Fresh Start Accounting

We adopted Fresh Start Accounting on the Effective Date in connection with our emergence from bankruptcy. As referenced below, our reorganization value of $334.0 million, immediately prior to emergence was substantially less than our post-petition liabilities and allowed claims. Furthermore and in connection with our reorganization, we experienced a change in control as the outstanding common and preferred shares of the Predecessor were canceled and substantially all of the New Common Stock was issued to the Predecessor’s creditors, primarily former holders of our Senior Notes. Accordingly, the holders of the Predecessor’s common and preferred shares effectively received no shares of the Successor. The adoption of Fresh Start Accounting results in a new reporting entity, the Successor, for financial reporting purposes. The presentation is analogous to that of a new business entity such that the Successor is presented with no beginning retained earnings or deficit on the Effective Date.

Reorganization Value

Reorganization value represents the fair value of the Successor’s total assets prior to the consideration of liabilities and is intended to approximate the amount a willing buyer would pay for the assets immediately after a restructuring. The reorganization value, which was derived from the Successor’s enterprise value, was allocated to our individual assets based on their estimated fair values.

Enterprise value represents the estimated fair value of an entity’s long term debt and shareholders’ equity. The Successor’s enterprise value, as approved by the Bankruptcy Court in support of the Plan, was estimated to be within a range of $218 million to $382 million with a mid-point value of $300 million. Based on the estimates and assumptions utilized in our Fresh Start Accounting process, we estimated the Successor’s enterprise value to be approximately $266.2 million after the consideration of cash and cash equivalents on hand at the Effective Date.

The following table reconciles the enterprise value, net of cash and cash equivalents, to the estimated fair value of our Successor common stock as of the Effective Date:



Enterprise value	$	234,831
Plus: Cash and cash equivalents	31,414
Less: Fair value of debt	(75,350		)
Fair value of Successor common stock	$	190,895
Shares outstanding as of September 12, 2016	14,992,018
Per share value	$	12.73

The following table reconciles the enterprise value to the reorganization value of our Successor assets as of the Effective Date:



Enterprise value	$	234,831
Plus: Cash and cash equivalents	31,414
Plus: Current liabilities	54,171
Plus: Noncurrent liabilities excluding long-term debt	13,558
Reorganization value	$	333,974

Valuation Process

Our valuation analysis was prepared with the assistance of an independent third-party consultant utilizing reserve information prepared by our independent reserve engineers, internal development plans and schedules, other internal financial information and projections and the application of standard valuation techniques including risked net asset value analysis and comparable public company metrics.

Our principal assets include the Successor’s oil and gas properties. We determined the fair value of our oil and gas properties based on the discounted cash flows expected to be generated from these assets. Our analyses were based on market conditions and reserves in place as confirmed by our independent petroleum engineers. The proved reserves were segregated into various geographic regions, including sub-regions within the Eagle Ford where a substantial portion of our assets are located, for which separate risk factors were determined based on geological characteristics. Due to the limited drilling plans that we have in place, proved undeveloped locations were risked accordingly. Future cash flows were estimated by using NYMEX forward prices for West Texas Intermediate crude oil and Henry Hub natural gas with inflation adjustments applied to periods beyond a five-year horizon. These prices were adjusted for differentials realized by us for location and product quality. Gathering and transportation costs were estimated based on agreements that we have in place and development and operating costs were based on our most recent experience and adjusted for inflation in future years. The risk-adjusted after-tax cash flows were discounted at a rate of 13.5%. This rate was determined from a weighted-average cost of capital computation which utilized a blended expected cost of debt and expected returns on equity for similar industry participants. Plugging and abandonment costs were also identified and measured in this process in order to determine the fair value of the Successor’s asset retirement obligations (“AROs”) attributable to our proved developed reserves on the Effective Date. Based on this valuation process, we determined fair values of $121.9 million for our proved reserves and $2.7 million for the related AROs.

With respect to the valuation of our undeveloped acreage, we segregated our current lease holdings in the Eagle Ford into prospect regions in which we have significant developed acreage and those in which we have not yet initiated any significant drilling activity. For those prospects within previously developed regions, we applied a multiple based on recent transactions involving acreage deemed comparable to our acreage for each targeted formation. Based on this valuation process, we determined a fair value of $92.5 million for our undeveloped acreage within previously developed regions of the Eagle Ford. For those lease holdings in other areas of the Eagle Ford, we disregarded those prospects for which lease expirations will occur during the remainder of 2016 as well as those for which future drilling is considered uneconomical at current commodity prices. A reduced multiple was then applied to this adjusted undeveloped acreage consistent with recent transactions for acreage deemed comparable to our acreage resulting in a fair value of $8.3 million. We attributed no value to our limited undeveloped lease holdings in all areas other than the Eagle Ford.

