0001558370-19-004358.txt : 20190508 0001558370-19-004358.hdr.sgml : 20190508 20190508071039 ACCESSION NUMBER: 0001558370-19-004358 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190508 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190508 DATE AS OF CHANGE: 20190508 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Sanchez Energy Corp CENTRAL INDEX KEY: 0001528837 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 453090102 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35372 FILM NUMBER: 19805141 BUSINESS ADDRESS: STREET 1: 1000 MAIN STREET STREET 2: SUITE 3000 CITY: HOUSTON STATE: TX ZIP: 77002 BUSINESS PHONE: 713-783-8000 MAIL ADDRESS: STREET 1: 1000 MAIN STREET STREET 2: SUITE 3000 CITY: HOUSTON STATE: TX ZIP: 77002 8-K 1 f8-k.htm 8-K sn_Current folio_8K

will 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): May 8, 2019

 

SANCHEZ ENERGY CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-35372

 

45-3090102

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer
Identification No.)

 

1000 Main Street
Suite 3000
Houston, Texas 77002

(Address of principal executive offices) (Zip Code)

 

(713) 783-8000

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

N/A

N/A

N/A

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition

 

On May 8, 2019, Sanchez Energy Corporation (the “Company”) announced its financial and operating results for the quarter ended March 31, 2019.  A copy of the Company’s press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Item shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference in any filing.

 

Item 7.01. Regulation FD Disclosure

 

On May 8, 2019, the Company issued the press release described above in Item 2.02 of this Current Report on Form 8-K. A copy of the press release is attached hereto as Exhibit 99.1.   

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Item shall not be deemed “filed” for the purpose of Section 18 of the Exchange Act, nor shall it be deemed incorporated by reference in any filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

The following materials are furnished as exhibits to this Current Report on Form 8-K:

 

 

 


 

SIGNATURES

 Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

SANCHEZ ENERGY CORPORATION

 

 

 

 

Date: May 8, 2019

By:

/s/ Cameron W. George

 

 

Name: Cameron W. George

 

 

Title: Executive Vice President and Chief Financial Officer

 

 

 

2


EX-99.1 2 ex-99d1.htm EX-99.1 sn_EX_99.1_Earnings

Exhibit 99.1

 

 

 

Picture 9

 

 

Press Release

General Inquiries:  (713) 783-8000
www.sanchezenergycorp.com

 

Sanchez Energy Reports First-Quarter 2019

Financial and Operating Results

 

HOUSTON--(GLOBE NEWSWIRE)--May 8, 2019--Sanchez Energy Corporation (OTC Pink: SNEC) today reported financial and operating results for first-quarter 2019.  A summary of the report follows:

·

Production of 76,267 barrels of oil equivalent per day (Boe/d), or 6.9 million barrels of oil equivalent (MMBoe), a decrease of 4.6 percent compared to fourth-quarter 2018;

 

·

Brought 18 gross (four net) wells online at Comanche during first-quarter 2019 with activity concentrated in Areas 3 and 5; 

 

·

Net loss of $67.3 million, compared to net income of $119.4 million in fourth-quarter 2018 and a net loss of $4.8 million in first-quarter 2018; and

 

·

Adjusted EBITDAX (a non-GAAP financial measure) of $93.0 million, compared to $111.3 million in fourth-quarter 2018 and $117.9 million in first-quarter 2018.

 

MANAGEMENT COMMENTS

 

Consistent with the substantially reduced capital spending plan we announced in February 2019, our first-quarter 2019 operations were aimed at meeting the company's drilling and development commitments at Catarina and Comanche for the 12-month periods that extend into this year,” said Tony Sanchez, III, president and chief executive officer of Sanchez Energy.  “Having already fulfilled the 50-well annual commitment at Catarina for the 12-month period ending June 30, 2019 prior to first-quarter 2019, our focus during the quarter was at Comanche, where we currently have two rigs running and consistently see drilling durations of seven days or less, spud to total depth, per well.  During the quarter, the company tested wider well spacing at Comanche with results consistently better than wells drilled with tighter spacing.  The company has also revised its drawdown strategy on new wells at Comanche, which has shown encouraging results and shallower declines compared to wells drilled under the previous strategy.

-  1  -


 

“As part of our continuing focus on lower risk projects and optimization opportunities, the company completed more than 150 workovers during the quarter, which were primarily related to implementing artificial lift strategies at Comanche.  Due in large part to the success of these projects, production came in at 76,267 Boe/d during first-quarter 2019.  While production was 4.6 percent lower compared to fourth-quarter 2018, we consider the quarter-over-quarter decrease relatively modest given the company’s significant reduction in capital spending from 2018 levels.”

 

 

OPERATIONS UPDATE

 

During first-quarter 2019, the company spud eight gross (two net) wells, completed 18 gross (four net) wells and brought 18 gross (four net) wells online.  All of the wells brought online during the quarter were at Comanche, where activity was concentrated in Areas 3 and 5.

At the company’s non-operated Palmetto asset, the operator spud the final well of a six-well project in the southern portion of the asset.  The operator is currently completing all wells and anticipates bringing them online early in second-quarter 2019. 

As of March 31, 2019, the company had 2,396 gross (977 net) producing wells with 26 gross wells in various stages of completion, as detailed in the following table:

 

 

 

 

 

 

Area

    

Gross

Producing

Wells

    

Gross Wells
Awaiting/ Undergoing
Completion

Comanche

 

1,747

 

 3

Catarina

 

456

 

17

Palmetto

 

76

 

 6

Maverick

 

67

 

 —

TMS / Other

 

50

 

 —

Total

 

2,396

 

26

 

 

DRILLING AND DEVELOPMENT COMMITMENTS

 

            The company has an annual drilling commitment at Catarina, in addition to a 120-day continuous drilling commitment.  As of June 30, 2018, the company achieved a 26-well drilling bank at Catarina that can be applied toward its current annual drilling commitment for the period that extends from July 1, 2018 to June 30, 2019.  The company drilled an additional 36 wells between July 1, 2018 and March 31, 2019 at Catarina, resulting in a total of 62 wells toward the current annual drilling commitment of 50 wells.  Accordingly, the company has met its annual drilling commitment at Catarina for the period July 1, 2018 to June 30, 2019 and has achieved a bank of 12 wells toward the next annual drilling commitment period, which begins on July 1, 2019.  Additionally, the company has maintained compliance with the 120-day continuous drilling commitment on the asset.

The company has an annual development commitment at Comanche, in addition to other requirements in leases that must be met in order to maintain its acreage position.  As of Aug. 31, 2018, the company achieved a 30-well bank at Comanche that can be applied toward its current annual development commitment for the period that extends from Sept. 1, 2018 to Aug. 31, 2019.  The company completed and equipped an additional 45 wells at Comanche between Sept. 1, 2018 and March 31, 2019, resulting in a total of 75 wells toward the current annual development commitment

-  2  -


 

of 60 wells. Accordingly, the company has met its annual development commitment at Comanche for the period Sept. 1, 2018 to Aug. 31, 2019.  Furthermore, the company expects to meet all additional lease requirements through execution of its 2019 capital plan.

 

 

PRODUCTION MIX, REVENUES AND COMMODITY PRICE REALIZATIONS

The company’s production mix during first-quarter 2019 consisted of 34 percent oil, 34 percent natural gas liquids (NGLs) and 32 percent natural gas.  By asset area, Catarina, Comanche and Maverick/Palmetto/TMS/Other represented over 55 percent, over 40 percent and less than five percent, respectively, of the company’s total first-quarter 2019 production volumes.

