FORM 8-K |
SANDRIDGE ENERGY, INC. | ||||
(Exact name of registrant as specified in its charter) |
Delaware | 1-33784 | 20-8084793 | ||
(State or Other Jurisdiction of Incorporation or Organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
123 Robert S. Kerr Avenue Oklahoma City, Oklahoma | 73102 | |||
(Address of Principal Executive Offices) | (Zip Code) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits |
99.1 |
SANDRIDGE ENERGY, INC. | ||||||
(Registrant) | ||||||
Date: February 21, 2018 | By: | /s/ Philip T. Warman | ||||
Philip T. Warman | ||||||
Executive Vice President, General Counsel and Corporate Secretary |
99.1 |
Oil MBbls | NGLs MBbls | Gas MMcf | Equivalent MBoe1 | Standardized Measure /PV-10 $MM | |||||||||||
Proved Reserves, December 31, 2016 | 52,884 | 33,607 | 464,782 | 163,955 | $ | 438 | |||||||||
Revisions | 804 | 2,628 | 44,679 | 10,879 | |||||||||||
Purchases | 18 | 70 | 683 | 202 | |||||||||||
Extensions & Additions | 12,446 | 1,914 | 30,080 | 19,373 | |||||||||||
Sales of Assets | (204 | ) | (529 | ) | (7,055 | ) | (1,909 | ) | |||||||
Production | (4,157 | ) | (3,376 | ) | (44,237 | ) | (14,906 | ) | |||||||
Proved Reserves, December 31, 2017 | 61,791 | 34,314 | 488,932 | 177,594 | $ | 749 | |||||||||
1) Equivalent Boe are calculated using an energy equivalent ratio of six Mcf of natural gas to one Bbl of oil. Using an energy-equivalent ratio does not factor in price differences and energy-equivalent prices may differ significantly among produced products. |
YE 2017@SEC Pricing1 | YE 2017@ NYMEX Strip Pricing2 | |||||||||
Equivalent MBoe | Standardized measure / PV-10 $MM | Equivalent MBoe | PV-10 $MM | |||||||
Developed | 123,765 | $574 | 126,675 | $630 | ||||||
Undeveloped | 53,829 | $175 | 53,905 | $206 | ||||||
Total Proved | 177,594 | $749 | 180,580 | $835 | ||||||
1) SEC Pricing remains flat for reserve life at $51.34/Bo & $2.98/MMBtu | ||||||||||
2) NYMEX Strip pricing as of December 29, 2017, shown in table below |
NYMEX Strip Pricing (as of 12/29/2017) | ||||
Year | Oil | Gas | ||
2017 | $50.96 | $3.11 | ||
2018 | $59.40 | $2.83 | ||
2019 | $55.94 | $2.81 | ||
2020 | $53.60 | $2.82 | ||
2021 | $52.20 | $2.85 | ||
2022 | $51.66 | $2.89 | ||
2023+ | $52.44 | $3.08 |
Guidance | ||
Projection as of | ||
February 21, 2018 | ||
Production | ||
Oil (MMBbls) | 3.4 - 3.6 | |
Natural Gas Liquids (MMBbls) | 2.6 - 2.8 | |
Total Liquids (MMBbls) | 6.0 - 6.4 | |
Natural Gas (Bcf) | 31.5 - 33.0 | |
Total (MMBoe) | 11.3 - 11.9 | |
Price Realization | ||
Oil (per Bbl) | $2.80 | |
Natural Gas Liquids (realized % of NYMEX WTI) | 33% | |
Natural Gas (per MMBtu) | $1.20 | |
Expenses | ||
LOE | $95 - $105 million | |
Adjusted G&A Expense1 | $41 - $44 million | |
% of Revenue | ||
Production Taxes | 4.80% | |
Capital Expenditures ($ in millions) | ||
Drilling and Completion | ||
Mid-Continent | $6 - $8 | |
North Park Basin | 76 - 84 | |
Other2 | 34 | |
Total Drilling and Completion | $116 - $126 | |
Other E&P | ||
Land, G&G, and Seismic | $15 | |
Infrastructure3 | 15 | |
Workover | 25 | |
Capitalized G&A and Interest | 8 | |
Total Other Exploration and Production | $63 | |
General Corporate | 1 | |
Total Capital Expenditures | $180 - $190 | |
(excluding acquisitions and plugging and abandonment) |
1) | Adjusted G&A expense is a non-GAAP financial measure. The Company has defined this measure at the conclusion of this press release under "Non-GAAP Financial Measures" beginning on page 15. Information to reconcile this non-GAAP financial |
2) | Primarily 2017 Carryover |
3) | Includes Production facilities, Pipeline ROW and Electrical |
FY 2017 Actuals | FY 2017 Guidance (Midpoint) | Delta | |||||||||||||
Production | |||||||||||||||
Oil (MMBbls) | 4.2 | 4.2 | 0.0 | ||||||||||||
Natural Gas Liquids (MMBbls) | 3.4 | 3.2 | 0.2 | ||||||||||||