Our remaining equipment and other fixed assets were valued at $26.7 million primarily using a cost approach that incorporated depreciation and obsolescence to the extent applicable on an asset-by-asset basis. The most significant of these assets is our water facility in South Texas which is integral to our regional operations. Accordingly, this asset, for which we determined a fair value of $23.4 million, is included in our full cost pool for purposes of determining our depletion, depreciation and amortization (“DD&A”) attributable to our oil and gas production. Certain assets, particularly personal property including office equipment and vehicles, among others, were valued based on market data for comparable assets to the extent such information was available.

The remaining reorganization value is attributable to certain natural gas imbalance receivables, cash and cash equivalents, working capital assets including accounts receivable, prepaid items, current derivative assets and debt issuance costs. Our natural gas imbalance receivables, which are fully attributable to our Mid-Continent operations in the Granite Wash, were valued using NYMEX spot prices for Henry Hub natural gas adjusted for basis differentials for transportation. Our accounts receivable, including amounts receivable from our joint venture partners, were subjected to analysis on an individual basis and reserved to the extent we believe was appropriate. Collectively, these remaining assets, including our current derivative assets which are marked-to-market on a monthly basis, are stated at their fair values on the Effective Date. The reorganization value also includes $3.0 million of issuance costs attributable to the Revolver under which we initially borrowed $75.4 million. This amount has been capitalized in accordance with GAAP as it represents costs attributable to the access to credit over the term of the Revolver.

Our liabilities on the Effective Date include the aforementioned borrowings under the Revolver, working capital liabilities including accounts payable and accrued liabilities, a reserve for certain litigation matters, pension and health care obligations attributable to certain retirees, AROs, and derivative liabilities. As the Revolver is current and is a variable-rate financial instrument, it is stated at its fair value. Our working capital liabilities and litigation reserve are ordinary course obligations and their carrying amounts approximate their fair values. We revalued our retiree obligations based on data from our independent actuaries and have been stated at their fair values. The AROs were valued in connection with the valuation process attributable to our oil and gas reserves as discussed above. Finally, our derivative liabilities have also been stated at their fair value as they are marked-to-market on a monthly basis.

Successor Balance Sheet

The following table reflects the reorganization and application of Fresh Start Accounting adjustments on our Condensed Consolidated Balance Sheet as of September 12, 2016:



						Reorganization					Fresh Start
			Predecessor			Adjustments					Adjustments					Successor
Assets
Current assets
	Cash and cash equivalents		$	48,718		$	(17,304	)	(1	)	$	—				$	31,414
	Accounts receivable, net of allowance for doubtful accounts		35,606			4,292			(2	)	—					39,898
	Derivative assets		397			—					—					397
	Other current assets		3,966			(832		)	(3	)	—					3,134
		Total current assets	88,687			(13,844		)			—					74,843
Property and equipment, net			309,261			—					(55,751		)	(12	)	253,510
Other assets			6,902			(1,281		)	(4	)	—					5,621
		Total assets	$	404,850		$	(15,125	)			$	(55,751	)			$	333,974

Liabilities and Shareholders’ Deficit
Current liabilities
	Accounts payable and accrued liabilities		$	77,151		$	(21,166	)	(5	)	$	(3,455	)	(13	)	$	52,530
	Derivative liabilities		1,641			—					—					1,641
	Current maturities of long-term debt		113,653			(113,653		)	(6	)	—					—
		Total current liabilities	192,445			(134,819		)			(3,455		)			54,171

Other liabilities			84,953			100			(5	)	(80,615		)	(14	)	4,438
Derivative liabilities			9,120			—					—					9,120
Long-term debt			—			75,350			(7	)	—					75,350
Liabilities subject to compromise			1,154,163			(1,154,163		)	(8	)	—					—

Shareholders’ equity (deficit)
	Preferred stock (Predecessor)		1,880			(1,880		)	(9	)	—					—
	Common stock (Predecessor)		697			(697		)	(9	)	—					—
	Paid-in capital (Predecessor)		1,213,797			(1,213,797		)	(9	)	—					—
	Deferred compensation obligation (Predecessor)		3,440			(3,440		)	(9	)	—					—
	Accumulated other comprehensive income (Predecessor)		383			(383		)	(9	)	—					—
	Treasury stock (Predecessor)		(3,574		)	3,574			(9	)	—					—
	Common stock (Successor)		—			150			(10	)	—					150
	Paid-in capital (Successor)		—			190,745			(10	)	—					190,745
	Accumulated deficit		(2,252,454		)	2,224,135			(11	)	28,319			(15	)	—
		Total shareholders’ equity (deficit)	(1,035,831		)	1,198,407					28,319					190,895
		Total liabilities and shareholders’ equity (deficit)	$	404,850		$	(15,125	)			$	(55,751	)			$	333,974