First-quarter 2019 revenues were $216.7 million, compared to $268.7 million for fourth-quarter 2018 and $251.2 million for first-quarter 2018.  Commodity price realizations, which include the impact of $3.5 million paid during the quarter in connection with the settlement of commodity derivatives, were $53.79 per Bbl of oil, $17.34 per Bbl of NGLs, and $3.18 per thousand cubic feet (Mcf) of natural gas for first-quarter 2019.

 

 

CAPITAL EXPENDITURES

Capital expenditures during first-quarter 2019 totaled $18.1 million, of which 98 percent was allocated to drilling, completion and infrastructure, and two percent was allocated to leasing and business development activities.

 

 

FINANCIAL RESULTS

The company reported a net loss of $67.3 million for first-quarter 2019, which includes $44.9 million in non-cash mark-to-market losses related to commodity derivatives and a $3.9 million non-cash impairment charge.  This compares to reported net income of $119.4 million for fourth-quarter 2018 and a reported net loss of $4.8 million for first-quarter 2018.  The company’s first-quarter 2019 Adjusted EBITDAX was $93.0 million, compared to $111.3 million for fourth-quarter 2018 and $117.9 million for first-quarter 2018.

Adjusted EBITDAX is a non-GAAP financial measure that is defined and reconciled in a table included with this press release. 

 

 

HEDGING UPDATE

On a consolidated basis, the company has hedged approximately 2,339,000 Bbls of its April through December 2019 oil production; 13,105,000 million British thermal units (MMBtu) of its April through December 2019 natural gas production; 1,055,560 Bbls of its 2020 oil production; and 6,893,150 MMBtu of its 2020 natural gas production.  Additional information on Sanchez Energy’s complete hedge position can be found in the company’s documents on file with the U.S. Securities and Exchange Commission (SEC) at www.sec.gov.

 

 

LIQUIDITY AND CREDIT FACILITIES

As of March 31, 2019, the company’s liquidity was approximately $358.6 million, which consisted of $200.7 million in cash and cash equivalents and $157.9 million of combined borrowing capacity under two credit facilities:  the

-  3  -


 

$25.0 million parent-level credit facility, which had approximately $7.9 million of available borrowing capacity, net of an outstanding letter of credit, and the SN EF UnSub, LP (“UnSub”) revolving credit facility, which had a borrowing base and commitment amount of $315.0 million and $150.0 million of available borrowing capacity.  The company repaid $6.0 million of principal under the UnSub revolving credit facility after March 31, 2019.

 

 

SHARE COUNT

As of March 31, 2019, the company had 99.8 million common shares outstanding.  Assuming all Series A Convertible Perpetual Preferred Stock and Series B Convertible Perpetual Preferred Stock were converted, total outstanding common shares would have been 107.5 million as of March 31, 2019.  For the three months ended March 31, 2019, the weighted average number of unrestricted common shares used to calculate the net loss attributable to common stockholders, basic and diluted, which is determined in accordance with GAAP, was 91.7 million shares.  

 

 

ABOUT SANCHEZ ENERGY CORPORATION

Sanchez Energy Corporation (OTC Pink: SNEC) is an independent exploration and production company focused on the acquisition and development of oil and natural gas resources in the onshore United States, with a current focus on the Eagle Ford Shale in South Texas.  For more information about Sanchez Energy Corporation, please visit our website:  www.sanchezenergycorp.com.

 

 

FORWARD LOOKING STATEMENTS

This press release contains, and our officers and representatives may from time to time make, 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.  All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Sanchez Energy expects, believes or anticipates will or may occur in the future are forward-looking statements, including statements relating to future financial and operating results and returns, our strategy and plans, including future drilling plans and economic drilling zones, our ability to increase reserves and production and generate income or cash flows, service our debt and other obligations and repay or otherwise refinance such obligations when due or at maturity, our ability to keep well costs down, the benefits related to the Comanche transaction and the company’s anticipated ability to fund capital expenditures or reduce its leverage.  These statements are based on certain assumptions made by the company based on management's experience, perception of historical trends and technical analyses, current conditions, anticipated future developments and other factors believed to be appropriate and reasonable by management.  When used in this press release, the words "will," "potential," "believe," "estimate," "intend," "expect," "may," "should," "anticipate," "could," "plan," "predict," "project," “budget,” “forecast,” “guidance,” "profile," "model," "strategy," "future," or their negatives, other similar expressions or the statements that include those words or other words that convey the uncertainty of future events or outcomes, 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 Sanchez Energy, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements, including, but not limited to the timing and extent of changes in prices of, and demand for,

-  4  -


 

crude oil and condensate, natural gas liquids, natural gas and related commodities; our ability to successfully execute our business and financial strategies; our ability to comply with the financial and other covenants in our debt instruments, to repay our debt, and to address our liquidity needs; the extent to which we are able to engage in successful strategic alternatives to improve our balance sheet and satisfy our obligations under our debt instruments; the extent to which our drilling plans are successful in maintaining and economically developing our acreage, producing and replacing reserves and achieving anticipated production levels; our ability to replace the reserves we produce through drilling and property acquisitions; our ability to successfully integrate our various acquired assets into our operations and realize the benefits of the those acquisitions, to fully identify existing and potential issues or liabilities and to accurately estimate reserves, production and costs with respect to such assets; our ability to access the credit and capital markets to obtain financing on terms we deem acceptable, if at all, and to otherwise satisfy our capital expenditure, debt service and other funding requirements through internally generated cash flows, asset sales and other activities; the extent to which an active market, if any, develops in the trading of our common stock in the over-the-counter markets; our ability to utilize the services, personnel and other assets of Sanchez Oil & Gas Corporation pursuant to an existing services agreement; Sanchez Oil & Gas Corporation’s ability to retain personnel and other resources to perform its obligations under the existing services agreement; the realized benefits of our partnerships and joint ventures, including our transactions with Sanchez Midstream Partners LP and our partnership with affiliates of The Blackstone Group, L.P.; the accuracy of reserve estimates; our ability to successfully execute our hedging strategy and the resulting realized prices therefrom; our ability to maintain the financial risks where we share with more than one party the cost of drilling, equipping, completing and operating wells, including with respect to the Comanche assets; and other factors described in Sanchez Energy's most recent Annual Report on Form 10-K and any updates to those risk factors set forth in Sanchez Energy's Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Further information on such assumptions, risks and uncertainties is available in Sanchez Energy's filings with the SEC.  Sanchez Energy's filings with the SEC are available on our website at www.sanchezenergycorp.com and on the SEC's website at www.sec.gov. In light of these risks, uncertainties and assumptions, the events anticipated by Sanchez Energy's forward-looking statements may not occur, and, if any of such events do occur, Sanchez Energy may not have correctly anticipated the timing of their occurrence or the extent of their impact on its actual results.  Accordingly, you should not place any undue reliance on any of Sanchez Energy's forward-looking statements.  Any forward-looking statement speaks only as of the date on which such statement is made, and Sanchez Energy undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

 

COMPANY CONTACTS:

 

Cameron W. George

Executive Vice President & CFO

 

Cham J. King

Director, Finance & Investor Contact

 

(877) 847-0009

ir@sanchezenergycorp.com 

 

 

-  5  -


 

 

 

SANCHEZ ENERGY CORPORATION

KEY OPERATING STATISTICS

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

    

2019

    

2018

 

Net Production:

    

 

 

 

 

 

 

Oil (MBbls)

 

 

2,336

 

 

2,521

 

Natural gas liquids (MBbls)

 

 

2,335

 

 

2,406

 

Natural gas (MMcf)

 

 

13,158

 

 

13,950

 

Total oil equivalent (MBoe)(1)

 

 

6,864

 

 

7,251

 

Average Sales Price Excluding Derivatives(2):

 

 

 

 

 

 

 

Oil ($ per Bbl)

 

$

54.81

 

$

61.64

 