Total Liquids (MMBbls) | 7.6 | 7.4 | 0.2 | ||||||||||||
Natural Gas (Bcf) | 44.2 | 42.8 | 1.5 | ||||||||||||
Total (MMBoe) | 14.9 | 14.5 | 0.4 | ||||||||||||
Cost per Boe | |||||||||||||||
LOE | $6.89 | $7.08 | (0.19 | ) | |||||||||||
Adjusted G&A Expense1 | $3.72 | $4.10 | (0.38 | ) | |||||||||||
Capital Expenditures ($ in Millions) | |||||||||||||||
Drilling and Completion | |||||||||||||||
Mid-Continent | $ | 66 | $ | 63 | $ | 3 | |||||||||
North Park Basin | 56 | 63 | (6) | ||||||||||||
Other2 | 22 | 20 | 2 | ||||||||||||
Total Drilling and Completion | 144 | 145 | (1 | ) | |||||||||||
Other E&P | |||||||||||||||
Land, G&G, and Seismic | 48 | 46 | 2 | ||||||||||||
Infrastructure3 | 15 | 18 | (3) | ||||||||||||
Workovers | 28 | 30 | (2) | ||||||||||||
Capitalized G&A and Interest | 12 | 14 | (2) | ||||||||||||
Total Other Exploration and Production | 102 | 108 | (6 | ) | |||||||||||
General Corporate | 1 | 2 | (1 | ) | |||||||||||
Total Capital Expenditures (excluding acquisitions and plugging and abandonment) | $ | 248 | $ | 255 | $ | (7 | ) | ||||||||
1) Adjusted G&A expense is a non-GAAP financial measure. The Company has defined this measure at the conclusion of this press release under the "Non-GAAP Financial Measures" beginning on page 15. Information to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure is not available at this time, as management is unable to forecast the excluded items for future periods. | |||||||||||||||
2) 2016 Carryover, Coring, Non-Op and SWD | |||||||||||||||
3) Includes Production facilities, Pipeline ROW and Electrical |
Successor | Successor | Predecessor | ||||||||||||||||||
Three Months Ended | Year Ended | Combined Year Ended December 31, 2016 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | ||||||||||||||||
December 31, 2017 | ||||||||||||||||||||
Production - Total | ||||||||||||||||||||
Oil (MBbl) | 1,027 | 4,157 | 5,529 | 1,214 | 4,315 | |||||||||||||||
NGL (MBbl) | 775 | 3,376 | 4,357 | 999 | 3,358 | |||||||||||||||
Natural Gas (MMcf) | 10,354 | 44,237 | 56,895 | 12,771 | 44,124 | |||||||||||||||
Oil equivalent (MBoe) | 3,528 | 14,906 | 19,369 | — | 4,342 | 15,027 | ||||||||||||||
Daily production (MBoed) | 38.3 | 40.8 | 52.9 | 47.2 | 54.8 | |||||||||||||||
Average price per unit | ||||||||||||||||||||
Realized oil price per barrel - as reported | $ | 53.31 | $ | 48.72 | $ | 39.09 | $ | 47.03 | $ | 36.85 | ||||||||||
Realized impact of derivatives per barrel | (2.54 | ) | 1.03 | 12.74 | 7.56 | 14.20 | ||||||||||||||
Net realized price per barrel | $ | 50.77 | $ | 49.75 | $ | 51.83 | $ | 54.59 | $ | 51.05 | ||||||||||
Realized NGL price per barrel - as reported | $ | 23.69 | $ | 18.16 | $ | 13.15 | $ | 14.77 | $ | 12.67 | ||||||||||
Realized impact of derivatives per barrel | — | — | — | — | — | |||||||||||||||
Net realized price per barrel | $ | 23.69 | $ | 18.16 | $ | 13.15 | $ | 14.77 | $ | 12.67 | ||||||||||
Realized natural gas price per Mcf - as reported | $ | 1.92 | $ | 2.09 | $ | 1.84 | $ | 2.07 | $ | 1.78 | ||||||||||
Realized impact of derivatives per Mcf | 0.21 | 0.06 | (0.03 | ) | (0.11 | ) | (0.01 | ) | ||||||||||||
Net realized price per Mcf | $ | 2.13 | $ | 2.15 | $ | 1.81 | $ | 1.96 | $ | 1.77 | ||||||||||
Realized price per Boe - as reported | $ | 26.35 | $ | 23.90 | $ | 19.53 | $ | 22.64 | $ | 18.63 | ||||||||||
Net realized price per Boe - including impact of derivatives | $ | 26.23 | $ | 24.38 | $ | 23.08 | $ | 24.41 | $ | 22.70 | ||||||||||
Average cost per Boe | ||||||||||||||||||||
Lease operating (1) | $ | 7.29 | $ | 6.89 | $ | 7.98 | $ | 5.76 | $ | 8.63 | ||||||||||
Production taxes | $ | 1.19 | $ | 0.92 | $ | 0.45 | $ | 0.61 | $ | 0.41 | ||||||||||
Depletion (2) | $ | 8.66 | $ | 7.92 | $ | 6.56 | $ | 8.31 | $ | 6.05 | ||||||||||