Reorganization Adjustments


1.	Represents the net cash payments that occurred on the Effective Date:



Sources:
Proceeds from the Revolver	$	75,350
Proceeds from the Rights Offering, net of issuance costs	49,943
Total sources			$	125,293
Uses:
Repayment of RBL	$	113,653
Accrued interest payable on RBL	1,374
DIP Facility fees	12
Debt issue costs of the Revolver	3,011
Funding of professional fee escrow account	14,575
RBL lender professional fees and expenses	455
Ad Hoc Committee and indenture trustee professional fees and expenses	6,782
Payment of certain allowed claims and settlements	2,735
Total uses			142,597
			$	(17,304	)


2.	Represents the reclassification of SERP assets to a current receivable from other noncurrent assets upon the cancellation of the underlying plan and the reversion of the assets to the Successor.


3.	Represents the write-off of certain prepaid directors and officers tail insurance.


4.	Represents the capitalization of debt issuance costs attributable to the Revolver, net of the reclassification of SERP assets as discussed in item (2) above.


5.	Represents the payment of professional fees on behalf of the RBL Lenders, the Ad Hoc Committee and the UCC, indenture trustee fees and expenses, interest payable on the RBL as well as certain allowed claims and settlements net of the establishment of reserves and the reinstatement of certain other obligations.


6.	Represents the repayment of the RBL in cash in full.


7.	Represents the initial borrowings under the Revolver.


8.	Liabilities subject to compromise were settled as follows in accordance with the Plan:



Liabilities subject to compromise prior to the Effective Date:
Senior Notes	$	1,075,000
Interest on Senior Notes	47,213
Firm transportation obligation	11,077
Compensation – related	9,733
Deferred compensation	4,676
Trade accounts payable	1,487
Litigation claims	1,092
Other accrued liabilities	3,885
			$	1,154,163
Amounts settled in cash, reinstated or otherwise reserved at emergence			(3,915		)
Gain on settlement of liabilities subject to compromise			$	1,150,248


9.	Represents the cancellation of our Predecessor preferred and common stock and related components of our Predecessor shareholders’ deficit.


10.	Represents the issuance of 14,992,018 shares of New Common Stock with a fair value of $12.73 per share.


11.	Represents the cumulative impact of the reorganization adjustments described above:



Gain on settlement of of liabilities subject to compromise		$	1,150,248
Fair value of equity allocated to:
Unsecured creditors on the Effective Date	174,477
Unsecured creditors pending resolution on the Effective Date	10,396
Backstop Parties in the form of a Commitment Premium	6,022
		190,895
Cancellation of Predecessor shareholders’ deficit		882,992
Net impact to Predecessor accumulated deficit		$	2,224,135

Fresh Start Adjustments


12.	Represents the Fresh Start Accounting valuation adjustments applied to our oil and gas properties and other equipment.


13.	Represents the accelerated recognition of the current portion of previously deferred gains on sales of assets attributable to the accounting presentation required by GAAP under the Predecessor.


14.	Represents the recognition of Fresh Start Accounting adjustments to: (i) our AROs attributable to the revalued oil and gas properties and (ii) our retiree obligations based on actuarial measurements, as well as the accelerated recognition of the noncurrent portion of previously deferred gains on sales of assets attributable to the accounting presentation required by GAAP under the Predecessor.


15.	Represents the cumulative impact of the Fresh Start Accounting adjustments discussed above.

Reorganization Items. As described above in Note 2, our Condensed Consolidated Statements of Operations for the periods ended September 12, 2016 include “Reorganization items, net,” which reflects gains recognized on the settlement of liabilities subject to compromise and costs and other expenses associated with the Chapter 11 proceedings, principally professional fees, and the costs associated with the DIP Facility. These post-petition costs for professional fees, as well as administrative fees charged by the U.S. Trustee, have been reported in “Reorganization items, net” in our Condensed Consolidated Statement of Operations as described above. Similar costs that were incurred during the pre-petition periods have been reported in “General and administrative” expenses.

The following table summarizes the components included in “Reorganization items, net” in our Condensed Consolidated Statements of Operations for the periods presented:



	July 1 through			January 1 through
	September 12,			September 12,
	2016			2016
Gains on the settlement of liabilities subject to compromise	$	1,150,248		$	1,150,248
Fresh start accounting adjustments	28,319			28,319
Legal and professional fees and expenses	(22,739		)	(29,976		)
Settlements attributable to contract amendments	(2,550		)	(2,550		)
DIP Facility costs and commitment fees	(27		)	(170		)
Write-off of prepaid directors and officers insurance	(832		)	(832		)
Other reorganization items	(46		)	(46		)
	$	1,152,373		$	1,144,993