Natural gas liquids ($ per Bbl)

 

$

17.34

 

$

20.50

 

Natural gas ($ per Mcf)

 

$

3.27

 

$

2.99

 

Oil equivalent ($ per Boe)

 

$

30.82

 

$

33.98

 

Average Sales Price Including Derivatives(3):

 

 

 

 

 

 

 

Oil ($ per Bbl)

 

$

53.79

 

$

53.32

 

Natural gas liquids ($ per Bbl)

 

$

17.34

 

$

20.50

 

Natural gas ($ per Mcf)

 

$

3.18

 

$

3.09

 

Oil equivalent ($ per Boe)

 

$

30.31

 

$

31.27

 

Average unit costs per Boe:

 

 

 

 

 

 

 

Oil and natural gas production expenses(4)

 

$

11.79

 

$

9.92

 

Production and ad valorem taxes

 

$

1.90

 

$

1.86

 

Depreciation, depletion, amortization and accretion

 

$

9.83

 

$

8.17

 

Impairment of oil and natural gas properties

 

$

0.57

 

$

0.13

 


 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes production associated with UnSub of approximately 2,055 MBoe and 2,515 MBoe for the three months ended March 31, 2019 and 2018, respectively.

(2) Excludes the impact of derivative instrument settlements.

 

 

 

 

 

 

 

 

 

 

 

 

(3) Includes the impact of derivative instrument settlements.

 

 

 

 

 

 

 

 

 

 

 

 

(4) Includes a $5.9 million non-cash gain for the three months ended March 31, 2018 from the amortization of the deferred gain on Western Catarina Midstream divestiture.

 

-  6  -


 

SANCHEZ ENERGY CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS DATA (unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

    

2019

    

2018

    

REVENUES:

    

 

 

 

 

 

 

Oil sales

 

$

128,028

 

$

155,392

 

Natural gas liquid sales

 

 

40,500

 

 

49,305

 

Natural gas sales

 

 

43,049

 

 

41,729

 

Sales and marketing revenues

 

 

5,145

 

 

4,802

 

Total revenues

 

 

216,722

 

 

251,228

 

OPERATING COSTS AND EXPENSES:

 

 

 

 

 

 

 

Oil and natural gas production expenses

 

 

80,955

 

 

71,948

 

Exploration expenses

 

 

1,270

 

 

33

 

Sales and marketing expenses

 

 

4,931

 

 

4,173

 

Production and ad valorem taxes

 

 

13,050

 

 

13,469

 

Depreciation, depletion, amortization and accretion

 

 

67,481

 

 

59,248

 

Impairment of oil and natural gas properties

 

 

3,930

 

 

948

 

General and administrative expenses

 

 

20,483

 

 

22,420

 

Total operating costs and expenses

 

 

192,100

 

 

172,239

 

Operating income

 

 

24,622

 

 

78,989

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

 

622

 

 

742

 

Other income

 

 

826

 

 

3,428

 

Interest expense

 

 

(44,553)

 

 

(43,920)

 

Net losses on commodity derivatives

 

 

(48,423)

 

 

(44,054)

 

Total other expense

 

 

(91,528)

 

 

(83,804)

 

Loss before income taxes

 

 

(66,906)

 

 

(4,815)

 

Income tax expense

 

 

436

 

 

 —

 

Net loss  

 

 

(67,342)

 

 

(4,815)

 

Less:

 

 

 

 

 

 

 

Preferred stock dividends

 

 

(2,516)

 

 

(3,987)

 

Preferred unit dividends and distributions

 

 

(12,500)

 

 

(9,908)

 

Preferred unit amortization

 

 

(7,033)

 

 

(5,930)

 

Net loss attributable to common stockholders

 

$

(89,391)

 

$

(24,640)

 

 

 

 

 

 

 

 

 

Net loss per common share - basic and diluted

 

$

(0.98)

 

$

(0.30)

 

Weighted average number of shares used to calculate net loss attributable to common stockholders - basic and diluted

 

 

91,663

 

 

80,919

 

 

 

 

-  7  -


 

SANCHEZ ENERGY CORPORATION

CONSOLIDATED BALANCE SHEET (unaudited)

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

    

2019

    

2018

ASSETS

 

 

 

 

 

 

Current assets:

    

 

 

 

 

 

Cash and cash equivalents

 

$

200,698

 

$

197,613

Oil and natural gas receivables

 

 

79,022

 

 

87,222

Joint interest billings receivables

 

 

20,367

 

 

33,263

Accounts receivable - related entities

 

 

9,286

 

 

6,099

Fair value of derivative instruments

 

 

1,372

 

 

15,714

Other current assets

 

 

27,813

 

 

33,070

Total current assets

 

 

338,558

 

 

372,981

Oil and natural gas properties, on the basis of successful efforts accounting:

 

 

 

 

 

 

Proved oil and natural gas properties

 

 

3,817,836

 

 

3,792,431

Unproved oil and natural gas properties

 

 

317,377

 

 

328,643

Total oil and natural gas properties

 

 

4,135,213

 

 

4,121,074

Less: Accumulated depreciation, depletion, amortization and impairment

 

 

(1,827,245)

 

 

(1,761,949)

Total oil and natural gas properties, net

 

 

2,307,968

 

 

2,359,125

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

Fair value of derivative instruments

 

 

6,667

 

 

12,102

Right of use assets, net

 

 

322,230

 

 

 —

Investments (includes investment in SNMP measured at fair value of $4.9 million and $3.9 million as of March 31, 2019 and December 31, 2018, respectively)

 

 

18,181

 

 

16,664

Other assets

 

 

52,959

 

 

59,088

Total assets

 

$

3,046,563

 

$

2,819,960

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

11,863

 

$

32,382

Other payables

 

 

124,802

 

 

74,628

Accrued liabilities:

 

 

 

 

 

 

Capital expenditures

 

 

15,252

 

 

61,970

Other

 

 

90,819

 

 

102,728

Fair value of derivative instruments

 

 

22,843

 

 

706

Short term debt

 

 

245

 

 

304

Short term lease liabilities

 

 

102,508

 

 

 —

Other current liabilities

 

 

23,826

 

 

75,581

Total current liabilities

 

 

392,158

 

 

348,299

Long term debt, net of premium, discount and debt issuance costs

 

 

2,396,151

 

 

2,395,408

Asset retirement obligations

 

 

47,122

 

 

46,175

Fair value of derivative instruments

 

 

3,090

 

 

366

Long term lease liabilities

 

 

222,315

 

 

 —

Other liabilities

 

 

653

 

 

21,407

Total liabilities

 

 

3,061,489

 

 

2,811,655

Commitments and contingencies

 

 

 

 

 

 

Mezzanine equity:

 

 

 

 

 

 

Preferred units ($1,000 liquidation preference, 500,000 units authorized, issued and outstanding as of March 31, 2019 and December 31, 2018)

 

 

472,361

 

 

452,828

Stockholders' deficit:

 

 

 

 

 

 

Preferred stock ($0.01 par value, 15,000,000 shares authorized; 780,432 and 1,838,985 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively, of 4.875% Convertible Perpetual Preferred Stock, Series A; 2,511,013 and 3,527,830 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively, of 6.500% Convertible Perpetual Preferred Stock, Series B)

 

 

32

 

 

53

Common stock ($0.01 par value, 300,000,000 shares authorized; 99,794,460 and 87,328,424 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively)

 

 

1,007

 

 

881

Additional paid-in capital

 

 

1,371,450

 

 

1,367,427

Accumulated deficit

 

 

(1,859,776)

 

 

(1,812,884)

Total stockholders' deficit

 

 

(487,287)

 

 

(444,523)

Total liabilities and stockholders' deficit

 

$

3,046,563

 

$

2,819,960

-  8  -


 

 

SANCHEZ ENERGY CORPORATION

Non-GAAP Reconciliation – Adjusted EBITDAX

(in thousands)

 

“Adjusted EBITDAX” is a non‑GAAP financial measure that is used as a supplemental financial measure by our management and by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance as compared to that of other companies in our industry, without regard to financing methods, capital structure or historical costs basis.  It is also used to assess our ability to incur and service debt and fund capital expenditures.  Our Adjusted EBITDAX should not be considered an alternative to net income (loss), operating income (loss), cash flows provided by (used in) operating activities or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP.  Our Adjusted EBITDAX may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDAX in the same manner.