Earnings per share | ||||||||||||||||||||
(Loss) earnings per share applicable to common stockholders | ||||||||||||||||||||
Basic | $ | (0.54 | ) | $ | 1.45 | $ | (17.61 | ) | $ | 2.01 | ||||||||||
Diluted | $ | (0.54 | ) | $ | 1.44 | $ | (17.61 | ) | $ | 2.01 | ||||||||||
Adjusted net income (loss) per share available to common stockholders | ||||||||||||||||||||
Basic | $ | 0.34 | $ | 1.62 | $ | 1.53 | $ | (0.13 | ) | |||||||||||
Diluted | $ | 0.34 | $ | 1.61 | $ | 0.86 | $ | (0.13 | ) | |||||||||||
Weighted average number of shares outstanding (in thousands) | ||||||||||||||||||||
Basic | 34,494 | 32,442 | 18,967 | 708,928 | ||||||||||||||||
Diluted (3) | 34,547 | 32,663 | 33,573 | 708,928 |
(1) | Transportation costs are presented as a reduction of revenue by the Successor Company compared to the Predecessor Company's presentation of these costs as lease operating expenses. |
(2) | Includes accretion of asset retirement obligation. |
(3) | Includes shares considered antidilutive for calculating loss per share in accordance with GAAP. |
Three Months Ended | Year Ended | ||||||
December 31, 2017 | December 31, 2017 | ||||||
(In thousands) | (In thousands) | ||||||
Drilling and Completion | |||||||
Mid-Continent | $ | 18,312 | $ | 65,959 | |||
North Park Basin | 31,449 | 56,230 | |||||
Other1 | 3,870 | 22,245 | |||||
Total Drilling and Completion | 53,631 | 144,435 | |||||
Other E&P | |||||||
Land, G&G, and Seismic | 7,718 | 47,633 | |||||
Infrastructure2 | 9,970 | 14,759 | |||||
Workovers | 6,241 | 27,908 | |||||
Capitalized G&A and Interest | 2,748 | 12,151 | |||||
Total Other Exploration and Production | 26,677 | 102,452 | |||||
General Corporate | (49 | ) | 1,358 | ||||
Total Capital Expenditures | $ | 80,260 | $ | 248,244 | |||
(excluding acquisitions and plugging and abandonment) | |||||||
1) 2016 Carryover, Coring, Non-Op and SWD | |||||||
2) Infrastructure - Production facilities, Pipeline ROW and Electrical |
Quarter Ending | ||||||||||
3/31/2018 | 6/30/2018 | 9/30/2018 | 12/31/2018 | FY 2018 | ||||||
WTI Swaps: | ||||||||||
Total Volume (MMBbls) | 1.05 | 1.00 | 0.92 | 0.83 | 3.80 | |||||
Daily Volume (MBblspd) | 11.7 | 11.0 | 10.0 | 9.0 | 10.4 | |||||
Swap Price ($/bbl) | $55.46 | $55.50 | $56.04 | $56.12 | $55.75 | |||||
Natural Gas Swaps: | ||||||||||
Total Volume (Bcf) | 6.30 | 3.64 | 3.68 | 3.68 | 17.30 | |||||
Daily Volume (MMBtupd) | 70.0 | 40.0 | 40.0 | 40.0 | 47.4 | |||||
Swap Price ($/MMBtu) | $3.24 | $3.11 | $3.11 | $3.11 | $3.16 | |||||
3/31/2019 | 6/30/2019 | 9/30/2019 | 12/31/2019 | FY 2019 | ||||||
WTI Swaps: | ||||||||||
Total Volume (MMBbls) | 0.45 | 0.46 | 0.46 | 0.46 | 1.83 | |||||
Daily Volume (MBblspd) | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | |||||
Swap Price ($/bbl) | $54.29 | $54.29 | $54.29 | $54.29 | $54.29 | |||||
December 31, | December 31, | ||||||
2017 | 2016 | ||||||
(In thousands) | |||||||
Cash, cash equivalents and restricted cash | $ | 101,308 | $ | 174,071 | |||
Credit facility | $ | — | $ | — | |||
Building note | 37,502 | 36,528 | |||||
Mandatorily convertible 0% notes | — | 268,780 | |||||
Total debt | 37,502 | 305,308 | |||||
Stockholders’ equity | |||||||
Common stock | 36 | 20 | |||||
Warrants | 88,500 | 88,381 | |||||
Additional paid-in capital | 1,038,324 | 758,498 | |||||
Accumulated deficit | (286,920 | ) | (333,982 | ) | |||
Total SandRidge Energy, Inc. stockholders’ equity | 839,940 | 512,917 | |||||
Total capitalization | $ | 877,442 | $ | 818,225 |
Successor | Predecessor | |||||||||||||||
Year Ended December 31, 2017 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | Year Ended December 31, 2015 | |||||||||||||
Revenues | ||||||||||||||||
Oil, natural gas and NGL | $ | 356,210 | $ | 98,307 | $ | 279,971 | $ | 707,434 | ||||||||
Other | 1,089 | 149 | 13,838 | 61,275 | ||||||||||||
