Per Common Share – Basic and Diluted  $(0.02)  $(0.28)
           
Weighted Average Shares Outstanding – Basic and Diluted   66,171,875    25,692,532 

 

 
 

 

EMERALD OIL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   Three Months Ended March 31, 
   2014   2013 
CASH FLOWS FROM OPERATING ACTIVITIES          
Net Loss  $(1,651,087)  $(6,484,823)
Adjustments to Reconcile Net Loss to Net Cash Provided By Operating Activities:          
Depletion of Oil and Natural Gas Properties   6,277,232    3,156,978 
Depreciation and Amortization   65,760    22,995 
Amortization of Debt Issuance Costs   60,433    22,203 
Accretion of Discount on Asset Retirement Obligations   15,720    6,212 
Net Losses on Commodity Derivatives   798,853    767,604 
Net Cash Settlements Paid on Commodity Derivatives   (553,383)   (149,208)
Warrant Revaluation Expense   196,000    3,439,000 
Share-Based Compensation Expense   3,695,303    1,307,986 
Changes in Assets and Liabilities:          
(Increase) Decrease in Trade Receivables – Oil and Natural Gas Revenues   (95,691)   1,330,271 
(Increase) Decrease in Accounts Receivable – Joint Interest Partners   676,699    (7,023,135)
Decrease in Other Receivables   331,655    903,198 
(Increase) in Prepaid Expenses and Other Current Assets   (152,328)   (25,813)
(Decrease) in Other Non-Current Assets   130,437    85,675 
Increase in Accounts Payable   1,437,236    531,714 
Increase (Decrease) in Accrued Expenses   (1,933,484)   407,417 
Increase in Other Non-Current Liabilities   (5,204)    
Increases in Advances from Joint Interest Partners   933,262    1,414,686 
Increase in Deposits Received for Assets Available for Sale       664,862 
Net Cash Provided By Operating Activities   10,227,413    377,822 
CASH FLOWS FROM INVESTING ACTIVITIES          
Purchases of Other Property and Equipment   (389,076)   (73,480)
Restricted Cash Released   11,000,512     
Payments of Restricted Cash   (2,648,721)     
Increase in Deposits for Acquisitions   (237,402)    
Use of Prepaid Drilling Costs       98,155 
Proceeds from Sale of Oil and Natural Gas Properties, Net of Transaction Costs   238,069    9,673,953 
Investment in Oil and Natural Gas Properties   (133,570,168)   (22,718,360)
Net Cash Used For Investing Activities   (125,606,786)   (13,019,732)
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from Issuance of Preferred Stock, Net of Transaction Costs       47,183,994 
Proceeds from Issuance of Convertible Senior Notes, Net of Transaction Costs   167,111,252     
Advances on Revolving Credit Facility and Term Loan   35,000,000     
Payments on Revolving Credit Facility   (35,000,000)   (8,323,650)
Preferred Stock Dividends and Deemed Dividends       (616,438)
Cash Paid for Finance Costs   (24,605)    
Net Cash Provided by Financing Activities   167,086,647    38,243,906 
NET INCREASE IN CASH AND CASH EQUIVALENTS   51,707,274    26,601,996 
CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD   144,255,438    10,192,379 
CASH AND CASH EQUIVALENTS – END OF PERIOD  $195,962,712   $35,794,375 
Supplemental Disclosure of Cash Flow Information          
Cash Paid During the Period for Interest  $   $163,663 
Cash Paid During the Period for Income Taxes  $   $ 
Non-Cash Financing and Investing Activities:          
Oil and Natural Gas Properties Included in Account Payable  $74,798,660   $31,784,701 
Stock-Based Compensation Capitalized to Oil and Natural Gas Properties  $660,969   $99,552 
Asset Retirement Obligation Costs and Liabilities  $375,740   $47,141 
Common Stock Issued for Oil and Natural Gas Properties  $   $6,736,935 

 

 
 

 