The following table presents a reconciliation of our net income (loss) to Adjusted EBITDAX:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

Three Months Ended
December 31,

 

Three Months Ended
March 31,

 

 

    

2019

    

2018

    

2018

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(67,342)

 

$

119,409

 

$

(4,815)

 

Adjusted by:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

44,553

 

 

45,194

 

 

43,920

 

Net (gains) losses on commodity derivatives

 

 

48,423

 

 

(114,628)

 

 

44,054

 

Net settlements paid on commodity derivatives

 

 

(3,508)

 

 

(25,350)

 

 

(19,651)

 

Exploration expense

 

 

1,270

 

 

48

 

 

33

 

Depreciation, depletion, amortization and accretion

 

 

67,481

 

 

72,965

 

 

59,248

 

Impairment of oil and natural gas properties

 

 

3,930

 

 

10,127

 

 

948

 

Non-cash stock-based compensation (benefit) expense

 

 

141

 

 

(2,086)

 

 

(375)

 

Acquisition and divestiture costs included in general and administrative

 

 

 —

 

 

35

 

 

365

 

Income tax expense

 

 

436

 

 

 —

 

 

 —

 

Gains on other derivatives

 

 

(276)

 

 

(5,963)

 

 

(336)

 

(Gains) losses on investments

 

 

(1,517)

 

 

18,437

 

 

1,150

 

Amortization of deferred gain on Western Catarina Midstream Divestiture

 

 

 —

 

 

(5,930)

 

 

(5,929)

 

Interest income

 

 

(622)

 

 

(951)

 

 

(742)

 

Adjusted EBITDAX(1)

 

$

92,969

 

$

111,307

 

$

117,870

 

 


 

(1) UnSub component of Adjusted EBITDAX was approximately 31 percent, 40 percent, and 30 percent respectively, for the three months ended March 31, 2019, and 2018 and December 31, 2018.