Total revenues | 357,299 | 98,456 | 293,809 | 768,709 | ||||||||||||
Expenses | ||||||||||||||||
Production | 102,728 | 24,997 | 129,608 | 308,701 | ||||||||||||
Production taxes | 13,644 | 2,643 | 6,107 | 15,440 | ||||||||||||
Depreciation and depletion—oil and natural gas | 118,035 | 36,061 | 90,978 | 324,390 | ||||||||||||
Depreciation and amortization—other | 13,852 | 3,922 | 21,323 | 47,382 | ||||||||||||
Impairment | 4,019 | 319,087 | 718,194 | 4,534,689 | ||||||||||||
General and administrative | 76,024 | 9,837 | 116,091 | 137,715 | ||||||||||||
Terminated merger costs | 8,162 | — | — | — | ||||||||||||
Employee termination benefits | 4,815 | 12,334 | 18,356 | 12,451 | ||||||||||||
(Gain) loss on derivative contracts | (24,090 | ) | 25,652 | 4,823 | (73,061 | ) | ||||||||||
Loss on settlement of contract | — | — | 90,184 | 50,976 | ||||||||||||
Other operating expenses | 479 | 268 | 4,348 | 52,704 | ||||||||||||
Total expenses | 317,668 | 434,801 | 1,200,012 | 5,411,387 | ||||||||||||
Income (loss) from operations | 39,631 | (336,345 | ) | (906,203 | ) | (4,642,678 | ) | |||||||||
Other (expense) income | ||||||||||||||||
Interest expense | (3,868 | ) | (372 | ) | (126,099 | ) | (321,421 | ) | ||||||||
Gain on extinguishment of debt | — | — | 41,179 | 641,131 | ||||||||||||
Gain on reorganization items, net | — | — | 2,430,599 | — | ||||||||||||
Other income, net | 2,550 | 2,744 | 1,332 | 2,040 | ||||||||||||
Total other (expense) income | (1,318 | ) | 2,372 | 2,347,011 | 321,750 | |||||||||||
Income (loss) before income taxes | 38,313 | (333,973 | ) | 1,440,808 | (4,320,928 | ) | ||||||||||
Income tax (benefit) expense | (8,749 | ) | 9 | 11 | 123 | |||||||||||
Net income (loss) | 47,062 | (333,982 | ) | 1,440,797 | (4,321,051 | ) | ||||||||||
Less: net loss attributable to noncontrolling interest | — | — | — | (623,506 | ) | |||||||||||
Net income (loss) attributable to SandRidge Energy, Inc. | 47,062 | (333,982 | ) | 1,440,797 | (3,697,545 | ) | ||||||||||
Preferred stock dividends | — | — | 16,321 | 37,950 | ||||||||||||
Income available (loss applicable) to SandRidge Energy, Inc. common stockholders | $ | 47,062 | $ | (333,982 | ) | $ | 1,424,476 | $ | (3,735,495 | ) | ||||||
Earnings (loss) per share | ||||||||||||||||
Basic | $ | 1.45 | $ | (17.61 | ) | $ | 2.01 | $ | (7.16 | ) | ||||||
Diluted | $ | 1.44 | $ | (17.61 | ) | $ | 2.01 | $ | (7.16 | ) | ||||||
Weighted average number of common shares outstanding | ||||||||||||||||
Basic | 32,442 | 18,967 | 708,928 | 521,936 | ||||||||||||
Diluted | 32,663 | 18,967 | 708,928 | 521,936 |
December 31, | December 31, | ||||||
2017 | 2016 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 99,143 | $ | 121,231 | |||
Restricted cash - collateral | — | 50,000 | |||||
Restricted cash - other | 2,165 | 2,840 | |||||
Accounts receivable, net | 71,277 | 74,097 | |||||
Derivative contracts | 1,310 | — | |||||
Prepaid expenses | 5,248 | 5,375 | |||||
Other current assets | 15,954 | 3,633 | |||||
Total current assets | 195,097 | 257,176 | |||||
Oil and natural gas properties, using full cost method of accounting | |||||||
Proved (includes development and project costs excluded from amortization of $16.7 million at December 31, 2016) | 1,056,806 | 840,201 | |||||
Unproved | 100,884 | 74,937 | |||||
Less: accumulated depreciation, depletion and impairment | (460,431 | ) | (353,030 | ) | |||
697,259 | 562,108 | ||||||
Other property, plant and equipment, net | 225,981 | 255,824 | |||||
Other assets | 1,290 | 6,284 | |||||
Total assets | $ | 1,119,627 | $ | 1,081,392 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities | |||||||
Accounts payable and accrued expenses | $ | 139,155 | $ | 116,517 | |||
Derivative contracts | 10,627 | 27,538 | |||||
Asset retirement obligations | 41,017 | 66,154 | |||||