In addition to reporting net income (loss) as defined under GAAP, we also present net earnings before interest, income taxes, depletion, depreciation, and amortization, accretion of discount on asset retirement obligations, impairment of oil and natural gas properties, net gain on acquisition of business, net gain on sale of oil and natural gas properties, net gain (loss) from mark-to-market on commodity derivatives, less cash settlements received (paid) and non-cash expenses relating to share based payments recognized under ASC Topic 718 (“Adjusted EBITDA”), which is a non-GAAP performance measure. Adjusted EBITDA consists of net earnings after adjustment for those items described in the table below. Adjusted EBITDA does not represent, and should not be considered an alternative to GAAP measurements, such as net income (loss) (its most directly comparable GAAP measure), and our calculations thereof may not be comparable to similarly titled measures reported by other companies. By eliminating the items described below, we believe the measure is useful in evaluating its fundamental core operating performance. We also believe that Adjusted EBITDA is useful to investors because similar measures are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies in similar industries. Our management uses Adjusted EBITDA to manage our business, including in preparing our annual operating budget and financial projections. Our management does not view Adjusted EBITDA in isolation and also uses other measurements, such as net income (loss) and revenues to measure operating performance. The following table provides a reconciliation of net loss to Adjusted EBITDA for the periods presented:

 

   Three Months Ended March 31, 
   2014   2013 
Net loss  $(1,651,087)  $(6,484,823)
Less: Preferred stock dividends and deemed dividends       (616,438)
Net loss attributable to common stockholders   (1,651,087)   (7,101,261)
Add:      Interest expense   172,086    179,490 
Accretion of discount on asset retirement obligations   15,720    6,212 
Depletion, depreciation and amortization   6,342,992    3,179,973 
Stock-based compensation   3,695,303    1,307,986 
Warrant revaluation expense   196,000    3,439,000 
Preferred stock dividends       616,438 
Net losses on commodity derivatives   798,853    767,604 
Less:     Net cash settlements paid on commodity derivatives   (553,383)   (149,208)
Adjusted EBITDA  $9,016,484   $2,246,234 

 

In addition to reporting net income (loss) as defined under GAAP, Emerald also presents net earnings before the effect of any unrealized gain (loss) from mark-to-market on commodity derivatives, mark-to-market on Emerald’s warrant liability (“adjusted income (loss)”), and share based compensation expense, which is a non-GAAP performance measure. Adjusted income (loss) consists of net earnings after adjustment for those items described in the table below. Adjusted income (loss) does not represent, and should not be considered an alternative to GAAP measurements, such as net income (loss), and Emerald’s calculations thereof may not be comparable to similarly titled measures reported by other companies. By eliminating the items described below, Emerald believes the measure is useful in evaluating Emerald’s fundamental core operating performance. The Company also believes that adjusted income (loss) is useful to investors because similar measures are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies in similar industries. Emerald’s management uses adjusted income to manage Emerald’s business, including in preparing Emerald’s annual operating budget and financial projections. Emerald’s management does not view adjusted income (loss) in isolation and also uses other measurements, such as net income (loss) and revenues to measure operating performance. The following table provides a reconciliation of net income (loss), to adjusted income (loss) for the periods presented:

 

   Three Months Ended
March 31,
 
   2014   2013 
Net loss  $(1,651,087)  $(6,484,823)
Less: Preferred stock dividends and deemed dividends       (616,438)
Net loss attributable to common stockholders   (1,651,087)   (7,101,261)
Net losses on commodity derivatives   798,853    767,604 
Net cash settlements paid on commodity derivatives   (553,383)   (149,208)
Warrant revaluation expense   196,000    3,439,000 
Stock based compensation expense   3,695,303    1,307,986 
Adjusted income (loss)  $2,485,686   $(1,735,879)
           
Adjusted income (loss) per share – basic  $0.04   $(0.07)
           
Weighted average shares outstanding – basic   66,171,875    25,692,535 

 

 
 

 

Corporate Contact:

 

Emerald Oil, Inc.

Ryan Smith

Vice President of Capital Markets & Strategy

(303) 323-0008

info@emeraldoil.com

www.emeraldoil.com