-  9  -


GRAPHIC 3 ex-99d1g001.jpg GRAPHIC begin 644 ex-99d1g001.jpg M_]C_X 02D9)1@ ! 0$ W #< #_X0!:17AI9@ 34T *@ @ !0,! 4 M ! 2@,# $ ! %$0 $ ! 0 %$1 0 ! AU5$2 M 0 ! AU0 8:@ "QC__; $, " 8&!P8%" <'!PD)" H,% T, M"PL,&1(3#Q0=&A\>'1H<'" D+B<@(BPC'!PH-RDL,#$T-#0?)SD].#(\+C,T M,O_; $,!"0D)# L,& T-&#(A'"$R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R M,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,O_ !$( + ![P,!(@ "$0$#$0'_ MQ ? !!0$! 0$! 0 0(#! 4&!P@)"@O_Q "U$ " 0,# @0# M!04$! 7T! @, !!$%$B$Q008346$'(G$4,H&1H0@C0K'!%5+1\"0S8G*" M"0H6%Q@9&B4F)R@I*C0U-C+CY.7FY^CIZO'R\_3U]O?X^?K_Q ? 0 # 0$! M 0$! 0$! 0(#! 4&!P@)"@O_Q "U$0 " 0($! ,$!P4$! ! G< M 0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B7J" M@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3%QL?(RKR\_3U]O?X^?K_V@ , P$ A$#$0 _ /?Z*** M"BBB@ HHHH *R?$GB"S\,Z)/J=XWRQC"1@\R.>BCZ_\ UZTIYXK:WDGGD6.* M-2[NQP% ZDUXC>WI^)'B:?4+V1[?PII&68G(WCT'J[^G88[]9D[&>']7D\$> M(3LEB?;9R,>#WV@]P>J_EZ4D[:,B$G%V9ZQ1115FX4444 %%%% !1110 444 M4 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 M 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% ! M1110 445P7Q*\:-X?L%TO36+ZQ>C;&$Y:)3QN^IZ#\^U)NRN3*2BKLP/'VO7 MGBS7X_!.@/N4O_ILRGY>.2"?[J]3ZGBN@\+:!9S);06B?\2'3),PDC_C^N1] MZ9O55/"^XST K$\*>$GT^ Z)&Y&HW2+)K-VAYMXCR(%/]YNY],G^[7J<$$5K M;QV\$:QPQ*$1%& H' J4KZLSA%M\TAMW:P7UI+:W42RP3(4D1APP/45Y5XM M\*SZE$-,9V.MZ?&9=+NB<->0+R8R?^>B?X'N:];K-UO2%U>Q$:R&"ZA82VUP MHYAD'0^X[$=P2*IJYMMU>S&V=6X,@'&_'Z'T/UKMZ M\0\26M]IVH_\)GI$(M=4L9?+U>S7HK_\] .\;CO[YZYQZQX:\0V?B?1(-3LS M\KC$D9/,;CJI_P ],&E%]&33E]E[FO1115&H4444 %%%% !1110 4444 %%% M?Q_&+PPS@3)J%N MI_CEM^/T)-=-8^+O#VI6K7-KK%H\:+N?=(%*CW!P1^(H33$IQ>S-JBL_1-8M M=?TB#4[(2?9Y]VSS!@\,5Z?45H4RD[A1110 4444 %%%% !1110 4444 %%% M% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 M %%%% !114-W=P6-I-=W4JQ00H7D=CPH'4T 97BKQ+:>%=#FU&Z(9A\L,6<& M5ST _K[5Y;X7L-0N;T>+-3C%SKNJ2%=*MY!\J^LS#LBCI[?45"]T?B'XCN-> MU;S(?#&E'"18YE.>$ [NYQG'L/2O5/#VES1M)JVHQ*FH7*!%A'W;6$?=B7Z= M3CJ?H*CXF8:U)7Z%[1=)BT?3Q;J[2S.QDGG?[TTA^\Q^OZ# [5HUGZMKFF:' M )M2O8K=6^Z&.6?_ '5')_ 5R%U\6-,B8BVTS4)P/XV58P?^^CG]*JZ1HYQC MHV=_17G=O\7](9]MWIU_;C^\H20#\CG]*ZW2/%.AZZ,:;J4$S]XMVV0?53@_ MI0FF$9QELRIXCTN7>-8L(!-=11F.XMB.+R _>C/^T.2OOQT->7VEZ?AOXE@U M*Q=[CPIJ_P PQD[!W!]'0Y^HR.O3U7Q5XHM?"NFI=3Q-.\C[(X$8!FX))&>P M KF]>TJQFT]I9XR/#VLA9)L=;&=@-LR^BDD!O?GH34R78B:5]-T=[!/%=6\= MQ!(LD,JAT=3D,#T(J2O(O >O7GA#Q!)X)U]\1[_]"F8_+ST /]UNWHNU M2=S2$N9!1113*"BBB@ HHHH **** /+/C%XMNM*M;?1+"5HI+M#)/(IPPCS@ M*#[G.?I[UH_#'P=I>G>&[+5I(([C4+N,2F9U#>6#T5?3CJ>N:Y_XW:!U97 MM+4Y7)*K[Q[_ #6\%S$8IX8Y8R,%)%# _@:\F^(_PQL8],GUO0H!;R0*9)[9 M/N,@ZLH[$=<=,?KZ5HOB+2?$-MY^EWT5PN,LH.'3_>4\BM*2-)8GCD4,CJ58 M'N#UK1I-&\HQFCDOA=_R3C2/]V3_ -&O77UD>%]$_P"$<\.6FD^<)OL^\!PN M,@NS=/QK7H6PX*T4@HJ"]O(-/L9[RY<)!!&9)&/8 9-<9\._'C>+SJ,-TJ17 M,,IDB1>,PD\?4CH3[BBZO8'))V.ZHHJ&Z%RUNPM)(HY_X6F0NH^H!!_6F434 M5YAXO\:^,O!SQO=:;I4]G*VV.XB63&[KM(+<' -=?X1\6V/B[25N[4A)TP)[ MIT%%%<1XU\0^)?">E'5(ETNZMA*$93%(KH#T/WR# MZ=J&[%2ERJ[.WHK)T9M=E@BFU9[!=\88PVT3@J3CC<6.?RI^N^(--\-Z+?%RFXT'2[33M,)(2[U LS2>ZJO_UQ M[UK?8?'$"[TUK2+IO^>4MFT:G_@2L3^E%R5.^R.KHKS>]^(>L6.OZ5H=_HGV M&[N+N-)93)YD3QEL$QG'O^%>AW G,#BV>-)L?*TB%E'U ()_.A.XU)/8EHKR MOQG\0?$_@W5(K.>UTJX2:/S(Y4218Y_2LOQ'=:_INGWNH::VG216\1E$$\3[B%7+?,&QG@XXHN M4W97-^BO*O"7C_Q9XQN;F"QM-%A:W0.QG\T @G'&":ZO/C_^[X:_[ZG_ ,*2 ME+],TC7-.TU+2^+A+FU+D$JA;')X/ ZBNZIIW*4DP MHK@[KQ-XMO/%^I:1H.EZ?+:6+(KW-T64 E V"0>3DG@"KWF?$/\ Y]_#?_?< MU%R>='745Y9XJ\?>*_"!@34(= DFFR5A@:5F"_WCDC [5U'@77->\1Z4=3U: MSM;2WE_X]EB5@SC^\GKUI*2;L"J)OE.KHHHJBPHHHH **** "BBB@ KQ M[QKK5WXY\21^#]"DQ9Q/NO;@'Y3MZDG^ZOZG\*WOB9XRETJW30-(+/K%\ F( M^6B5N./]H]!^?I6?X6\(K96S>'HFS*X637+M#V/*VR'W'WO8^XQ$G?0QF^9\ MJ-SPMHMIIZG']U ,G Z 5Z3I/PMT MB"%7UAY-1NB,MEV2)3Z*JD>Q+J"?R_G7N-** M3U,Z%--3=-))))MV;I'+$#TYKZ*\)&+4O M .DI.BRQ26*12(PR& 7:0?RKS#XN>#DTNZ7Q%IT82"X?;=1J.