Other current liabilities | 8,115 | 3,497 | |||||
Total current liabilities | 198,914 | 213,706 | |||||
Long-term debt | 37,502 | 305,308 | |||||
Derivative contracts | 3,568 | 2,176 | |||||
Asset retirement obligations | 36,527 | 40,327 | |||||
Other long-term obligations | 3,176 | 6,958 | |||||
Total liabilities | 279,687 | 568,475 | |||||
Commitments and contingencies | |||||||
Stockholders’ Equity | |||||||
Common stock, $0.001 par value; 250,000 shares authorized; 35,650 issued and outstanding at December 31, 2017 and 21,042 issued and 19,635 outstanding at December 31, 2016 | 36 | 20 | |||||
Warrants | 88,500 | 88,381 | |||||
Additional paid-in capital | 1,038,324 | 758,498 | |||||
Accumulated deficit | (286,920 | ) | (333,982 | ) | |||
Total stockholders’ equity | 839,940 | 512,917 | |||||
Total liabilities and stockholders’ equity | $ | 1,119,627 | $ | 1,081,392 |
Successor | Predecessor | |||||||||||||||
Year Ended December 31, 2017 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | Year Ended December 31, 2015 | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
Net income (loss) | $ | 47,062 | $ | (333,982 | ) | $ | 1,440,797 | $ | (4,321,051 | ) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | ||||||||||||||||
Provision for doubtful accounts | 406 | (13,166 | ) | 16,704 | — | |||||||||||
Depreciation, depletion and amortization | 131,887 | 39,983 | 112,301 | 371,772 | ||||||||||||
Impairment | 4,019 | 319,087 | 718,194 | 4,534,689 | ||||||||||||
Gain on reorganization items, net | — | — | (2,442,436 | ) | — | |||||||||||
Debt issuance costs amortization | 430 | — | 4,996 | 11,884 | ||||||||||||
Amortization of discount, net of premium, on debt | (330 | ) | (81 | ) | 2,734 | 3,130 | ||||||||||
Gain on extinguishment of debt | — | — | (41,179 | ) | (641,131 | ) | ||||||||||
Write off of debt issuance costs | — | — | — | 7,108 | ||||||||||||
(Gain) loss on debt derivatives | — | — | (1,324 | ) | 10,377 | |||||||||||
Cash paid for early conversion of convertible notes | — | — | (33,452 | ) | (32,741 | ) | ||||||||||
(Gain) loss on derivative contracts | (24,090 | ) | 25,652 | 4,823 | (73,061 | ) | ||||||||||
Cash received on settlement of derivative contracts | 7,260 | 7,698 | 72,608 | 327,702 | ||||||||||||
Loss on settlement of contract | — | — | 90,184 | 50,976 | ||||||||||||
Cash paid on settlement of contract | — | — | (11,000 | ) | (24,889 | ) | ||||||||||
Stock-based compensation | 15,750 | 6,250 | 9,075 | 18,380 | ||||||||||||
Other | 344 | 717 | (3,260 | ) | 2,842 | |||||||||||
Changes in operating assets and liabilities increasing (decreasing) cash | ||||||||||||||||
Deconsolidation of noncontrolling interest | — | — | (9,654 | ) | — | |||||||||||
Receivables | 115 | 12,872 | 36,116 | 201,907 | ||||||||||||
Prepaid expenses | 127 | (1,079 | ) | (5,681 | ) | 1,148 | ||||||||||
Other current assets | 191 | (260 | ) | (181 | ) | 12,710 | ||||||||||
Other assets and liabilities, net | 4,186 | 1,505 | (7,542 | ) | 2,239 | |||||||||||
Accounts payable and accrued expenses | (2,199 | ) | 990 | (3,595 | ) | (86,470 | ) | |||||||||
Asset retirement obligations | (3,979 | ) | (591 | ) | (61,305 | ) | (3,984 | ) | ||||||||
Net cash provided by (used in) operating activities | 181,179 | 65,595 | (112,077 | ) | 373,537 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||
Capital expenditures for property, plant and equipment | (219,246 | ) | (51,676 | ) | (186,452 | ) | (879,201 | ) | ||||||||
Acquisitions of assets | (48,312 | ) | — | (1,328 | ) | (216,943 | ) | |||||||||
Proceeds from sale of assets | 21,834 | 11,841 | 20,090 | 56,504 | ||||||||||||
Net cash used in investing activities | (245,724 | ) | (39,835 | ) | (167,690 | ) | (1,039,640 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||