%D/1OH>_O\ M6N^^%EQ]H^'>F\Y,9E0_A(V/TQ4033LS&C%QFXLYKQ7X2;4(!H4C$W]LC2:+ M=N>9XQRUNQ_O+V/I@^M;/PU\:/KUB^DZFQ36+$;9 _#2J.-W^\.A_/O77:SI M,6LZ>UN[M%*K"2"=/O0R#[KCW!_,9%>1>*=/U""\/BO34%KK^E.!JD$8^5_2 M91W1AU]L^AJGH[ER3@^9'MM%8?A3Q-:>*]"BU&V(5_NS19YC?N/IZ'TK3:S$^6?\ =;JOT.1]*[V\\0K9^,-.T*2-<7MO)(DF[G\):BOVF"ZT^Y0_NY5)7/^ZPX/X&NZ\,?&;4;)DM]?B^VV_3 MSXP%E4>XZ-^A]Z]OO+&UU&U>VO;:*X@?[T)?$GX9V^AV3ZWHNY;1 M6 GMF.[R\G 93UQG'!K-Q<=4<\JL6>T:7JMEK6GQ7^GW"SVTHRKK_ "([ M'VJY7A?P1U:XBU^\TDL3;3P&8+GA74@9'U!_05[9?WL&FV%Q>W+[(((S([>@ M S5Q=UEU MHG=7.B$N:-SS[XN0I/5-+D>33Y& MQ'(W*LO4Q2>_\^HY''HWQ5_Y!.A?]AJW_P#07KL]2TZTU?3YK&^@6:VF7:Z- M_G@^]2XW9E*'-)]S-\*^*;#Q9I"7UDVUQ\LT#'YHF]#[>A[U@?%[_DGEW_UV MB_\ 0A7FVJZ7K7PF\4QW]@[2Z?*V$=ONRKU,;^A]_P 178^.?$MAXI^$T]_8 M/UFB$L1/S1-N&5/^/>ES733%SW@XRW/48_\ 5)_NBOGC6=0E^(7Q/M[%I&^P M_:?L\*@_=B4_,P]R 3^7I7T* 6ML X)3 /X5\V?#;_1/B;I:7'RLLLL;9[,8 MW7^=$^B"MO&/<^DX((K:WC@@C6.*-0B(HP% X %2445H=!A>*/#J>(+2UV[$ MN[.YCN+>1OX2K D?0@$?EZ5NT44"MK<\.^.G_(;TG_KV;_T*O8/#_P#R+6E? M]><7_H KQ_XZ?\AO2?\ KV;_ -"KM]&\&23Z%I\H\5>(X]]M&VR.[4*N5!P! MLZ"LU\3,(M^TE8[JOGRU_P"2\M_V%)/YFO5_^$'E_P"AN\3?^!B?_$5Y#I-L M;/XVQVQGFN#%J3KYL[;G?&>6/&31+H%5N\;KJ?159WB#_D6]4_Z\Y?\ T UH MUG>(/^1;U3_KSE_] -:&[V/(?@5_R%]7_P"N"?\ H1KV^OGSX2:'#KFI:E'- M=WUN(X48&TN&B)R3U(ZUZI-\.[":)HSK.O@,,?\ (1<_H>*SA>QC1;Y-$:UI M=Z?XBNIR(@YTF^,<X-=E5K8UC=J[*=CIL&G/=O#N+7=PUQ*6/5B /RP!6=XL\46?A/19 M+^Z(:0_+!"#S*_8?3U/:M#5=5L]%TR?4;Z416\"[F/<^@'J3T KP>*/5OBYX MU+R;X-/AZXY6WBST'J[?YX%*3MHB*D^72.[+/@SPU?\ Q$\2S^(-=+/8I)E\ M\"5ATC7T4=_R[U[TB+&BHBA44850, #TJOIVGVNE:?!8V4*Q6\"A40=A_4^] M6J(JR*IPY5YA1115%A1110 4444 %<]XQ\56OA+0I+Z;#SM\EO#GF1_\!U)K M8O[^VTNPGOKR416\"%W<]@*\4AF?QUX@N/%6MQR+H&GN([6U R9WS\D2CNQ. M"?J!TZ3)VV,ZD[:+$]*U 7*^(;T"X\2ZP6-@DHR((S]ZX<=@!T'T Z\>N M:1I4&C:5@0?=B7V7O MZG)K;HBK!3ARH*^?/BT)+/QQ>$@@7,44J>X"[?YJ:^@Z\\^*_@Z7Q#H\>HV, M9>_L03L4M91E8YJ57DT>Q]745P_A/XGZ+XD"6]PPL-0/'DRM\KG_9;O M]#@_6NXK9-/8[8R4E=&9XBTE-<\.W^FN ?M$+*N>S=5/X$ US?PLTK4]%\)/ M9:K:/;3+=.R(Y!RI"\\'US7;T46UN+E7-S!6#XATN>5H]6TZ-7U"U4J8F^[= M0G[T3?7J,]#]36]13&U<\+6Y/P]\1V_B#2!)+X9U0[9(<"]:NO GB63PAKQ44 M459N%%%% !1110!XS\9+^XTOQ1H%]:/LN+>-I$;W##]*['PM\3="\0VT:7%S M'87^,/!.VT$_[+'@CVZ^U='MVVK3Q>9U9SU=$V-_WTN#4V=[HRY9*3:-H3Q%-XE0IC.[<,5YE\4O'.EI MH%QH5A<1W=[=81_*;HO]P7!Q^HK:T;P%X:T& M59K+2X_/7D2RDR,#ZC=G'X4/F>@24Y*VQR7PB\%W6C0S:WJ430W%S'Y<$3## M)'G))'8D@<>WO5OQ[J<>N:[I?@>VN INY@]\RM]V-?FV?4XSCV'K7H4\,=S! M)#*"8Y%*L 2,@^XYKGO^%?>%/-\W^QH/,SNW[FSGUSFCELK(.1J/+$Z*&&.W M@C@A0)%&H1%4<* , 4YE5U*L RL,$$<$5#:6D-C;+;VZE8EZ L6Q^))-230I M<0/#("4=2K ,0F)<.!@-+*[D?FU:6G:+8:2,6,+1+MV[?,9@![ D@4TG9<,I[>A'H1ZU\X>,O">I^"KV:T$LCZ7=X\N4?=D .0 MK#^\/_U5]-U2U;2;'7-.DL-1MUGMY.JMV/8@CD'W%*4;DU*:FO,MQ_ZI/]T5 MXC\2/!E_HFOGQ5HD;- 91<2B,9,$H.2V/[I/.>QS7MX '04O48--JZ*G!3 M5CD?"7Q!T?Q/91 W,5KJ&,26LK;3N_V<_>'TY]:ZUF55+,P"CDDGBN8U/X=^ M%=5E::XTB%96.2\!,1)_X"0*KP?##PI"1FQEF4=$EN9&7\LXI*X+G6Y;N_$+ MZG=G2O#DB3W&<7%ZH#PVB]^>C/Z+^?%=(. !G/O45I9VUA;);VEO%!"G"QQ( M%4?@*6X@CNH'@E!,;C!"L5/YCFF4D^IXC\F6./Y&O7_ M W(DOA?27C8,ILXL$'_ &!6?-X \+7,K2SZ/#+(WWG=W8G\2:O:9X9TC1G5 MM.M/L^W.%21]O/7Y]0TNSU1%2\C:15S@"1E'/7.TC/XUA_\ "NO".<_V';?FW^-$DV%2#E:W M0ZBLOQ+*D/A;5I)&"JMG*22?]@U9L-,M-,C:.TC9$;&09&;IZ;B<54U+PSI& ML.S:A:?:-V,J\C[>.GRYQ^E,T=['D7P.GABUO5(Y)41GMUVAFQG#"/#6F7L5[9Z1;PW$1RD@R2IQCN:U[^PM=3LI;*]A$UO*,/&Q.&&<]J:N M6N;=G@OBWQ'>_$CQ1!HVE';IZ28BWG:K>LK^@QT]OH 4@?4U-_PKGPA_P! *V_-O\:U='\/Z3H"2II5C':K,09 F?FQTZ_4U6I? MO-ZFG1113+"BBB@ HHHH \9\6:O<_$3Q0OAG2)PFD6C&2\NL_(=OWF)_NCH/ M4\^E=GX6TBVNA:7D,!BT>Q4II4##[_9KAO5FYVY[$GO7'>,-'N?A_P")T\5: M-"&TRY;9>6P'R#=]Y2/[K=O0_A78>%M8M;86EM!,9-%U %M,F8_ZINK6[>A' M.WV!':LUOJ<\?B?-N=I1116AT!1110!YOXX^%5IK[R:CI!2TU%OF=",1S'W_ M +K>_?OZUX;JVC:CH=ZUGJ5I);3+V<<,/4'H1[BOKJJ&K:+IVNV36FIVD=S" M>@<^$?BGJ_AXQVU\S:AIXXV2-^\C'^RW]# MQ]*TO&'P@O=+$E[H)>]M!RT!YEC'M_>'TY]C7F)!!((((X(-9:Q9RVG39]9Z M#XBTSQ+IZWNF7(ECZ.IX>,^C#L:U*^3/#_B'4/#6JQW^G3%)%X=#]V1>ZL.X MKZ;\,^(K3Q1H<&IVG ?Y9(R>8W'53_GH16L97.NE54]'N;%%%%6;#9(TEC:. M1%='!5E89!!Z@UY?XI\(I>6R^'96PZ[I-#NW/3 RULQ^GW?8?[//I\LL<$3R MRNJ1HI9F8X"@=2:\N\4^+A8VZ^(95S/*&CT.T.B:8NE^(;"\EO[1C"SIMR0./FR1\PZ?A6I_P +RT3_ *!>H?\ MCG_Q59_A[X01ZOI2ZEXBO+V/4+IC*R1LH*@\_-D'YCU/UK5_X4?X>_Y_]2_[ M[3_XFI7.9+VUM"+_ (7EHG_0+U#_ ,<_^*H_X7EHG_0+U#_QS_XJI?\ A1_A M[_G_ -2_[[3_ .)H_P"%'^'O^?\ U+_OM/\ XFCWQ_OB+_A>6B?] O4/_'/_ M (JC_A>6B?\ 0+U#_P <_P#BJE_X4?X>_P"?_4O^^T_^)H_X4?X>_P"?_4O^ M^T_^)H]\/WQ%_P +RT3_ *!>H?\ CG_Q5'_"\M$_Z!>H?^.?_%5+_P */\/? M\_\ J7_?:?\ Q-'_ H_P]_S_P"I?]]I_P#$T>^'[XB_X7EHG_0+U#_QS_XJ MC_A>6B?] O4/_'/_ (JI?^%'^'O^?_4O^^T_^)H_X4?X>_Y_]2_[[3_XFCWP M_?$7_"\M$_Z!>H?^.?\ Q5'_ O+1/\ H%ZA_P".?_%5+_PH_P /?\_^I?\ M?:?_ !-'_"C_ ]_S_ZE_P!]I_\ $T>^'[XB_P"%Y:)_T"]0_P#'/_BJ/^%Y M:)_T"]0_\<_^*J7_ (4?X>_Y_P#4O^^T_P#B:/\ A1_A[_G_ -2_[[3_ .)H M]\/WQ%_PO+1/^@7J'_CG_P 51_PO+1/^@7J'_CG_ ,54O_"C_#W_ #_ZE_WV MG_Q-'_"C_#W_ #_ZE_WVG_Q-'OA^^(O^%Y:)_P! O4/_ !S_ .*H_P"%Y:)_ MT"]0_P#'/_BJE_X4?X>_Y_\ 4O\ OM/_ (FC_A1_A[_G_P!2_P"^T_\ B:/? M#]\1?\+RT3_H%ZA_XY_\51_PO+1/^@7J'_CG_P 54O\ PH_P]_S_ .I?]]I_ M\31_PH_P]_S_ .I?]]I_\31[X?OB+_A>6B?] O4/_'/_ (JC_A>6B?\ 0+U# M_P <_P#BJE_X4?X>_P"?_4O^^T_^)H_X4?X>_P"?_4O^^T_^)H]\/WQ%_P + MRT3_ *!>H?\ CG_Q5'_"\M$_Z!>H?^.?_%5+_P */\/?\_\ J7_?:?\ Q-'_ M H_P]_S_P"I?]]I_P#$T>^'[XB_X7EHG_0+U#_QS_XJC_A>6B?] O4/_'/_ M (JI?^%'^'O^?_4O^^T_^)H_X4?X>_Y_]2_[[3_XFCWP_?$7_"\M$_Z!>H?^ M.?\ Q5'_ O+1/\ H%ZA_P".?_%5+_PH_P /?\_^I?\ ?:?_ !-'_"C_ ]_ MS_ZE_P!]I_\ $T>^'[XB_P"%Y:)_T"]0_P#'/_BJ/^%Y:)_T"]0_\<_^*J7_ M (4?X>_Y_P#4O^^T_P#B:/\ A1_A[_G_ -2_[[3_ .)H]\/WQ%_PO+1/^@7J M'_CG_P 51_PO+1/^@7J'_CG_ ,54O_"C_#W_ #_ZE_WVG_Q-'_"C_#W_ #_Z ME_WVG_Q-'OA^^(O^%Y:)_P! O4/_ !S_ .*H_P"%Y:)_T"]0_P#'/_BJE_X4 M?X>_Y_\ 4O\ OM/_ (FC_A1_A[_G_P!2_P"^T_\ B:/?#]\1?\+RT3_H%ZA_ MXY_\51_PO+1/^@7J'_CG_P 54O\ PH_P]_S_ .I?]]I_\31_PH_P]_S_ .I? M]]I_\31[X?OB+_A>6B?] O4/_'/_ (JC_A>6B?\ 0+U#_P <_P#BJE_X4?X> M_P"?_4O^^T_^)H_X4?X>_P"?_4O^^T_^)H]\/WQ%_P +RT3_ *!>H?\ CG_Q M5'_"\M$_Z!>H?^.?_%5+_P */\/?\_\ J7_?:?\ Q-'_ H_P]_S_P"I?]]I M_P#$T>^'[XB_X7EHG_0+U#_QS_XJC_A>6B?] O4/_'/_ (JI?^%'^'O^?_4O M^^T_^)H_X4?X>_Y_]2_[[3_XFCWP_?$7_"\M$_Z!>H?^.?\ Q5'_ O+1/\ MH%ZA_P".?_%5+_PH_P /?\_^I?\ ?:?_ !-'_"C_ ]_S_ZE_P!]I_\ $T>^ M'[XB_P"%Y:)_T"]0_P#'/_BJ/^%Y:)_T"]0_\<_^*J7_ (4?X>_Y_P#4O^^T M_P#B:/\ A1_A[_G_ -2_[[3_ .)H]\/WQZ+?65OJ5C-97<2RV\R%)$;H0:\3 M2W;P#XAN/#.LO(_AW4FWP7(.#"V?EE4]F4XS] :]TK!\7^%[7Q9H4MA/A)A\ M]O-CF-^Q^G8CTJI*YI4A?5;B^']5GG,NEZDRG4K0 LZ\+<1G[LR^Q[^AR/2M MVO%/"FIZ@MTOAJ_86_B/2&;^SI93Q*O\4#'NK#H?3!'05ZYH^JPZSIR742M& MV2DL+_>BD'#(P]0:(NX4Y\R)[Z^M]-L)[V[D\NW@0O(^TG:HZG YIFF:G9ZS MIT5_I\XGM902C@$9P<'@\]14>N6GV_0-1M,9\^VDC ^JD5Y+\&/$ZP7$_ARZ MDPLQ\^U)/\6/F7\1S^!H;L[!*=I)/J>TT4451H%>;?$?X<6^M6LVKZ5"(M4C M4O)&@P+@#KQ_>]#WZ&O2:*32:)E%25F?&]>I_!35);77[C3&8^1>0F15]'3_ M .Q)_(5Q/BJS2'QKK%M"N(UO90H'0#<>*[+X7V3#QK8,H_U4,TC^PV[?YL*Q MC\1PT[JHCWFBBL#Q#JDR.FD:=*L=]<(7DG/2TA'WI6_DN>I]@:W.]NR,;Q3K M=I<+="ZDVZ%IK WS*>;J8?=MU]1G!;\!ZUR_@C1+OQOXDD\9:['_ *+&^+*W M(^7Y>F!_=7]3^-9D5J?B)XDM]$TL20^%])^\^>9.>7)[NYSC/;)]:]NM;6"R MM8K6VB6*"% D:*,!0.@J%[SN8Q7.[O8EHHHJS<**Y#4_%>JV/C"S\/1:9:2R M7D;2PRM=,H &[AAL.#\OO5Z?5/$%G+;-,S1AV"[L&,9&2. M]*Y/,CH:*YCQAXEU#PKIYU---AN[!&592+@I(F2!G&W!Y..M;.DZM::YI4.H MZ?*)8)EW*?0]P?0@\&B^MA\RO8O45A:7J^IWNMZA8W%E:Q1V+HK2).S%]R[A M@;1V(ZFLW4O%>JV7C&T\.Q:9:2RW<32Q3-=,J[1NX/R'!^7WHNAJO):S-F+) RRL.G/4'\*+H7 M,CIZ*S->O=2T[3)+O3;".^DB4NT#2E&8#^[P:Z.G<$[A16)X@\2VV@_9H/*DNK^\?R[6TBQOD;ZG@*.Y--^U>) MXH?/DTW3Y<#)MX;EO,^@8KM)_(>]*X8] MK,I#>XQS69I_B2_\1>=-H%G =/C7DC*)B.NQ5!)'N2*+BYD=117.6?BA MX]>30M:M5LK^5-]N\>$[2WNTT^&Z@FF6 9G*,& M()'&TC'%%T',K7.JHKC]8\8ZCX86WN-=T:-+"601OUF[U:WM-"LV?3)S!*&OBN]@2/ ME_=^W?%:_A7Q;:>*(+D1P2VMY:2>7@=6 (!]1FBZ#F1U-%4=5N[FTTN:[LXH9VB0R;))"H90">" >:Y72/&6NZ MQX:&O6OA^VEMB'(A6^/FD*2#@&/&>#QFBX.23L=Q16/X9\267BK1DU*QWJA8 MH\;CYHW'4'\P?QK8IC335T%%ZU6&V !L;@Q YSYB=G^A(;]*LZ MMJ>J6^IVMCI>FPW;2QO+))-<&)8@I4#HIR3N_2E<7,K7-JBN(M/%VO7OB74- M!BT6P%W8HCRLU\VPA@",'R\_Q#M6]I.IZGJ%C>?:-.AM+^VN#"86G+(WRJP; M<%Z$-Z470*2>QLT5RGA#Q5?