Proceeds from borrowings | — | — | 489,198 | 2,065,000 | ||||||||||||
Repayments of borrowings | — | (414,954 | ) | (74,243 | ) | (939,466 | ) | |||||||||
Debt issuance costs | (1,488 | ) | — | (333 | ) | (53,244 | ) | |||||||||
Proceeds from building mortgage | — | — | 26,847 | — | ||||||||||||
Payment of mortgage proceeds and cash recovery to debt holders | — | — | (33,874 | ) | — | |||||||||||
Noncontrolling interest distributions | — | — | — | (138,305 | ) | |||||||||||
Cash paid for tax withholdings on vested stock awards | (6,730 | ) | (110 | ) | (44 | ) | (3,535 | ) | ||||||||
Dividends paid—preferred | — | — | — | (11,262 | ) | |||||||||||
Other | — | 3 | — | 1,250 | ||||||||||||
Net cash (used in) provided by financing activities | (8,218 | ) | (415,061 | ) | 407,551 | 920,438 | ||||||||||
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS and RESTRICTED CASH | (72,763 | ) | (389,301 | ) | 127,784 | 254,335 | ||||||||||
CASH, CASH EQUIVALENTS and RESTRICTED CASH, beginning of year | 174,071 | 563,372 | 435,588 | 181,253 | ||||||||||||
CASH, CASH EQUIVALENTS and RESTRICTED CASH end of year | $ | 101,308 | $ | 174,071 | $ | 563,372 | $ | 435,588 |
Successor | Successor | Predecessor | |||||||||||||||||
Three Months Ended | Year Ended | Combined Year Ended December 31, 2016 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | |||||||||||||||
December 31, 2017 | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 33,273 | $ | 181,179 | $ | (46,482 | ) | $ | 65,595 | $ | (112,077 | ) | |||||||
Changes in operating assets and liabilities | 7,258 | 1,559 | 37,759 | (13,437 | ) | 51,196 | |||||||||||||
Operating cash flow | $ | 40,531 | $ | 182,738 | $ | (8,723 | ) | $ | 52,158 | $ | (60,881 | ) |
Successor | Successor | Predecessor | |||||||||||||||||
Three Months Ended | Year Ended | Combined Year Ended December 31, 2016 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | |||||||||||||||
December 31, 2017 | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
Net (loss) income | $ | (18,760 | ) | $ | 47,062 | $ | 1,106,815 | $ | (333,982 | ) | $ | 1,440,797 | |||||||
Adjusted for | |||||||||||||||||||
Income tax (benefit) expense | (253 | ) | (8,749 | ) | 20 | 9 | 11 | ||||||||||||
Interest expense | 1,377 | 4,886 | 129,107 | 1,590 | 127,517 | ||||||||||||||
Depreciation and amortization - other | 3,123 | 13,852 | 25,245 | 3,922 | 21,323 | ||||||||||||||
Depreciation and depletion - oil and natural gas | 30,549 | 118,035 | 127,039 | 36,061 | 90,978 | ||||||||||||||
EBITDA | 16,036 | 175,086 | 1,388,226 | (292,400 | ) | 1,680,626 | |||||||||||||
Asset impairment | 544 | 4,019 | 1,037,281 | 319,087 | 718,194 | ||||||||||||||
Stock-based compensation | 3,134 | 13,923 | 6,257 | 1,966 | 4,291 | ||||||||||||||
Loss (gain) on derivative contracts | 21,934 | (24,090 | ) | 30,475 | 25,652 | 4,823 | |||||||||||||
Cash (paid) received upon settlement of derivative contracts (1) | (440 | ) | 7,260 | 80,306 | 13,455 | 66,851 | |||||||||||||
Loss on settlement of contract | — | — | 90,184 | — | 90,184 | ||||||||||||||
Restructuring costs (2) | — | 8,554 | 53,544 | 17,138 | 36,406 | ||||||||||||||
Drilling participation agreement transaction costs | 20 | 2,901 | — | — | — | ||||||||||||||
Terminated merger costs | 8,162 | 8,162 | — | — | — | ||||||||||||||
Oil field services - exit costs | — | — | 2,428 | — | 2,428 | ||||||||||||||
Gain on extinguishment of debt | — | — | (41,179 | ) | — | (41,179 | ) | ||||||||||||
Gain on reorganization items, net | — | — | (2,430,599 | ) | — | (2,430,599 | ) | ||||||||||||
Employee incentive and retention | — | — | 22,984 | 2,843 | 20,141 | ||||||||||||||
Other | 92 | (2,620 | ) | (1,840 | ) | (16,660 | ) | 14,820 | |||||||||||
Adjusted EBITDA | $ | 49,482 | $ | 193,195 | $ | 238,067 | $ | 71,081 | $ | 166,986 | |||||||||