^*'O6DTZ"UBL[AK>0BX+L7'7 VCCI5S6/$R6. MJV^C6-L;[5KA=ZP!]JQIW>1N=H_ DT75KAS*US?HKF-2US6] M3?ZGIUK/81 M\SO92L9(5_O;6 W =\$5HW6J7$VBIJ6AQ6]^CQ^:BO,8]ZXR,'!Y^N*+AS(U MJ*YGP7XSL_&.F-/"GD741VSVQ;)3T(/<'U^M6+_5]4M?$-EIL-E:R1W:R,LS M3LI4(!G(VG^\.]%UN',K7-ZBBBF4%%%% 'GWQ+\&2:S:)K>DADUBQ =3'PTJ MCG _VAU'Y>E9?A7Q=]OMV\01+_I,*K'KEH@Y=1PMR@]1W'ID=A7JM>0>.=#N M_!7B./QGH,?^C.^+VW ^7)ZY']UOT//I425M3&<>5\R/7(I8[B%)8G62*10R MLIR&!Z$5\JZE;SZ1KEP;9VBFL[MU1UX*E'('\J]T\*ZY:6ZVOV63.@ZDQ^QD M_P#+I,>6MV] 3DK^(]*XC5O"-UKGQ*U32H/W*R3&Y>=T)5$*J21ZG5#N"R*86!]B"1G\J;%XF^)OA51!J&G2WD*2S\7^,[Y+B[M+^]8?ZO?%Y4,?TW84?SH<^P2KJWNZLP(UDOK^YU*[($D\C M32L>@+$D_P Z]H^&?AZ2QL)M8NHS'->J%A1A@I".1GT+'GZ8JKX7^&*6DL=Y MKSQ3R(0T=G'S$I[%B?OGVX'UKT*XN(;2VDN+B18H8E+N[' 51U-*,;:LFE2: M?-(IZUJT>CV'GF-IIW816]NGWII#]U1_CV&37D?B>]O[J^/A'2Y!=:WJ<@;5 MKF,_*#VB![(@Z^WN36KXL\62:= NM.A&J7B&+1[1ADVT)X,[#^^W8>F!_>K= M^&W@IO#NGMJ6H@OK%Z-TK/R8E/.W/J>I]_I3>KL5)N;Y4=#X6\-VGA70X=-M M1N(^:67&#(YZL?Z>U;5%%6;))*R"BBB@9YOXH:Z7XP>'#91PR7'V.7:LTA13 MP^M-*,EI8PO$P:X16?=N&0,]/F'6MB^O/$EY +6TT;[&9F"27,ETA\E"?F90. MK 9Q[U)DMWZC_&:J^APJRAE;4+,$$<$?:(ZX^XCF^%OB(W<"N_A749/WT:\_ M9)#W'M_,<=0*['Q5;ZA=Z?;VNGV+7#+=03LQE50%CD5R,DYR=OIWK5N;2#5] M,DM;^US#.A62&3!./P)&?<&AJ['*-WIN8^@31W'B/Q#-#(LD4DENR.IR&!A7 M!!KFO$S72_&+PZ;*.&2X^Q2[5FD**>'SD@$]/:MGP+X4N/"9U:TDE,UM).KV MTC')*;<8/H1TJEK&EZ[/\1=-U^UTDR6EE \)5KB-60K:VNC_ &/SG"27+W2$Q(3\S*!U;&<>]4_B+I&IZ_X:?2=+LS+) M(Z.9'E554*!V[T/9CEK%HY[Q)J.H>()K'P5<01:1'?1(_VJ9_,\Y5P M=B8&-V1W/;W&?08K5=&\/K:6:DK9VVR('DG:N!G\JQ-=\--XJ\+16UQ"UCJ5 ML%>VE+ F*4 .O$T_AC3$N&TN"_M)Y!;N MCSE#E@>VP@CCUJC9>&M5\'Z]>7>@PQWND7S[YK R".2%_6,GY2/8D=AVS3/& M.FZSXST^UTVVTF6Q1+E)Y)[R6, C ",Q/6EJHV)5U"W4[BV:=[=&N8XXYB M/F6-RRCZ$@9_*O,=86\^'WC076D0I+8Z^3']E9MJI<_PGV&3GZ$^U>IC@5PW MCK1M8UK4M$?3M/\ ,CTZ[%Q([S(@< J<+SGL>N*9H[77Q]D6 MXY6UL/\ 1P>V5&?QW-^=6O 4<WD1944G.QU+0GPW=V_%W%?CRB.O8_S JQ\8\CPM8$#)_M&+ _X"]:C:!?^ M(_$MEJ^MP+:V>G$M9V.\.[2''SR$<#&!@ GIUJ#XCZ+JWB+3+2QTNQ\UHKI+ MAI'E1%P 1@9.<\^E)K!C MUZGM[5Z9;P1VMM%;Q#$<2!$'H ,"N8\6>&Y?$^CPW$"/8ZU9MYUG(S+N1Q_" M2I(P]UF330=7THPWJ(-XAE1ED/^SSQZX/YTUN5%6D[G$>"KN]M?$' MC0V>F27K'4WX69$P=SXSN(X^F:W/!'A:_P!%N=8U?5&A_M#5)O-:&$Y2(9) MSW.6_2HO!6D:SI&N:_/J&G>7#J=V;B-DF1M@)8X89]QTS7<410H1T39YI\&6 M,VBZQ=3'==RZ@QF8]3\H//XEJZ'XD11R_#W6!( 0(0PSZA@1^M5K;P_J'A7Q M'?:CHUN+S3=1;S+BR#A)(I.?F0MA2#D\$C]*=KNGZOXRMTTJ6SDTK2G=6NI) MI$::50'5?1;ZW%[ID,FVSO%F7>L?8,I.<#V^G/%75@U2Y M\:K>W>FLMA;0-%:OYR$AV(WN5SW '4XSZT^EBE\-D&/B)I%]H]U" MVFWL"V%TD9X0J $8_DO/^R?6O7:YCQ]HDWB'PI<:=:VIGN796A.]5$; _>)) M],CCUJ_XGRD\9KM9I M'BA9TA>9AT1" 3^9 _6B.PX:)G!?"K_4>(_^PO+_ "%5/!C-/=))',CA=PZ'G/;L#5C5/#=[9>+5\ M4Z$L1TNIQ1S:5>12@&-X'5P?0 MJ*3SH <"*4XY4>A_3Z4K6)46K6.XHHHJS8**** "HKFVAO+66VN8EE@ ME4I(C#(8'J*EHH \,GM#\.O$EQHVIB2?PMJW1^I^'=4F M9VTC4)EEO8(Q)%<#I=P'[LH]^S>A]B*G\4>'+3Q3H/6+#SA&T-Q&QBN+=OO0R#[RG^A[@@UHU9NG<**** "N"\4Z_9S1W-S=MG0 M=,DQ(H/_ !_7(^[$/55/)]QZ UM>(]4D,G]CV5P()GB,MW=9P+.W'5\_WCR% M_$]J\QL;$_$GQ/#9VD;VWA32 $11D;Q_\6_KV'OUB3Z(RJ2Z(UO 'A^\\5:[ M)XW\0+NW/FRA8?+QT8#^ZO0>_/U];ID,,5M!'!#&L<4:A411@*!T I]4E9%P MCRJP4444R@HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HH MHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB M@ HHHH **** "BBB@ HHHH *X7XD^"CXCTY=0T\%-8LANB9>#(HYVY]>X]_K M7=44FKJPI14E9GDWA/Q9+J,)UA$)U:R01:O:*,-=0C@3*/[Z]_Q'<5ZI;7,- MY;17-O(LL,JAT=3D,#T->5?$#P_>>&-Q*..>"Q']UNA]^:W/ M"WB"SBCMKNT;;H6IR85"?^/"Z/WHCZ*QY'N?1A4IV=F90DXOED=]69KFKC2+ M)6CB,]Y._E6MN#S+(>@]@.I/8 UP'7.?6_#N@6?AK18-,LE^2,9=R.9'/5C[G_ZU<_\ M#KP6OA;23<7:AM6NP&G<\E!U" _S]3]!7:THKJR:<;>\]PHHHJC4**** "BB MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** M "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH M**** "BBB@ HHHH 9-#'<020S(LD4BE71AD,#U!KQ'4+$_#7Q/-:W,3W/A35 MP4D0Y.T?_%+G(/<>_3W&LOQ#H-GXET6?3+UN8KO1[#:]@4DRVIR'F(O[*.OJ1GM57X<^&[O6]4D\;^(!YE MQ.Q:TC8<#_;QV '"_GZ5S_AWX?ZWJ?B1=(U]YFT?1G. 2=D@8Y"I[-U/H..* M]T1$BC6.-0J* JJHP !V%)*^K,X1