(1) Excludes amounts received for early settlement of contracts in the year ended December 31, 2016. | |||||||||||||||||||
(2) Includes severance. |
Successor | Successor | Predecessor | |||||||||||||||||
Three Months Ended | Year Ended | Combined Year Ended December 31, 2016 | Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | |||||||||||||||
December 31, 2017 | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 33,273 | $ | 181,179 | $ | (46,482 | ) | 65,595 | $ | (112,077 | ) | ||||||||
Changes in operating assets and liabilities | 7,258 | 1,559 | 37,759 | (13,437 | ) | 51,196 | |||||||||||||
Interest expense | 1,377 | 4,886 | 129,107 | 1,590 | 127,517 | ||||||||||||||
Cash received on early settlement of derivative contracts | — | — | (17,894 | ) | — | (17,894 | ) | ||||||||||||
Contractual maturity reached on previous early settlements | — | — | 17,893 | 5,756 | 12,137 | ||||||||||||||
Cash paid on early conversion of convertible notes | — | — | 33,452 | — | 33,452 | ||||||||||||||
Cash paid on settlement of contract | — | — | 11,000 | — | 11,000 | ||||||||||||||
Gain on convertible notes derivative liability | — | — | 1,324 | — | 1,324 | ||||||||||||||
Oil field services - exit costs (1) | — | — | 2,386 | — | 2,386 | ||||||||||||||
Restructuring costs (1)(2) | — | 6,729 | 44,180 | 12,852 | 31,328 | ||||||||||||||
Drilling participation agreement transaction costs | 20 | 2,901 | — | — | — | ||||||||||||||
Income tax (benefit) expense | (253 | ) | (8,749 | ) | — | — | — | ||||||||||||
Terminated merger costs | 8,162 | 8,162 | — | — | — | ||||||||||||||
Cash paid for reorganization items | — | — | 12,483 | — | 12,483 | ||||||||||||||
Employee incentive and retention | — | — | 22,984 | 2,843 | 20,141 | ||||||||||||||
Other | (355 | ) | (3,472 | ) | (10,125 | ) | (4,118 | ) | (6,007 | ) | |||||||||
Adjusted EBITDA | $ | 49,482 | $ | 193,195 | $ | 238,067 | $ | 71,081 | $ | 166,986 | |||||||||
(1) Excludes associated stock-based compensation. | |||||||||||||||||||
(2) Includes severance. |
Successor | |||||||||||||||
Three Months Ended December 31, 2017 | Year Ended December 31, 2017 | ||||||||||||||
$ | $/Diluted Share | $ | $/Diluted Share | ||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Net (loss) income available to common stockholders | $ | (18,760 | ) | $ | (0.54 | ) | $ | 47,062 | $ | 1.44 | |||||
Asset impairment | 544 | 0.02 | 4,019 | 0.12 | |||||||||||
Loss (gain) on derivative contracts | 21,934 | 0.62 | (24,090 | ) | (0.73 | ) | |||||||||
Cash (paid) received upon settlement of derivative contracts | (440 | ) | (0.01 | ) | 7,260 | 0.22 | |||||||||
Restructuring costs (1) | — | — | 8,554 | 0.26 | |||||||||||
Drilling participation agreement transaction costs | 20 | — | 2,901 | 0.09 | |||||||||||
Terminated merger costs | 8,162 | 0.24 | 8,162 | 0.25 | |||||||||||
Other | 246 | 0.01 | (1,396 | ) | (0.04 | ) | |||||||||
Adjusted net income available to common stockholders | $ | 11,706 | $ | 0.34 | $ | 52,472 | $ | 1.61 | |||||||
Basic | Diluted (2) | Basic | Diluted (2) | ||||||||||||
Weighted average number of common shares outstanding | 34,494 | 34,547 | 32,442 | 32,663 | |||||||||||
Total adjusted net income per share | $ | 0.34 | $ | 0.34 | $ | 1.62 | $ | 1.61 | |||||||
(1) Includes severance. | |||||||||||||||
(2) Weighted average fully diluted common shares outstanding for certain periods presented includes shares that are considered antidilutive for calculating loss | |||||||||||||||
per share in accordance with GAAP. |
Combined Year Ended December 31, 2016 | Successor | Predecessor | |||||||||||||||||
Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | ||||||||||||||||||
$ | $ | $/Diluted Share | $ | $/Diluted Share | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||
Net income (loss) available to common stockholders | $ | 1,090,494 | $ | (333,982 | ) | $ | (9.95 | ) | $ | 1,424,476 | $ | 2.01 | |||||||
Asset impairment | 1,037,281 | 319,087 | 9.50 | 718,194 | 1.01 | ||||||||||||||
Loss on derivative contracts | 30,475 | 25,652 | 0.76 | 4,823 | 0.01 | ||||||||||||||
Cash received upon settlement of derivative contracts (1) | 80,306 | 13,455 | 0.40 | 66,851 | 0.09 | ||||||||||||||
Gain on convertible notes derivative liability | (1,324 | ) | — | — | (1,324 | ) | — | ||||||||||||
Loss on settlement of contract | 90,184 | — | — | 90,184 | 0.13 | ||||||||||||||
Restructuring costs (2) | 53,544 | 17,138 | 0.51 | 36,406 | 0.05 | ||||||||||||||
Oil field services - exit costs | 2,428 | — | — | 2,428 | — | ||||||||||||||
Gain on extinguishment of debt | (41,179 | ) | — | — | (41,179 | ) | (0.06 | ) | |||||||||||
Gain on reorganization items, net | (2,430,599 | ) | — | — | (2,430,599 | ) | (3.43 | ) | |||||||||||
Employee incentive and retention | 22,984 | 2,843 | 0.08 | 20,141 | 0.03 | ||||||||||||||
Other | 1,565 | (15,171 | ) | (0.44 | ) | 16,736 | 0.03 | ||||||||||||
Adjusted net (loss) income available to common stockholders | $ | (63,841 | ) | $ | 29,022 | $ | 0.86 | $ | (92,863 | ) | $ | (0.13 | ) | ||||||
Basic | Diluted (3) | Basic | Diluted (3) | ||||||||||||||||
Weighted average number of common shares outstanding | 18,967 | 33,573 | 708,928 | 708,928 | |||||||||||||||
Total adjusted net income (loss) per share | $ | 1.53 | $ | 0.86 | $ | (0.13 | ) | $ | (0.13 | ) | |||||||||
(1) Excludes amounts received for early settlement of contracts in the 2016 periods. | |||||||||||||||||||
(2) Includes severance. | |||||||||||||||||||
(3) Weighted average fully diluted common shares outstanding for certain periods presented includes shares that are considered antidilutive for calculating loss | |||||||||||||||||||
per share in accordance with GAAP. |
Successor | |||||||||||||||
Three Months Ended December 31, 2017 | Year Ended December 31, 2017 | ||||||||||||||
$ | $/Boe | $ | $/Boe | ||||||||||||
(In thousands, except per Boe amounts) | |||||||||||||||
General and administrative | $ | 16,840 | $ | 4.77 | $ | 76,024 | $ | 5.10 | |||||||
Stock-based compensation (1) | (3,134 | ) | (0.88 | ) | (13,925 | ) | (0.94 | ) | |||||||
Restructuring costs | — | — | (3,739 | ) | (0.25 | ) | |||||||||
Drilling participation agreement transaction costs | (20 | ) | (0.01 | ) | (2,901 | ) | (0.19 | ) | |||||||
Adjusted G&A | $ | 13,686 | $ | 3.88 | $ | 55,459 | $ | 3.72 |
Combined Year Ended December 31, 2016 | Successor | Predecessor | |||||||||||||||||||||
Period from October 2, 2016 through December 31, 2016 | Period from January 1, 2016 through October 1, 2016 | ||||||||||||||||||||||
$ | $/Boe | $ | $/Boe | $ | $/Boe | ||||||||||||||||||
(In thousands, except per Boe amounts) | |||||||||||||||||||||||
General and administrative | $ | 125,928 | $ | 6.50 | $ | 9,837 | $ | 2.27 | $ | 116,091 | $ | 7.73 | |||||||||||
Stock-based compensation (1) | (5,963 | ) | (0.31 | ) | (1,965 | ) | (0.45 | ) | (3,998 | ) | (0.27 | ) | |||||||||||
Employee incentive and retention | (22,984 | ) | (1.19 | ) | (2,843 | ) | (0.65 | ) | (20,141 | ) | (1.34 | ) | |||||||||||
Restructuring costs | (23,669 | ) | (1.22 | ) | (4,804 | ) | (1.11 | ) | (18,865 | ) | (1.26 | ) | |||||||||||
Doubtful receivable (write-off) recovery | (3,556 | ) | (0.18 | ) | 13,166 | 3.02 | (16,722 | ) | (1.11 | ) | |||||||||||||
Shareholder litigation costs | (963 | ) | (0.05 | ) | — | — | (963 | ) | (0.06 | ) | |||||||||||||
Adjusted G&A | $ | 68,793 | $ | 3.55 | $ | 13,391 | $ | 3.08 | $ | 55,402 | $ | 3.69 |
(1) | Year ended December 31, 2017, Successor 2016 Period and Predecessor 2016 Period exclude $1.8 million, $4.3 million and $5.1 million, respectively, for the acceleration of certain stock awards. |